Onity Group
ONIT
#7820
Rank
A$0.48 B
Marketcap
A$57.43
Share price
0.94%
Change (1 day)
30.75%
Change (1 year)

Onity Group - 10-Q quarterly report FY


Text size:
UNITED STATES
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 March 31, 2002
OR

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

Commission File No. 0-21341

Ocwen Financial Corporation
---------------------------
(Exact name of registrant as specified in its charter)

Florida 65-0039856
------- ----------
(State or other jurisdiction (I.R.S. Employer
of incorporation or organization) Identification No.)

1675 Palm Beach Lakes Boulevard, West Palm Beach, Florida 33401
---------------------------------------------------------------
(Address of principal executive offices) (Zip Code)

(561) 682-8000
----- --------
(Registrant's telephone number, including area code)

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

Number of shares of Common Stock, $.01 par value, outstanding as of May 13,
2002: 67,319,451 shares
OCWEN FINANCIAL CORPORATION
FORM 10-Q

I N D E X
- --------------------------------------------------------------------------------

PART I - FINANCIAL INFORMATION PAGE

Item 1. Interim Consolidated Financial Statements (Unaudited)............. 3

Consolidated Statements of Financial Condition at March 31,
2002 and December 31, 2001........................................ 3

Consolidated Statements of Operations for the three
months ended March 31, 2002 and 2001.............................. 4

Consolidated Statements of Comprehensive (Loss) Income for the
three months ended March 31, 2002 and 2001........................ 5

Consolidated Statement of Changes in Stockholders' Equity for
the three months ended March 31, 2002............................. 6

Consolidated Statements of Cash Flows for the three months ended
March 31, 2002 and 2001........................................... 7

Notes to Consolidated Financial Statements........................ 9

Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations............................................. 17

Item 3. Quantitative and Qualitative Disclosures About Market Risk........ 46

PART II - OTHER INFORMATION

Item 1. Legal Proceedings................................................. 51

Item 6. Exhibits and Reports on Form 8-K.................................. 51

Signature.................................................................. 53

2
PART I - FINANCIAL INFORMATION
ITEM 1. INTERIM FINANCIAL STATEMENTS (Unaudited)

OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Dollars in thousands, except share data)

<TABLE>
<CAPTION>
March 31, 2002 December 31, 2001
---------------- -------------------
<S> <C> <C>
Assets:
Cash and amounts due from depository institutions.................................... $ 920 $ 23,076
Interest earning deposits............................................................ 66,747 111,579
Federal funds sold................................................................... 206,000 126,000
Trading securities, at fair value:
Collateralized mortgage obligations (AAA-rated)................................. 126,477 161,191
Subordinates, residuals and other securities.................................... 39,899 65,058
Real estate held for sale............................................................ -- 13,418
Investment in real estate............................................................ 91,664 116,896
Affordable housing properties........................................................ 80,610 102,069
Loans, net........................................................................... 150,557 185,293
Match funded assets.................................................................. 164,080 174,351
Real estate owned, net............................................................... 100,490 110,465
Premises and equipment, net.......................................................... 47,167 44,589
Income taxes receivable.............................................................. 20,828 20,842
Advances on loans and loans serviced for others...................................... 285,778 283,183
Mortgage servicing rights............................................................ 112,032 101,107
Other assets......................................................................... 83,644 72,033
-------------- --------------
$ 1,576,893 $ 1,711,150
============== ==============
Liabilities and Stockholders' Equity
Liabilities:
Deposits........................................................................... $ 545,592 $ 656,878
Escrow deposits on loans and loans serviced for others............................. 80,661 73,565
Securities sold under agreements to repurchase..................................... 63,851 79,405
Bonds - match funded agreements.................................................... 149,090 156,908
Obligations outstanding under lines of credit...................................... 100,651 84,304
Notes, debentures and other interest bearing obligations........................... 158,041 160,305
Accrued interest payable........................................................... 15,594 12,836
Excess of net assets acquired over purchase price.................................. -- 18,333
Accrued expenses, payables and other liabilities................................... 27,664 28,351
-------------- --------------
Total liabilities............................................................... 1,141,144 1,270,885
-------------- --------------

Company obligated, mandatorily redeemable securities of subsidiary trust holding
solely junior subordinated debentures of the Company............................. 61,159 61,159

Commitments and contingencies (Note 9)

Stockholders' equity:
Preferred stock, $.01 par value; 20,000,000 shares authorized; 0 shares issued and
outstanding...................................................................... -- --
Common stock, $.01 par value; 200,000,000 shares authorized; 67,308,819 and
67,289,313 shares issued and outstanding at March 31, 2002 and
December 31, 2001, respectively.................................................. 673 673
Additional paid-in capital........................................................ 224,278 224,142
Retained earnings................................................................. 149,920 154,412
Accumulated other comprehensive loss, net of taxes:
Net unrealized foreign currency translation loss................................ (281) (121)
-------------- --------------
Total stockholders' equity........................................................ 374,590 379,106
-------------- --------------
$ 1,576,893 $ 1,711,150
============== ==============
</TABLE>

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

3
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except share data)

<TABLE>
<CAPTION>
For the three months ended March 31, 2002 2001
- --------------------------------------------------------------------------------------- ----------- -----------
<S> <C> <C>
Net interest expense:
Income .............................................................................. $ 12,714 $ 24,817
Expense.............................................................................. 16,396 26,880
----------- -----------
Net interest expense before provision for loan losses................................ (3,682) (2,063)
Provision for loan losses............................................................ 679 8,120
----------- -----------
Net interest expense after provision for loan losses................................. (4,361) (10,183)
----------- -----------

Non-interest income:
Servicing and other fees............................................................. 35,725 31,117
Loss on interest earning assets, net................................................. (1,777) (1,831)
Gain on trading and match funded securities, net..................................... 2,791 5,189
Loss on real estate owned, net....................................................... (4,112) (984)
Gain (loss) on other non-interest earning assets, net................................ (748) 456
Net operating gains on investments in real estate.................................... 4,655 2,554
Amortization of excess of net assets acquired over purchase price.................... -- 4,583
Other income......................................................................... 5,031 2,046
----------- -----------
41,565 43,130
----------- -----------
Non-interest expense:
Compensation and employee benefits................................................... 21,074 20,935
Occupancy and equipment.............................................................. 2,714 3,093
Technology and communication costs................................................... 5,053 10,148
Loan expenses........................................................................ 3,935 4,235
Net operating losses on investments in certain affordable housing properties......... 15,681 5,062
Amortization of excess of purchase price over net assets acquired.................... -- 778
Professional services and regulatory fees............................................ 4,596 3,816
Other operating expenses............................................................. 1,974 2,789
----------- -----------
55,027 50,856
----------- -----------
Distributions on Company-obligated, mandatorily redeemable securities of subsidiary
trust holding solely junior subordinated debentures of the Company............ 1,663 2,053
Equity in income (losses) of investments in unconsolidated entities.................... (9) 45
----------- -----------
Loss before income taxes, extraordinary gain and effect of change in accounting
principle............................................................................ (19,495) (19,917)
Income tax expense..................................................................... 1,165 5,762
----------- -----------
Loss before extraordinary gain and effect of change in accounting principle............ (20,660) (25,679)
Extraordinary gain on repurchase of debt, net of taxes................................. 2 2,163
Effect of change in accounting principle, net of taxes................................. 16,166 --
----------- -----------
Net loss............................................................................... $ (4,492) $ (23,516)
=========== ===========

Earnings (loss) per share:
Basic and Diluted:
Net loss before extraordinary gain and effect of change in accounting principle...... $ (0.31) $ (0.38)
Extraordinary gain................................................................... -- 0.03
Effect of change in accounting principle............................................. 0.24 --
----------- -----------
Net loss............................................................................. $ (0.07) $ (0.35)
=========== ===========

Weighted average common shares outstanding............................................. 67,294,490 67,152,363
</TABLE>

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

4
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(Dollars in thousands)

<TABLE>
<CAPTION>
For the three months ended March 31, 2002 2001
- ---------------------------------------------------------------------------------------------- ----------- -----------
<S> <C> <C>
Net loss...................................................................................... $ (4,492) $ (23,516)
----------- -----------
Other comprehensive loss, net of taxes:
Change in unrealized foreign currency translation adjustment arising during the period (1) (160) (871)
----------- -----------

Change in accounting principle for derivative financial instruments......................... -- 59

Reclassification of gain on derivative financial instruments to earnings.................... -- (79)
----------- -----------
Change in unrealized gain on derivative financial instruments............................... -- (20)
----------- -----------
Other comprehensive loss.................................................................... (160) (891)
----------- -----------

Comprehensive loss............................................................................ $ (4,652) $ (24,407)
=========== ===========

Disclosure of reclassification adjustment:

<FN>
(1) Net of tax benefit of $110 and $186 for the three months ended March 31,
2002 and 2001, respectively.
</FN>
</TABLE>

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

5
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
FOR THE THREE MONTHS ENDED MARCH 31, 2002
(Dollars in thousands)

<TABLE>
<CAPTION>
Accumulated
Other
Common Stock Additional Comprehensive
-------------------------- Paid-in Retained Loss,
Shares Amount Capital Earnings Net of Taxes Total
------------- ------- ----------- --------- ------------- ----------

<S> <C> <C> <C> <C> <C> <C>
Balances at December 31, 2001............. 67,289,313 $ 673 $ 224,142 $ 154,412 $ (121) $ 379,106
Net loss.................................. -- -- -- (4,492) -- (4,492)
Directors' compensation................... -- -- 21 -- -- 21
Stock options exercised................... 19,506 -- 115 -- -- 115
Other comprehensive loss, net of taxes:
Change in unrealized foreign currency
translation loss.................... -- -- -- -- (160) (160)
------------- ------- ----------- --------- ------------- ----------

Balances at March 31, 2002................ 67,308,819 $ 673 $ 224,278 $ 149,920 $ (281) $ 374,590
============= ======= =========== ========= ============= ==========
</TABLE>

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

6
OCWEN FINANCIAL COPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)

<TABLE>
<CAPTION>
For the three months ended March 31, 2002 2001
- --------------------------------------------------------------------------------------------- ----------- -----------
<S> <C> <C>
Cash flows from operating activities:
Net loss..................................................................................... $ (4,492) $ (23,516)
Adjustments to reconcile net loss to net cash provided (used) by operating activities:
Net cash provided by trading activities.................................................... 64,731 184,090
Premium amortization on securities, net.................................................... 599 1,972
Depreciation and amortization.............................................................. 14,427 15,531
Provision for loan losses.................................................................. 678 8,120
Provision for real estate owned............................................................ 6,122 6,181
Loss on interest-earning assets, net....................................................... 1,777 645
Gain on trading and match funded securities................................................ (2,791) (4,003)
(Gain) loss on sale of other non-interest earning assets................................... 748 (456)
Impairment charges on affordable housing properties........................................ 15,296 4,503
Gain on sale of real estate owned, net..................................................... (1,561) (6,376)
Extraordinary gain on repurchase of long-term debt......................................... (4) (3,433)
Effect of change in accounting principle................................................... (15,000) --
(Increase) decrease in income taxes receivable............................................. 14 (4,719)
(Increase) decrease in advances and match funded advances on loans and loans
serviced for others...................................................................... 283 (76,721)
(Increase) decrease in other assets, net................................................... (10,336) 3,525
Decrease in accrued expenses, interest payable and other liabilities....................... 2,227 822
----------- -----------
Net cash provided (used) by operating activities............................................. 72,718 106,165
----------- -----------

Cash flows from investing activities:
Principal payments received on match funded loans.......................................... 3,722 5,293
Investment in affordable housing properties................................................ (1,866) (6,886)
Proceeds from sales of affordable housing properties....................................... 3,239 4,600
Purchase of mortgage servicing rights...................................................... (21,893) (20,758)
Proceeds from sales of loans............................................................... 34,071 50,649
Proceeds from sale of real estate held for sale............................................ 4,780 1,000
Proceeds from sales of real estate held for investment..................................... 27,503 6,266
Purchase, originations and funded commitments of loans, net of undisbursed loan funds...... (8,112) (16,597)
Capital improvements to real estate held for investment.................................... (3,638) --
Principal payments received on loans....................................................... 12,145 24,470
Proceeds from sale of real estate owned.................................................... 10,358 49,076
Capital improvements to real estate owned.................................................. (786) (1,606)
Additions to premises and equipment........................................................ (5,623) (1,796)
----------- -----------
Net cash provided by investing activities.................................................... 53,900 93,711
----------- -----------
</TABLE>

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

7
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS - (Continued)
(Dollars in thousands)

<TABLE>
<CAPTION>
For the three months ended March 31, 2002 2001
- ------------------------------------------------------------------------------------------- ----------- -----------
<S> <C> <C>
Cash flows from financing activities:
Decrease in deposits and escrow deposits on loans and loans serviced for others.......... (104,190) (124,669)
Decrease in securities sold under agreements to repurchase............................... (15,554) --
Proceeds from (repayment of) obligations under lines of credit, net...................... 16,347 (137)
Payments on bonds-match funded agreements................................................ (8,081) (7,535)
Repurchase of Capital Securities......................................................... -- (12,115)
Repurchases of notes and subordinated debentures......................................... (2,264) (4,267)
Exercise of stock options................................................................ 115 --
Issuance of shares of common stock....................................................... 21 14
----------- -----------
Net cash used by financing activities...................................................... (113,606) (148,709)
----------- -----------

Net increase in cash and cash equivalents.................................................. 13,012 51,167
Cash and cash equivalents at beginning of period........................................... 260,655 153,736
----------- -----------
Cash and cash equivalents at end of period................................................. $ 273,667 $ 204,903
=========== ===========

Reconciliation of cash and cash equivalents at end of period:
Cash and amounts due from depository institutions........................................ $ 920 $ 39,413
Interest-earning deposits................................................................ 66,747 9,990
Federal funds sold and repurchase agreements............................................. 206,000 155,500
----------- -----------
$ 273,667 $ 204,903
=========== ===========

Supplemental disclosure of cash flow information:
Cash received (paid) during the period for:
Interest................................................................................. $ (13,638) $ (22,506)
=========== ===========
Income tax refunds (payments)............................................................ $ (82) $ 2,271
=========== ===========

Supplemental schedule of non-cash investing and financing activities:
Real estate owned acquired through foreclosure........................................... $ 4,249 $ 30,903
=========== ===========
Exchange of real estate held for sale for loans.......................................... $ 9,153 $ --
=========== ===========
</TABLE>

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

8
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2002
(Dollars in thousands, except per share data)
- --------------------------------------------------------------------------------

NOTE 1: BASIS OF PRESENTATION

The accompanying unaudited interim consolidated financial statements
have been prepared in conformity with the instructions to Form 10-Q and Article
10, Rule 10-01 of Regulation S-X for interim financial statements. Accordingly,
they do not include all of the information and footnotes required by U.S.
generally accepted accounting principles ("GAAP") for complete financial
statements. Ocwen Financial Corporation's ("OCN") interim consolidated financial
statements include the accounts of OCN and its subsidiaries. OCN owns directly
and indirectly all of the outstanding common and preferred stock of its primary
subsidiaries, Ocwen Federal Bank FSB (the "Bank"), Investors Mortgage Insurance
Holding Company ("IMI"), Ocwen Technology Xchange, Inc. ("OTX") and Ocwen Asset
Investment Corp. ("OAC"). OCN also owns 99.6% of Ocwen Financial Services, Inc.
("OFS"), with the remaining 0.4% owned by the shareholders of Admiral Home Loan.
All significant intercompany transactions and balances have been eliminated in
consolidation.

The Bank is a federally chartered savings bank regulated by the Office
of Thrift Supervision ("OTS"). We are a registered savings and loan holding
company under the Home Owner's Loan Act and as such is also regulated by the
OTS.

In our opinion, the accompanying unaudited financial statements
contain all adjustments, consisting only of normal recurring accruals, necessary
for a fair statement of our financial condition at March 31, 2002 and December
31, 2001, the results of our operations for the three months ended March 31,
2002 and 2001, our comprehensive loss for the three months ended March 31, 2002
and 2001, our changes in stockholders' equity for the three months ended March
31, 2002 and our cash flows for the three months ended March 31, 2002 and 2001.
The results of operations and other data for the three month period ended March
31, 2002 and 2001, are not necessarily indicative of the results that may be
expected for any other interim periods or the entire year ending December 31,
2002. The unaudited consolidated financial statements presented herein should be
read in conjunction with the audited consolidated financial statements and
related notes thereto included in our Annual Report on Form 10-K for the year
ended December 31, 2001. Certain reclassifications have been made to the prior
periods' consolidated financial statements to conform to the March 31, 2002
presentation.

In preparing the consolidated financial statements, we are required to
make estimates and assumptions that affect the reported amounts of assets and
liabilities at the dates of the statements of financial condition and revenues
and expenses for the periods covered. Material estimates that are particularly
significant in the near or medium term relate to our determination of the
allowance for loan losses and our valuation of securities, real estate,
affordable housing properties, servicing rights, intangibles and our deferred
tax asset. Actual results could differ from those estimates and assumptions.

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Excess of Cost Over Net Assets Acquired

We report the excess of purchase price over net assets of acquired
businesses ("goodwill") at cost. Prior to our adoption of Statement of Financial
Accounting Standard ("SFAS") No. 142, "Goodwill and Other Intangible Assets" on
January 1, 2002, we amortized goodwill on a straight-line basis over the
estimated future periods to be benefited, ranging from 3 to 7 years. Effective
January 1, 2002 we no longer amortize our goodwill, but do review the carrying
value annually for impairment in accordance with the provisions of SFAS No. 142.

SFAS 142 prescribes a new methodology for performing the impairment
analyses for goodwill and other intangibles, which changes to an approach based
on fair value of the assets rather than undiscounted cash flows as used prior to
adoption. We perform this analysis using projections of future income discounted
at a market rate. The determination of market discount rates is subjective and
may vary by product based on the type of product, stage of development and sales
to date.

See Note 3 below for a discussion of the initial impact on our
financial statements from the adoption of SFAS No. 142.

9
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
MARCH 31, 2002
(Dollars in thousands, except per share data)
- --------------------------------------------------------------------------------

NOTE 3: CURRENT ACCOUNTING PRONOUNCEMENTS

The Financial Accounting Standards Board ("FASB") has issued Statement
of Financial Accounting Standards ("SFAS") No. 142, "Goodwill and Other
Intangible Assets." Except for goodwill and intangible assets acquired after
June 30, 2001, which are immediately subject to its provisions, SFAS No. 142 is
effective starting with fiscal years beginning after December 15, 2001.

Under SFAS No. 142, goodwill and intangible assets that have
indefinite useful lives will no longer be amortized. Both goodwill and
intangible assets that are not being amortized must be tested at least annually
for impairment. In addition, SFAS No. 142 requires additional disclosures
regarding goodwill and other intangible assets, including changes in the
carrying amount of goodwill from period to period, the carrying amount of
intangible assets by major intangible asset class and the estimated intangible
asset amortization for the next five years.

We adopted the provisions of SFAS No. 142 effective January 1, 2002.
As a result, we reversed the unamortized balance of the excess of net assets
acquired over purchase price. This reversal resulted in a credit to income of
$18,333. The impact from the adoption of other elements of SFAS No. 142 resulted
in impairment charges of $3,333 on goodwill and intangible assets originally
recorded in connection with the formation of REALSynergy, Inc. in 1999. These
amounts have been reported as the effect of a change in accounting principle,
net of income tax benefit of $1,166.

The following tables restate the prior period for the effect of the
adoption of SFAS No. 142:

<TABLE>
<CAPTION>
Three Months Ended March 31
----------------------------
2002 2001
------------ ------------
<S> <C> <C>
Loss before extraordinary gain and effect of change in accounting principle $ (20,660) $ (25,679)
Adjustments related to adoption of SFAS No. 142
Deduct amortization of excess of net assets acquired over purchase price -- (4,583)
Add back amortization of goodwill -- 778
Add back amortization of intellectual property -- 265
------------ ------------
Total adjustments -- (3,540)
------------ ------------
Adjusted loss before extraordinary gain and effect of change in accounting principle $ (20,660) $ (29,219)
============ ============

Net loss $ (4,492) $ (23,516)
Adjustments related to adoption of SFAS No. 142
Deduct amortization of excess of net assets acquired over purchase price -- (4,583)
Add back amortization of goodwill -- 778
Add back amortization of intellectual property -- 265
------------ ------------
Total adjustments -- (3,540)
------------ ------------
Adjusted net loss $ (4,492) $ (27,056)
============ ============

Earnings (loss) per share:
Loss before extraordinary gain and effect of change in accounting principle $ (0.31) $ (0.38)
Adjustments related to adoption of SFAS No. 142
Deduct amortization of excess of net assets acquired over purchase price -- (0.07)
Add back amortization of goodwill -- 0.02
------------ ------------
Adjusted loss before extraordinary gain and effect of change in accounting principle $ (0.31) $ (0.43)
============ ============

Net loss $ (0.07) $ (0.35)
Adjustments related to adoption of SFAS No. 142
Deduct amortization of excess of net assets acquired over purchase price -- (0.07)
Add back amortization of goodwill -- 0.02
------------ ------------
Adjusted net loss $ (0.07) $ (0.40)
============ ============

Weighted average common shares outstanding 67,294,490 67,152,363
</TABLE>

On October 3, 2001, the FASB issued SFAS No. 144, "Accounting for the
Impairment or Disposal of Long-Lived Assets." SFAS is effective for fiscal years
beginning after December 15, 2001. SFAS No. 144 is designed to establish a
single model for long-lived assets to be disposed of and, as such, supercedes
SFAS 121, "Accounting for Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed of" and the accounting and reporting provisions of
Accounting Principles Board Opinion No. 30, "Reporting the Results of
Operations-Reporting the Effects of Disposal of a Segment of a Business, and
Extraordinary, Unusual and Infrequently Occurring Events and Transactions" as
they relate to the disposal of a business segment.

We adopted the provisions of SFAS No. 144 effective January 1, 2002.
Adoption of SFAS No. 144 did not have a material impact on our results of
operations, financial positions or cash flows. At March 31, 2002, we had no
material goodwill or intangible assets, subject to the provisions of SFAS No.
142.

10
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
MARCH 31, 2002
(Dollars in thousands, except per share data)
- --------------------------------------------------------------------------------

NOTE 4: COMPANY OBLIGATED, MANDATORILY REDEEMABLE SECURITIES OF SUBSIDIARY TRUST
HOLDING SOLELY JUNIOR SUBORDINATED DEBENTURES OF THE COMPANY

In August 1997, the Ocwen Capital Trust ("OCT") issued $125,000 of
10.875% Capital Securities (the "Capital Securities"). Proceeds from the
issuance of the Capital Securities were invested in 10.875% Junior Subordinated
Debentures issued by OCN. The Junior Subordinated Debentures, which represent
the sole assets of OCT, will mature on August 1, 2027. To date, OCT has
repurchased $63,841 of its Capital Securities. During the three months ended
March 31, 2002, OCT repurchased none of its Capital Securities in the open
market.

Holders of the Capital Securities are entitled to receive cumulative
cash distributions accruing from the date of original issuance and payable
semiannually in arrears on February 1 and August 1 of each year, commencing on
February 1, 1998, at an annual rate of 10.875% of the liquidation amount of
$1,000 per Capital Security. Payment of distributions out of moneys held by OCT,
and payments on liquidation of OCT or the redemption of Capital Securities, are
guaranteed by OCN to the extent OCT has funds available. If OCN does not make
principal or interest payments on the Junior Subordinated Debentures, OCT will
not have sufficient funds to make distributions on the Capital Securities, in
which event the guarantee shall not apply to such distributions until OCT has
sufficient funds available therefore. Accumulated distributions payable on the
Capital Securities amounted to $1,108 and $2,771 at March 31, 2002 and December
31, 2001, respectively, and are included in accrued interest payable.

OCN has the right to defer payment of interest on the Junior
Subordinated Debentures at any time or from time to time for a period not
exceeding 10 consecutive semiannual periods with respect to each deferral
period, provided that no extension period may extend beyond the stated maturity
of the Junior Subordinated Debentures. Upon the termination of any such
extension period and the payment of all amounts then due on any interest payment
date, we may elect to begin a new extension period. Accordingly, there could be
multiple extension periods of varying lengths throughout the term of the Junior
Subordinated Debentures. If interest payments on the Junior Subordinated
Debentures are deferred, distributions on the Capital Securities will also be
deferred and OCN may not permit any subsidiary to, (i) declare or pay any
dividends or distributions on, or redeem, purchase, acquire, or make a
liquidation payment with respect to, our capital stock or (ii) make any payment
of principal, interest or premium, if any, on or repay, repurchase or redeem any
debt securities that rank pari passu with or junior to the Junior Subordinated
Debentures. During an extension period, interest on the Junior Subordinated
Debentures will continue to accrue at the rate of 10.875% per annum, compounded
semiannually.

The Junior Subordinated Debentures are redeemable prior to maturity at
our option, subject to the receipt of any necessary prior regulatory approval,
(i) in whole or in part on or after August 1, 2007, at a redemption price equal
to 105.438% of the principal amount thereof on August 1, 2007, declining ratably
on each August 1 thereafter to 100% on or after August 1, 2017, plus accrued
interest thereon, or (ii) at any time, in whole (but not in part), upon the
occurrence and continuation of a special event (defined as a tax event,
regulatory capital event or investment company event) at a redemption price
equal to the greater of (a) 100% of the principal amount thereof or (b) the sum
of the present values of the principal amount and premium payable with respect
to an optional redemption of such Junior Subordinated Debentures on August 1,
2007, together with scheduled payments of interest from the prepayment date to
August 1, 2007, discounted to the prepayment date on a semiannual basis at the
adjusted Treasury rate plus accrued interest thereon to the date of prepayment.
The Capital Securities are subject to mandatory redemption, in whole or in part,
upon repayment of the Junior Subordinated Debentures at maturity or their
earlier redemption, in an amount equal to the amount of the related Junior
Subordinated Debentures maturing or being redeemed and at a redemption price
equal to the redemption price of the Junior Subordinated Debentures, plus
accumulated and unpaid distributions thereon to the date of redemption.

For financial reporting purposes, OCT is treated as a subsidiary of
Ocwen Financial Corporation and, accordingly, the accounts of OCT are included
in the consolidated financial statements of OCN. Intercompany transactions
between OCT and OCN, including the Junior Subordinated Debentures, are
eliminated in the consolidated financial statements of OCN. The Capital
Securities are presented as a separate caption between liabilities and
stockholders' equity in the consolidated statement of financial condition of OCN
as "Company-obligated, mandatorily redeemable securities of subsidiary trust
holding solely Junior Subordinated Debentures of the company." Distributions on
the Capital Securities are recorded as a separate caption immediately following
non-interest expense in the consolidated statements of operations of OCN. We
intend to continue this method of accounting going forward.

In connection with the issuance of the Capital Securities, we incurred
certain costs, which have been capitalized and are being amortized over the term
of the Capital Securities. The unamortized balance of these issuance costs
amounted to $2,063 and $2,083 at March 31, 2002 and December 31, 2001,
respectively, and is included in other assets.

11
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
MARCH 31, 2002
(Dollars in thousands, except per share data)
- --------------------------------------------------------------------------------

NOTE 5: DERIVATIVE FINANCIAL INSTRUMENTS

We use derivative financial instruments for the purpose of managing
our exposure to adverse fluctuations in interest and foreign currency exchange
rates.

Interest Rate Management

We have purchased amortizing caps and floors to hedge our interest
rate exposure relating to our match funded loans and securities. During the
quarter ended June 30, 2001, we determined that these caps and floors no longer
qualified for hedge accounting; therefore, changes in fair value are recorded in
the income statement. The terms of these outstanding caps and floors at March
31, 2002 and December 31, 2001 are as follows:

<TABLE>
<CAPTION>
Notional
Amount Maturity Index Strike Rate Fair Value
------------- ------------ ------------- ----------- ----------
<S> <C> <C> <C> <C> <C>
March 31, 2002:
Caps........................... $ 122,255 October 2003 LIBOR 1-Month 7.00% $ 47
Floors......................... $ 33,241 October 2003 CMT 2-Year 4.35 158
----------
$ 205
==========
December 31, 2001:
Caps........................... $ 125,933 October 2003 LIBOR 1-Month 7.00% $ 104
Floors......................... $ 34,100 October 2003 CMT 2-Year 4.35 300
----------
$ 404
==========
</TABLE>

Foreign Currency Management

We enter into foreign currency derivatives to hedge our investments in
foreign subsidiaries which own residual interests backed by residential loans
originated in the UK ("UK residuals") and in the shopping center located in
Halifax, Nova Scotia (the "Nova Scotia Shopping Center"). It is our policy to
periodically adjust the amount of foreign currency derivative contracts we have
entered into in response to changes in our recorded investments in these assets.
As hedges of our investment in foreign operations, changes in the fair value of
these contracts are included in the net unrealized foreign currency translation
adjustment in accumulated other comprehensive income. The following table sets
forth the terms and values of these foreign currency financial instruments at
March 31, 2002 and December 31, 2001:

<TABLE>
<CAPTION>
Strike
Position Maturity Notional Amount Rate Fair Value
------------ ------------ ------------------- ---------- --------------
<S> <C> <C> <C> <C> <C>
March 31, 2002:
Canadian Dollar currency futures........... Short June 2002 C$ 34,500 $0.6299 $ 104

British Pound currency futures............. Short June 2002 (pound) 17,250 $1.4190 --
----------
$ 104
==========
December 31, 2001:
Canadian Dollar currency futures........... Short March 2002 C$ 34,000 $0.6380 $ 353

British Pound currency futures............. Short March 2002 (pound) 17,250 $1.4350 (235)
----------
$ 118
==========
</TABLE>

NOTE 6: REGULATORY REQUIREMENTS

The Financial Institutions Reform, Recovery and Enforcement Act of
1989 and the regulations promulgated thereunder established certain minimum
levels of regulatory capital for savings institutions subject to OTS
supervision. The Bank must follow specific capital guidelines stipulated by the
OTS which involve quantitative measures of the Bank's assets, liabilities and
certain off-balance sheet items.

12
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
MARCH 31, 2002
(Dollars in thousands, except per share data)
- --------------------------------------------------------------------------------

An institution that fails to comply with its regulatory capital requirements
must obtain OTS approval of a capital plan and can be subject to a capital
directive and certain restrictions on its operations. At March 31, 2002, the
minimum regulatory capital requirements were:

o Tangible and core capital of 1.50% and 3.00% of total adjusted assets,
respectively, consisting principally of stockholders' equity, but excluding
most intangible assets, such as goodwill and any net unrealized gains or
losses on debt securities available for sale. The OTS minimum core capital
ratio provides that only those institutions with a Uniform Financial
Institution Rating System rating of "1" are subject to a 3% minimum core
capital ratio. All other institutions are subject to a 4% minimum core
capital ratio.

o Risk-based capital consisting of core capital plus certain subordinated
debt and other capital instruments and, subject to certain limitations,
general valuation allowances on loans receivable, equal to 8.00% of the
value of risk-weighted assets.

At March 31, 2002, the Bank was "well capitalized" under the prompt
corrective action regulations adopted by the OTS pursuant to the Federal Deposit
Insurance Corporation Improvement Act of 1991. To be categorized as "well
capitalized," the Bank must maintain minimum core capital, Tier 1 risk-based
capital and risk-based capital ratios as set forth in the following table. The
Bank's capital amounts and classification are subject to review by federal
regulators about components, risk-weightings and other factors. There are no
conditions or events since March 31, 2002 that management believes have changed
the institution's category.

Following an examination by the OTS in late 1996 and early 1997, the
Bank committed to the OTS to maintain a core capital (leverage) ratio and a
total risk-based capital ratio of at least 9% and 13%, respectively. The Bank
continues to be in compliance with this commitment and with the regulatory
capital requirements of general applicability (as indicated below). Based on
discussions with the OTS, the Bank believes that this commitment does not affect
its status as a "well-capitalized" institution, assuming the Bank's continued
compliance with the regulatory capital requirements required to be maintained by
it pursuant to such commitment.

As a result of an examination in 2000, the Bank was required to submit
a written plan to the OTS by October 16, 2000 to address issues raised by the
agency under Part 570 of the rules and regulations. Under the plan, the Bank
will take certain actions regarding its operations with respect to asset reviews
and the management of interest rate risk exposure and will have periodic
reporting obligations to the OTS. In addition, as part of the plan, the Bank
submitted a business plan and budget outlining the Bank's operations through
2003. The business plan submitted reflects proposed changes in the Bank's
deposit gathering strategies and potential future sources of revenue as the Bank
continues its shift away from capital-intensive businesses into fee-based
sources of income. On November 9, 2000 the OTS requested the Bank to supply
additional information regarding the plan. The Bank responded to this request on
November 29, 2000, December 28, 2000 and January 10, 2001, and the OTS approved
the plan on February 2, 2001.

13
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
MARCH 31, 2002
(Dollars in thousands, except per share data)
- --------------------------------------------------------------------------------

The following table summarizes the Bank's actual and required
regulatory capital at March 31, 2002:

<TABLE>
<CAPTION>
To Be Well
Capitalized Committed
Minimum For Capital For Prompt Corrective Capital
Actual Adequacy Purposes Action Provisions Requirements
------------------ ------------------- --------------------- ------------
Ratio Amount Ratio Amount Ratio Amount Ratio
----- ---------- -------- ---------- -------- ----------- ------------
<S> <C> <C> <C> <C> <C> <C> <C>
Stockholders' equity, and ratio to total assets 15.78% $ 186,131
Non-includable subsidiary........................ (1,215)
Disallowed deferred tax assets................... (17,946)
----------
Tier 1 (core) capital and ratio to adjusted
total assets.................................. 14.38% 166,970 4.00% $ 46,433 5.00% $ 58,041 9.00%
========== =========
Non-mortgage servicing assets.................... (3,244)
----------
Tangible capital and ratio to tangible assets.... 14.14% $ 163,726 1.50% $ 17,364
========== ==========

Tier 1 capital and ratio to risk-weighted
assets........................................ 17.98% $ 166,970 6.00% $ 55,711
---------- =========
Allowance for loan and lease losses.............. 7,267
Qualifying subordinated debentures............... 40,200
----------
Tier 2 capital................................... 47,467
----------
Total risk-based capital and ratio to risk-
weighted assets............................... 23.09% $ 214,437 8.00% $ 74,281 10.00% $ 92,851 13.00%
========== ========== =========

Total regulatory assets.......................... $1,179,877
==========

Adjusted total assets............................ $1,160,821
==========

Tangible assets.................................. $1,157,577
==========

Risk-weighted assets............................. $ 928,510
==========
</TABLE>

NOTE 7: NET INTEREST INCOME (EXPENSE) BEFORE PROVISION FOR LOAN LOSSES

<TABLE>
<CAPTION>
For the three months ended March 31, 2002 2001
- ----------------------------------------------------------------------- ----------- -----------
<S> <C> <C>
Interest income:
Federal funds sold and repurchase agreements......................... $ 579 $ 1,644
Trading securities................................................... 4,358 5,700
Investment securities and other...................................... 93 346
Match funded loans and securities.................................... 2,249 2,483
Loans................................................................ 5,435 14,644
----------- -----------
12,714 24,817
----------- -----------

Interest expense:
Deposits............................................................. 8,617 18,071
Securities sold under agreements to repurchase....................... 126 2
Bonds - match funded agreements...................................... 1,782 2,966
Obligations outstanding under lines of credit........................ 1,170 720
Notes, debentures and other interest bearing obligations............. 4,701 5,121
----------- -----------
16,396 26,880
----------- -----------
Net interest expense before provision for loan losses................ $ (3,682) $ (2,063)
=========== ===========
</TABLE>

14
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
MARCH 31, 2002
(Dollars in thousands, except per share data)
- --------------------------------------------------------------------------------

NOTE 8: BUSINESS SEGMENT REPORTING

An operating segment is defined as a component of an enterprise (a)
that engages in business activities from which it may earn revenues and incur
expenses, (b) whose operating results are regularly reviewed by the enterprise's
chief operating decision maker to make decisions about resources to be allocated
to the segment and assess its performance, and (c) for which discrete financial
information is available. We conduct a variety of business activities within the
following segments:

<TABLE>
<CAPTION>
Net Interest Provision Non- Non- Pre-Tax
Income for Loan Interest Interest Income Total
(Expense) Losses Income Expense (Loss) Assets
------------ ---------- ---------- ---------- ---------- ----------

<S> <C> <C> <C> <C> <C> <C>
At or for the three months ended March 31, 2002:
- ------------------------------------------------
Residential Loan Servicing.......................... $ (4,402) $ -- $ 30,164 $ 18,214 $ 7,548 $ 457,704
OTX................................................. -- -- 1,531 6,814 (5,282) 9,530
Ocwen Realty Advisors............................... -- -- 4,111 3,591 520 1,686
Unsecured Collections............................... -- (65) 2,614 1,735 943 83
Residential Discount Loans.......................... 2,372 (2,137) (1,841) 1,556 1,112 64,825
Commercial Finance.................................. (850) 2,712 1,361 2,220 (4,419) 327,662
Affordable Housing.................................. (1,694) 169 247 16,368 (17,983) 113,322
Subprime Residential Lending........................ 1,750 -- 3,405 664 4,492 53,797
Corporate items and other........................... (858) -- (27) 3,865 (6,426) 548,284
-------- -------- -------- -------- -------- ----------
$ (3,682) $ 679 $ 41,565 $ 55,027 $(19,495) $1,576,893
======== ======== ======== ======== ======== ==========

At or for the three months ended March 31, 2001:
- ------------------------------------------------
Residential Loan Servicing.......................... $ (3,671) $ -- $ 26,911 $ 14,727 $ 8,512 $ 315,897
OTX................................................. (153) -- 739 14,353 (13,768) 17,767
Ocwen Realty Advisors............................... -- -- 2,723 2,582 141 1,396
Unsecured Collections............................... (7) 741 445 1,897 (2,200) 5,701
Residential Discount Loans.......................... 3,121 1,602 (1,421) 1,855 (1,757) 347,907
Commercial Finance.................................. (1,839) 5,744 4,376 4,806 (8,013) 559,203
Affordable Housing.................................. (2,046) 33 578 6,351 (7,852) 171,905
Subprime Residential Lending........................ (98) -- 2,304 488 1,719 129,097
Corporate items and other........................... 2,630 -- 6,475 3,797 3,301 519,816
-------- -------- -------- -------- -------- ----------
$ (2,063) $ 8,120 $ 43,130 $ 50,856 $(19,917) $2,068,689
======== ======== ======== ======== ======== ==========
</TABLE>

NOTE 9: COMMITMENTS AND CONTINGENCIES

At March 31, 2002, we had commitments of $2,227 to fund construction
loans (including loans accounted for as investments in real estate) secured by
multi-family and commercial properties. In addition, we had commitments under
outstanding letters of credit in the amount of $210. Through our investment in
subordinated securities and subprime residuals, which had a fair value of
$39,899 at March 31, 2002, we support senior classes of securities.

On April 20, 1999, a complaint was filed on behalf of a putative class
of public shareholders of the Company in the Circuit Court of the Fifteenth
Judicial Circuit, Palm Beach County, Florida against OCN and OAC. On April 23,
1999, a complaint was filed on behalf of a putative class of public shareholders
of OAC in the Circuit Court of the Fifteenth Judicial Circuit, Palm Beach
County, Florida, against OAC and certain directors of OAC. The plaintiffs in
both complaints sought to enjoin consummation of the acquisition of OAC by OCN.
The cases were consolidated, and on September 13, 1999 a consolidated amended
complaint was filed. The injunction was denied, and on October 14, 1999 OCN was
dismissed as a party. Plaintiffs' remaining claims were for damages for alleged
breaches of common law fiduciary duties. In October 2001, the parties reached an
agreement in principle.

On June 3, 1999, Walton Street Capital, L.L.C. ("Walton") filed suit
against OAC and Ocwen Partnership, L.P. in the Circuit Court of Cook County,
Illinois. Walton has alleged that OAC committed an anticipatory breach of
contract with respect to the proposed sale by OAC of all of its interest in its
commercial mortgage-backed securities portfolio to Walton. Walton has claimed
damages in an amount in excess of

15
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
MARCH 31, 2002
(Dollars in thousands, except per share data)
- --------------------------------------------------------------------------------

$20,000. As of October 20, 2000, both Walton and OAC filed motions for Summary
Judgement. On December 21, 2000, the Circuit Court granted Walton's Limited
Motion for Summary Judgement concerning liability. Ocwen filed a Motion for
Certification of an Interlocutory Appeal and is seeking an Entry of Stay pending
appeal. On February 20, 2001, Ocwen filed a motion for reconsideration
requesting the Circuit Court vacate its order granting summary judgment to
Walton. On January 29, 2002, after oral argument, the Circuit Court reversed its
earlier ruling by vacating the order granting summary judgment. The parties are
engaged in discovery.

On April 12, 2002 the general partner received a notification by the
New Jersey Housing and Mortgage Finance Agency of a challenge to the receipt of
previously allocated federal low income housing tax credits for an affordable
housing development in which we invested as a limited partner. The general
partner is in the process of contesting this challenge, which stems from issues
regarding the timely submission of various supporting documents related to the
project. If the general partner does not prevail in this challenge, we could
incur a loss ranging from $3,000 to $7,000.

We are subject to various other pending legal proceedings. In our
opinion, the resolution of these other claims will not have a material effect on
the interim consolidated financial statements.

16
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

General

Our primary businesses are the servicing and special servicing of
nonconforming, subperforming and nonperforming residential and commercial
mortgage loans. We also specialize in the development of related loan servicing
technology and business-to-business e-commerce solutions for the mortgage and
real estate industries.

The Bank is a registered savings and loan holding company subject to
regulation by the OTS. The Bank is subject to regulation by the OTS, its
chartering authority, and by the Federal Deposit Insurance Corporation (the
"FDIC") as a result of its membership in the Savings Association Insurance Fund,
which insures the Bank's deposits up to the maximum extent permitted by law. The
Bank is also subject to regulation by the Board of Governors of the Federal
Reserve System and is currently a member of the Federal Home Loan Bank ("FHLB")
of New York, one of the 12 regional banks that comprise the FHLB System.

The following discussion of our consolidated financial condition,
results of operations, capital resources and liquidity should be read in
conjunction with the Interim Consolidated Financial Statements and related Notes
included in Item 1 herein (which is incorporated herein by reference).

<TABLE>
<CAPTION>
Selected Consolidated Financial Information March 31, December 31, Increase
2002 2001 (Decrease)
-------------- --------------- -------------
<S> <C> <C> <C>
Balance Sheet Data
Total assets........................................................... $ 1,576,893 $ 1,711,150 (8)%
Cash and cash equivalents.............................................. 273,667 260,655 5
Trading securities, at fair value...................................... 166,376 226,249 (26)
Affordable housing properties.......................................... 80,610 102,069 (21)
Loans, net............................................................. 150,557 185,293 (19)
Match funded assets, net............................................... 164,080 174,351 (6)
Real estate owned, net................................................. 100,490 110,465 (9)
Investments in real estate and real estate held for sale............... 91,664 130,314 (30)
Advances on loans and loans serviced for others........................ 285,778 283,183 1
Mortgage servicing rights.............................................. 112,032 101,107 11
Deposits and escrow deposits on loans and loans serviced for others.... 626,253 730,443 (14)
Bonds-match funded agreements.......................................... 149,090 156,908 (5)
Borrowings and other interest-bearing obligations...................... 322,543 324,014 --
Company-obligated mandatorily redeemable securities of subsidiary trust
holding solely junior subordinated debentures of the Company...... 61,159 61,159 --
Stockholders' equity................................................... 374,590 379,106 (1)
</TABLE>

17
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
At or for the Three Months Ended March 31,
---------------------------------------------
Favorable
2002 2001 (Unfavorable)
------------- ------------ ---------------
<S> <C> <C> <C>
Operations Data
Net interest expense........................................................ $ (3,682) $ (2,063) (87)%
Provision for loan losses................................................... 679 8,120 92%
Non-interest income......................................................... 41,565 43,130 (4)%
Non-interest expense........................................................ 55,027 50,586 (8)%
Distributions on Capital Securities......................................... 1,663 2,053 19%
Income tax expense.......................................................... 1,165 5,762 80%
Extraordinary gain on repurchase of debt, net of taxes...................... 2 2,163 (100)%
Effect of change in accounting principle, net of taxes...................... 16,166 -- 100%
Net loss.................................................................... (4,492) (23,516) 81%

Per Common Share
Net loss:
Basic.................................................................... $ (0.07) $ (0.35) 80%
Diluted.................................................................. (0.07) (0.35) 80%
Stock price:
High..................................................................... $ 8.48 $ 9.90 (14)%
Low ..................................................................... 6.47 6.19 5%
Close.................................................................... 6.59 8.49 (22)%

Key Ratios
Annualized return on average assets......................................... (1.12)% (4.28)% 74%
Annualized return on average equity......................................... (4.67) (18.96) 75%
Efficiency ratio (1)........................................................ 145.29 123.70 17%
Core (leverage) capital ratio............................................... 14.38 14.13 2%
Risk-based capital ratio.................................................... 23.09 21.54 7%

<FN>
(1) The efficiency ratio represents non-interest expense divided by the sum
of net interest income before provision for loan losses, non-interest
income and equity in income (losses) of investment in unconsolidated
entities.
</FN>
</TABLE>

Overview of Risks and Related Critical Accounting Policies

For the past several years, we have been undergoing a fundamental
transition in the nature of our business. We are exiting our capital-intensive
businesses and growing our fee-based revenue sources. Both of these strategies
are affected by risks in the marketplace, and our ability to measure and report
our operating results and financial position is heavily impacted by the need to
estimate the impact or outcome of these risks or other future events. Our
critical accounting policies are those that relate to the estimation and
measurement of these risks; an understanding of these policies is fundamental to
understanding Management's Discussion and Analysis of Results of Operations and
Financial Condition. Our significant accounting policies are discussed in detail
in Note 2 to our consolidated financial statements included in our Annual Report
on Form 10-K for the year ended December 31, 2001 and in Note 2 of our Interim
Consolidated Financial Statements (which are incorporated herein by reference).
The following is a summary of our more subjective and complex accounting
policies, as they relate to our overall business strategy.

Our exit from our capital intensive discount loan, real estate and
affordable housing businesses is largely focused on the orderly disposition or
resolution of the assets associated with these lines of business. The critical
accounting policies that affect the measurement of these businesses are those
that determine the valuation of real estate and affordable housing assets as
well as the determination of the allowance for loan losses.

Real estate-related assets include real estate owned, investments in
real estate, and investments in affordable housing properties. These assets are
carried at different bases by asset class and at different amounts within each
asset class, depending on whether the assets are classified as held for
investment or held for sale. In addition, all of these assets are subject to
ongoing impairment tests using various impairment methodologies that differ by
asset class. In general, none of the assets have readily determinable fair
values based on quoted market prices. In certain cases, we utilize appraisals or
other market value estimates, in conjunction with

18
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

estimates of completion costs or costs of disposition, to determine asset
values. In other cases, we value these assets based on future cash flow
analyses. These cash flow analyses involve assumptions such as discount rates,
anticipated rents received, etc. that are highly subject to management judgment
and estimation. Our task of estimation is even more challenging given the
current risks in the economic environment, which can result in material and
sometimes rapid changes in valuation estimates. Individual assumptions between
and within asset classes can vary significantly, with variances in assumptions
resulting in substantially different asset values.

The allowance for loan losses is established and maintained at levels
we deem adequate to cover losses resulting from the inability of borrowers to
make contractually required loan payments. Estimates for loan losses are
developed by analyzing historical loan losses, current trends in delinquencies
and charge offs, plans for problem loan administration and resolution, the views
of our regulators, changes in the size and composition of the loan portfolio,
and peer group information. Where there is a question as to the impairment of
specific loans, we obtain valuations of the property or other collateral
securing the loan, and, if applicable, the borrower's current financial
information. We also include in our estimates of inherent probable loan losses
the impact of economic events, the outcome of which are uncertain. These events
may include, but are not limited to, deterioration in general economic
conditions, increases or decreases in overall lending rates, political
conditions, legislation that directly and indirectly affects the banking
industry, and regional economic conditions affecting specific geographical areas
in which we conduct business.

Our most significant area of growth during the past year has been our
residential loan servicing business, which virtually doubled the transaction
volumes processed during the course of 2001. Inherent in our growth of this
business has been an increase in purchased mortgage servicing rights, an
intangible asset representing the present value of the right to service loans in
a portfolio. Therefore, the most critical accounting policy for this business
line is the methodology we use to determine the valuation of mortgage servicing
rights. Application of this methodology requires the development of a number of
estimates, including anticipated amortization and periodic revaluation. Both our
initial and ongoing valuations and the rate of amortization of mortgage
servicing rights are significantly affected by interest rates, prepayment speeds
and the payment performance of the underlying loans. In general, during periods
of declining interest rates, the value of mortgage servicing assets declines due
to increasing prepayments attributable to increased mortgage refinance activity.
We amortize mortgage servicing rights over the period of estimated net servicing
income based on our projections of the amount and timing of future cash flows.
The amount and timing of servicing asset amortization is adjusted periodically
based on actual results and updated projections.

Our other core business line is Ocwen Technology Xchange ("OTX"), our
technology solutions business. We have goodwill and intellectual property
recorded as a result of the acquisitions of three predecessor technology
companies, as well as capitalized software development costs for the period of
early development, which ended in 1999. Effective January 1, 2002 we adopted
Statement of Financial Accounting Standards ("SFAS") No. 142, GOODWILL AND OTHER
INTANGIBLES. SFAS 142 prescribes a new methodology for performing the impairment
analyses for goodwill and other intangibles, which changed to an approach based
on fair value of the assets rather than undiscounted cash flows as used prior to
adoption. We have performed this analysis using our previously developed
projections of future income discounted at a market rate. The determination of
market discount rates is also subjective and may vary by product based on the
type of product, stage of development and sales to date. This impairment
analysis resulted in a write-down of $3,333 related to the remaining balance of
goodwill and intangible assets recorded in connection with our formation of
REALSynergy, Inc. in 1999, which is reported as the effect of a change in
accounting principle net of income tax benefit of $1,166.

Another risk factor affecting all of our business lines is the
determination of our overall tax provision. This is a complex task and requires
extensive judgment, particularly in evaluating the realizability of the gross
deferred tax assets in the near term. During 2001 we recorded a substantial
increase to our valuation allowance, and as of March 31, 2002 our remaining net
deferred tax asset amounted to $8,521. The evaluation of the need for a
valuation allowance takes into consideration our recent earnings history,
current tax position, and estimates of taxable income in the near term. The tax
character (ordinary versus capital) and the carryforward periods of certain tax
attributes (e.g., capital losses and tax credits) must also be considered.
Significant judgment is required in considering the relative impact of negative
and positive evidence related to realizability of the deferred tax assets. The
determination of the amount of the aggregate valuation allowance is based on
scenario analyses of the projected results of operations by line of business
resulting in a range of potential valuation allowances, within which a final
amount is determined.

Results of Operations

General. We recorded a net loss of $(4,492) for the first quarter of
2002, as compared to a net loss of $(23,516) for the first quarter of 2001. Our
loss per share was $(0.07) for the first quarter of 2002, as compared with a
loss per share of $(0.35) for the first quarter of 2001. During the first
quarter of 2002, we continued our transition in business strategy from
capital-intensive businesses to fee-based businesses: loan servicing and
technology solutions for the mortgage and real estate industries. Our results
reflect growth in our residential loan servicing businesses, continued
investment in the development of our technology products, cessation of loan
origination and acquisition activities and continuing sales of those assets not
associated with our loan servicing and technology businesses. Results

19
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

for the first quarter of 2002 includes a net increase to income of $16,166 from
the adoption of SFAS No. 141 and No. 142. This is comprised of a credit to
income of $18,333 for the reversal of the unamortized balance of the excess of
net assets acquired over purchase price and a write-down of $2,167 (net of tax
benefit of $1,166) of unamortized goodwill and intangible assets at OTX.

Segment Profitability. The following is a discussion of the income
(loss) before income taxes, extraordinary gain and effect of change in
accounting principle of each of our reportable segments for the three months
ended March 31, 2002 and 2001:

o Residential Loan Servicing. Segment income declined from $8,512 for the
three months ended March 31, 2001 to $7,548 for the three months ended
March 31, 2002. Results for the first quarter of 2002 include a provision
of $1,000 related to a pending settlement of a class action litigation
claim. Residential servicing and other fees amounted to $29,597 for the
three months ended March 31, 2002 as compared to $26,955 for the same
period of the prior year, reflecting continued growth in residential loans
we service for others. The average balance of residential loans we service
for others amounted to $22,824,080 and $10,885,862 for the three months
ended March 31, 2002 and 2001, respectively. Largely offsetting the
increase in servicing and other fees was a $2,487 increase in non-interest
expenses (excluding the $1,000 litigation reserve noted above) for the
three months ended March 31, 2002 as compared to the same period of the
prior year.

o OTX. Segment losses declined from $(13,768) for the three months ended
March 31, 2001 to $(5,282) for the same period in 2002. The net losses
incurred by OTX reflect our continuing investment in the development and
marketing of our technology businesses. Non-interest expenses for the three
months ended March 31, 2002 declined by $7,539 as compared to the same
period of the prior year. Losses for the three months ended March 31, 2001
included $4,620 of nonrecurring expenses, including $3,185 for a payment
due in connection with the 1997 acquisition of Amos, Inc.

o Ocwen Realty Advisors. Segment income was $520 and $141 for the three
months ended March 31, 2002 and 2001, respectively. Through Ocwen Realty
Advisors ("ORA") we provide property valuation services and real estate
research for residential and commercial properties, including those that we
own or service for others.

o Unsecured Collections. Segment results improved from a loss of $(2,200) for
the three months ended March 31, 2001 to income of $943 for the three
months ended March 31, 2002. This segment is primarily comprised of
activities related to our charged-off unsecured credit card receivables,
which were acquired at a discount, as well as collections we make on behalf
of others. We account for collections of our unsecured credit card
receivables under the cost recovery method. As of December 31, 2001, the
net book value of our unsecured receivables had been reduced to zero as a
result of collections and reserves. Recoveries are reported as non-interest
income and amounted to $1,406 for the first quarter of 2002. Our servicing
fees for this segment amounted to $1,208 and $405 during the three months
ended March 31, 2002 and 2001, respectively. Results for the three months
ended March 31, 2001 included provisions for losses of $741.

o Residential Discount Loans. Segment income improved from a loss of $(1,757)
for the three months ended March 31, 2001 to income of $1,112 for the three
months ended March 31, 2002. Results for the first quarter of 2002
primarily resulted from $(2,009) of losses from the sale of loans with a
book value of $35,343 and the reversal of related loan loss reserves.
Provisions for loan losses declined from $1,602 for the first quarter of
2001 to a negative provision of $(2,137) for the first quarter of 2002.
Gains from the sale and operation of real estate owned improved to $164 for
the three months ended March 31, 2002 as compared to a loss of $(3,560) for
the same period of the prior year. Net trading gains (losses) on
residential subordinate securities amounted to $(9) and $2,070 for the
three months ended March 31, 2002 and 2001, respectively. As a result of
sales, the amount of loans and real estate owned remaining in this segment
had been reduced to $11,733 at March 31, 2002.

o Commercial Finance. Segment losses decreased from $(8,013) for the three
months ended March 31, 2001 to $(4,419) for the three months ended March
31, 2002. Equity in earnings related to loans accounted for as investments
in real estate increased from $1,306 during the three months ended March
31, 2001 to $3,417 during the same period of 2002. The increase in equity
in earnings is due to repayments of loans during 2002, which generated
significant resolution gains. Results for the first quarter of 2001
includes $(1,898) of losses from sales of commercial loans. The provision
for loan losses decreased to $2,712 during the three months ended March 31,
2002 from $5,744 for the same period of the prior year. Non-interest
expenses for this segment declined by $2,586 during the first quarter of
2002 as compared to the first quarter of 2001. The results for the three
months ended March 31, 2002 also include losses of $(4,189) from the sale
and operation of real estate owned as compared to income of $2,631 for the
same period of the prior year, reflecting an increase in reserves primarily
due to declines in projected sales proceeds. Total loans, investments in
real estate and real estate owned held by this segment have declined from
$354,159 at December 31, 2001 to $315,384 at March 31, 2002.

20
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

o Affordable Housing. Segment losses increased from $(7,852) for the three
months ended March 31, 2001 to $(17,983) for the three months ended March
31, 2002. Contributing to the losses were impairment charges of $15,296
(including $7,425 on a single property as discussed below) and $4,869 for
the three months ended March 31, 2002 and 2001, respectively, to reserve
for estimated losses from the sale of properties. The net book value of our
remaining properties amounted to $80,610 at March 31, 2002, of which
$60,881 is subject to sales contracts although they have not yet qualified
as sales for accounting purposes. During 2000, we began reducing our
investment in affordable housing properties both as part of our shift in
strategy to fee-based businesses and because the volume of tax credits
being generated was exceeding our ability to utilize them effectively. See
"Changes in Financial Condition - Affordable Housing Properties." On
February 4, 2002 we were notified by the California Tax Credit Allocation
Committee of a challenge to our receipt of previously allocated federal
low-income housing tax credits for a recently constructed affordable
housing development in which we invested. We are contesting this challenge,
which stems from an issue regarding a determination of the date the
development was made available for occupancy. We have recorded an
impairment charge of $7,425 in the first quarter of 2002 to provide for the
estimated loss of tax credits should the Committee prevails in its
challenge.

o Subprime Finance. Our domestic subprime origination business was closed in
1999. Assets remaining in this segment at March 31, 2002 are primarily
comprised of subprime residual trading securities with a fair value of
$35,079 and match funded securities with a fair value of $16,044. Segment
results improved from income of $1,719 for the three months ended March 31,
2001 to $4,492 of income for the three months ended March 31, 2002. Results
for the three months ended March 31, 2002 include $3,403 of net trading
gains on subprime residual and match funded securities, including $4,406 of
realized gains from sales, as compared to net trading gains of $2,541 for
the same period of the prior year.

o Corporate Items and Other. Segment results were a loss of $(6,426) and
income of $3,301 for the three months ended March 31, 2002 and 2001,
respectively. Pre-tax results for this segment consist of our business
activities that are individually insignificant, amounts we do not allocate
to our operating segments, distributions on our Capital Securities,
transfer pricing mismatches, other general corporate expenses and the
results of the collateralized mortgage obligation ("CMO") trading
portfolio. Gain (loss) on the CMO trading portfolio amounted to $(603) and
$578 for the three months ended March 31, 2002 and 2001, respectively. The
results for the first quarter of 2001 included $4,583 of amortization of
the excess of net assets we acquired over purchase price.

See Note 8 to the Interim Consolidated Financial Statements, included
in Item 1 herein (which is incorporated herein by reference), for additional
information related to our operating segments.

Net Interest Income (Expense): Net interest income (expense) is the
difference between interest income earned from our interest-earning assets and
interest expense incurred on our interest-bearing liabilities. Net interest
income (expense) is determined by net interest spread (i.e., the difference
between the yield earned on our interest-earning assets and the rates incurred
on our interest-bearing liabilities), the relative amount of interest-earning
assets and interest-bearing liabilities and the degree of mismatch in the
maturity and repricing characteristics of our interest-earning assets and
interest-bearing liabilities.

21
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

The following tables set forth, for the periods indicated, information
regarding the total amount of income from interest-earning assets and the
resultant average yields, the interest expense associated with interest-bearing
liabilities, expressed in dollars and rates, and the net interest spread and net
interest margin. Information is based on average daily balances during the
indicated periods:

<TABLE>
<CAPTION>
Three Months Ended March 31,
--------------------------------------------------------------------------
2002 2001
------------------------------------ ------------------------------------
Interest Average Interest Average
Average Income/ Yield/ Average Income/ Yield/
Balance Expense Rate Balance Expense Rate
------------- ------------ --------- ------------- ---------- -----------
<S> <C> <C> <C> <C> <C> <C>
Average Assets:
Federal funds sold and repurchase agreements........ $ 137,563 $ 579 1.68% $ 129,705 $ 1,644 5.07%
Trading securities (1):
CMOs (AAA-rated)................................. 136,048 1,314 3.86 200,631 3,293 6.57
Subordinates, residuals and other................ 64,036 3,044 19.01 108,169 2,407 8.90
Investment securities and other..................... 40,364 93 0.92 14,495 346 9.55
Match funded loans and securities (2)............... 75,969 2,249 11.84 123,771 2,483 8.02
Loans, net (2)...................................... 198,545 5,435 10.95 661,903 14,644 8.85
---------- -------- ----------- --------
Total interest earning assets.................... 652,525 12,714 7.79 1,238,674 24,817 8.01
-------- --------
Non-interest earning cash........................... 27,799 46,803
Allowance for loan losses........................... (21,222) (21,828)
Real estate held for sale........................... 13,274 21,740
Affordable housing properties....................... 102,576 141,740
Real estate owned, net.............................. 111,332 134,499
Investment in real estate........................... 109,645 121,786
Advances on loans and loans serviced for others..... 272,999 245,292
Mortgage servicing rights........................... 103,461 50,933
Match funded advances on loans serviced for others.. 103,467 --
Other assets........................................ 127,862 216,972
---------- -----------
Total assets..................................... $1,603,718 $ 2,196,611
========== ===========

Average Liabilities and Stockholders' Equity:
Interest-bearing demand deposits.................... $ 11,952 $ 67 2.28% $ 22,523 $ 137 2.43%
Savings deposits.................................... 1,411 4 1.13 1,314 7 2.13
Certificates of deposit............................. 563,984 8,546 6.06 1,108,577 17,927 6.47
---------- -------- ----------- --------
Total interest-bearing deposits.................. 577,347 8,617 5.97 1,132,414 18,071 6.38
Securities sold under agreements to repurchase...... 27,499 126 1.83 -- -- --
Bonds-match funded agreements....................... 153,542 1,782 4.64 104,873 2,966 11.31
Obligations outstanding under lines of credit....... 91,671 1,170 5.11 32,886 720 8.76
Notes, debentures and other......................... 160,165 4,701 11.74 173,791 5,123 11.79
---------- -------- ----------- --------
Total interest-bearing liabilities............... 1,010,224 16,396 6.49 1,443,964 26,880 7.45
-------- --------
Non-interest bearing deposits....................... 5,807 15,163
Escrow deposits..................................... 79,469 52,013
Excess of net assets acquired over purchase price... 1,478 35,102
Other liabilities................................... 60,662 79,130
---------- -----------
Total liabilities................................ 1,157,640 1,625,372
Capital Securities.................................. 61,159 75,177
Stockholders' equity................................ 384,919 496,062
---------- -----------
Total liabilities and stockholders' equity....... $1,603,718 $ 2,196,611
========== ==========
Net interest income (expense)....................... $ (3,682) $ (2,063)
======== ========
Net interest spread................................. 1.30% 0.56%
Net interest margin................................. (2.26)% (0.67)%
Ratio of interest-earning assets to
interest-bearing liabilities....................... 65% 86%

<FN>
(1) Excludes effect of unrealized gains or losses on securities.

(2) The average balances include non-performing loans, interest on which is
recognized on a cash basis.
</FN>
</TABLE>

22
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

The following table describes the extent to which changes in interest
rates and changes in volume of interest-earning assets and interest-bearing
liabilities have affected our interest income and expense during the periods
indicated. For each category of interest-earning assets and interest-bearing
liabilities, information is provided on changes attributable to (i) changes in
volume (change in volume multiplied by prior rate), (ii) changes in rate (change
in rate multiplied by prior volume) and (iii) total change in rate and volume.
Changes attributable to both volume and rate have been allocated proportionately
to the change due to volume and the change due to rate.
<TABLE>
<CAPTION>

2002 vs. 2001
---------------------------------
Increase (Decrease) Due To
---------------------------------
For the three months ended March 31, Rate Volume Total
- ------------------------------------ --------- -------- ---------
<S> <C> <C> <C>
Interest-Earning Assets:
Federal funds sold and repurchase agreements.................... $ (1,159) $ 94 $ (1,065)
Trading securities:
CMOs (AAA-rated)............................................. (1,110) (869) (1,979)
Subordinates, residuals and other............................ 1,914 (1,277) 637
Investment securities and other................................. (501) 248 (253)
Match funded loans and securities............................... 929 (1,163) (234)
Loans........................................................... 4,222 (13,431) (9,209)
-------- -------- --------
Total interest-earning assets................................ 4,295 (16,398) (12,103)
-------- -------- --------
Interest-Bearing Liabilities:
Interest-bearing demand deposits................................ $ (10) $ (60) $ (70)
Savings deposits................................................ (4) 1 (3)
Certificates of deposit......................................... (1,066) (8,315) (9,381)
-------- -------- --------
Total interest-bearing deposits.............................. (1,080) (8,374) (9,454)
Securities sold under agreements to repurchase.................. -- 126 126
Bonds-match funded agreements................................... (2,203) 1,019 (1,184)
Obligations outstanding under lines of credit................... (402) 852 450
Notes, debentures and other interest-bearing obligations........ (22) (400) (422)
-------- -------- --------
Total interest-bearing liabilities......................... (3,707) (6,777) (10,484)
-------- -------- --------
Increase (decrease) in net interest income...................... $ 8,002 $ (9,261) $ (1,619)
======== ======== ========
</TABLE>

We incurred net interest expense before provision for loan losses of
$(3,682) for the three months ended March 31, 2002 as compared to net interest
expense of $(2,063) for the same period of the prior year, an increase of $1,619
or 79%. The increase was due to a decrease in the balance of our average
interest-earning assets offset by a decrease in the balance of our average
interest-bearing liabilities and an increase in the net interest spread. The
average balance of our interest-earning assets decreased by $586,149 or 47%
during 2002 and reduced interest income by $16,398. The average balance of our
interest-bearing liabilities decreased by $433,740 or 30% during 2002 and
decreased interest expense by $6,777. The net impact of these volume changes
resulted in a $9,261 decrease in net interest income. The net interest spread
increased 74 basis points as a result of a 96 basis-point decrease in the
weighted average rate on our interest-bearing liabilities, offset by a 22
basis-point decline in the weighted average rate on our interest-earning assets.
The net impact of these rate changes resulted in a $8,002 increase in net
interest income.

23
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
Annualized
Average Balance Increase Average Yield Increase
--------------------------- (Decrease) ------------------ (Decrease)
For the three months ended March 31, 2002 2001 $ 2002 2001 Basis Points
----------- ----------- ----------- ------- ------ ------------
<S> <C> <C> <C> <C> <C> <C>
Federal funds sold and repurchase
agreements........................... $ 137,563 $ 129,705 $ 7,858 1.68% 5.07% (339)
Trading securities:
CMOs (AAA-rated)..................... 136,048 200,631 (64,583) 3.86% 6.57% (271)
Subordinates, residuals and other.... 64,036 108,169 (44,133) 19.01% 8.90% 1,011
Investment securities and other........ 40,364 14,495 25,869 0.92% 9.55% (863)
Match funded loans and securities...... 75,969 123,771 (47,802) 11.84% 8.02% 382
Loans, net............................. 198,545 661,903 (463,358) 10.95% 8.85% 210
----------- ----------- -----------
$ 652,525 $ 1,238,674 $ (586,149) 7.79% 8.01% (22)
=========== =========== ===========
</TABLE>

Interest income we earned from our securities portfolio declined from
$5,700 during the three months ended March 31, 2001 to $4,358 in the same period
of 2002, a $1,342 or 24% decline. The decline in interest income is due to a
decline in the average balances of our investment in CMOs, subordinates and
residuals and a decline in the average yield earned on CMOs, offset by an
increase in the average yield earned on subordinates and residuals. Our average
investment in CMOs declined $64,583 or 32% and our average investment in
subordinates and residuals declined $44,133 or 41%. The decline in the average
balance of our CMOs during 2002 reflects our planned reduction in the use of
these securities to meet the Qualified Thrift Lender requirements. The decline
in the average balance of our subordinate and residuals during 2002 was
primarily due to sales of subprime residuals and amortization. Because CMOs have
less cash flow variability, their average lives and yields to maturity are more
stable, and therefore, CMOs are priced to yield less than classes of
mortgage-related securities such as subordinates and residuals that are less
stable.

Interest income we earned on loans decreased by $9,209 or 63% during
the three months ended March 31, 2002 as compared to the same period of the
prior year as a result of a $463,358 or 70% decline in the average balance
offset in part by a 210 basis-point increase in the average yield. Sales,
foreclosures and the absence of acquisitions have resulted in the declines in
the average balance of loans during 2002. The yield on loans is likely to
fluctuate from period to period as a result of the timing of resolutions,
particularly the resolution of large multi-family residential and commercial
real estate loans, and the mix of the overall portfolio between performing and
non-performing loans. See "Changes in Financial Condition -Loans, Net."

<TABLE>
<CAPTION>
Annualized
Average Balance Increase Average Rate Increase
------------------------- (Decrease) ------------- (Decrease)
For the three months ended March 31, 2002 2001 $ 2002 2001 Basis Points
- ---------------------------------------------- ----------- ----------- ----------- ----- ----- ------------
<S> <C> <C> <C> <C> <C> <C>
Interest-bearing deposits .................... $ 577,347 $ 1,132,414 $ (555,067) 5.97% 6.38% (41)
Securities sold under agreements to repurchase 27,499 -- 27,499 1.83% --% 183
Bonds-match funded agreements ................ 153,542 104,873 48,669 4.64% 11.31% (667)
Obligations outstanding under lines of credit 91,671 32,886 58,785 5.11% 8.76% (365)
Notes, debentures and other .................. 160,165 173,791 (13,626) 11.74% 11.79% (5)
----------- ----------- -----------
$ 1,010,224 $ 1,443,964 $ (433,740) 6.49% 7.45% (96)
=========== =========== ===========
</TABLE>

Interest expense we incurred on our interest-bearing deposits
decreased $9,454 or 52% during the three months ended March 31, 2002 as compared
to the same period of the prior year primarily due to a $555,067 or 49% decrease
in the average balance. The decline in the average balance resulted primarily
from maturing brokered certificates of deposit. We did not issue any new
brokered certificates of deposit during the three months ended March 31, 2002
and, at this time, do not intend to issue any such deposits in the foreseeable
future. The decline in average deposits is consistent with the decline in
average total assets for the three months ended March 31, 2002 as compared to
the same period in the prior year as we continue our transition in business
strategy from capital-intensive businesses to fee-based businesses. See "Changes
in Financial Condition - Deposits."

Interest expense we incurred on bonds-match funded agreements declined
$1,184 or 40% during the three months ended March 31, 2002 as compared to the
same period of the prior year as a result of a 667 basis-point decline in the
average rate, offset in part by a $48,669 or 46% increase in the average balance
outstanding. The increase in the average balance during the first quarter of
2002 is due to new match funded debt that resulted from our transfer of certain

24
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

residential loan servicing related advances to a third party in December 2001,
offset in part by principal repayments. See "Changes in Financial Condition -
Bonds - Match Funded Agreements."

Provisions for Loan Losses. Provisions we record for losses on our
loans are charged to operations to maintain an allowance for losses on our loans
and match funded loans at a level which we consider adequate based upon an
evaluation of known and inherent risks in such portfolios. Our ongoing
evaluation is based on an analysis our loans and match funded loans, historical
loss experience, current economic conditions and trends, collateral values and
other relevant factors.

The following table presents the provisions for loan losses for the
periods indicated:

<TABLE>
<CAPTION>
For the three months ended March 31, 2002 2001
- -------------------------------------------------------- ------------- --------------
<S> <C> <C>
Loans................................................... $ 700 $ 8,137
Match funded loans...................................... (21) (17)
---------- ----------
$ 679 $ 8,120
========== ==========
</TABLE>

The decline in the provision we recorded on loans during the first
quarter of 2002 as compared to the first quarter of 2001 is primarily due to
sales and resolutions. The provision recorded on loans during the first quarter
of 2002 reflects additional reserves on commercial loans, offset in large part
by the reversal of reserves resulting from sales of single family loans, a
significant portion of which were non-performing. As indicated in the table
below, our allowance as a percentage of loan value has decreased at March 31,
2002. This decrease is primarily in response to decreases in non-performing
commercial loans as a percentage of loan value.

The following table sets forth the allowance for loan losses as a
percentage of the respective loan balances at the dates indicated:

<TABLE>
<CAPTION>
Allowance
Loan as a % of
Allowance Balance Loans
----------- ------------ -------------
<S> <C> <C> <C>

March 31, 2002:
Loans.................................... $ 7,877 $ 158,434 5.0%
Match funded loans....................... 149 49,401 0.3%
-------- ----------
$ 8,026 $ 207,835 3.9%
======== ==========

December 31, 2001:
Loans.................................... $ 10,414 $ 195,707 5.3%
Match funded loans....................... 170 53,123 0.3%
-------- ----------
$ 10,584 $ 248,830 4.3%
========= ==========
</TABLE>

For additional information regarding our allowance for loan losses on
the above portfolios, see "Changes in Financial Condition - Allowance for Loan
Losses." For information relating to our valuation allowance on real estate
owned, see "Changes in Financial Condition - Real Estate Owned."

Non-Interest Income. The following table sets forth the principal
components of our non-interest income during the periods indicated:

<TABLE>
<CAPTION>
For the three months ended March 31, 2002 2001
- --------------------------------------------------------------------------- ------------- -------------
<S> <C> <C>
Servicing and other fees................................................... $ 35,725 $ 31,117
Loss on interest earning assets, net....................................... (1,777) (1,831)
Gain on trading and match funded securities, net........................... 2,791 5,189
Loss on real estate owned, net............................................. (4,112) (984)
Gain (loss) on other non-interest earning assets, net...................... (748) 456
Net operating gains on investments in real estate.......................... 4,655 2,554
Amortization of excess of net assets acquired over purchase price.......... -- 4,583
Other income............................................................... 5,031 2,046
------------- -------------
$ 41,565 $ 43,130
============= =============
</TABLE>

25
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

Servicing and Other Fees. Our servicing and other fees are primarily
comprised of fees we earned from investors for servicing residential mortgage
loans on their behalf. The increase in servicing fees is largely due to the
growth in residential loans we service. The average unpaid principal balance of
loans we service amounted to $23,713,655 and $11,308,480 during the three months
ended March 31, 2002 and 2001, respectively. The following table sets forth the
principal components of our servicing and other fees for the periods indicated:

<TABLE>
<CAPTION>
For the three months ended March 31, 2002 2001
- -------------------------------------------------------------- ------------ ------------
<S> <C> <C>
Loan servicing and related fees:
Loan servicing fees........................................... $ 32,677 $ 22,609
Late charges.................................................. 7,079 4,297
Interest on custodial accounts (1)............................ 1,606 1,675
Special servicing fees (2).................................... 1,354 2,245
Other (3)..................................................... (3,686) 345
Amortization of servicing rights.............................. (10,734) (4,707)
------------ ------------
28,296 26,464

Other fees:
Property valuation fees (ORA)................................. 4,234 2,723
Default servicing fees........................................ 1,282 1,183
Retail banking fees........................................... 966 408
Other......................................................... 947 339
------------ ------------
$ 35,725 $ 31,117
============ ============
<FN>
(1) Interest we earned on custodial accounts during the holding period
between collection of borrower payments and remittance to investors.

(2) Fees we earned under special servicing arrangements wherein we act as a
special servicer for third parties, typically as part of a
securitization. Under these arrangements, we service loans that become
greater than 90 days past due and receive base special servicing fees
plus incentive fees to the extent we achieve certain loss mitigation
parameters.

(3) Includes servicer expenses for the difference between a full month of
interest and the interest collected on loans that are repaid before the
end of a calendar month, the amount of which increased by $3,167 during
the first quarter of 2002.
</FN>
</TABLE>

26
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

The following table sets forth loans we serviced at the dates
indicated:

<TABLE>
<CAPTION>
Subprime Loans (1) Other Loans Total
------------------------ ---------------------- ------------------------
No. of No. of No. of
Amount Loans Amount Loans Amount Loans
-------------- --------- ------------- ------- ------------- -------
<S> <C> <C> <C> <C> <C> <C>
March 31, 2002:
Performing:
Residential servicing......................... $ 19,571,960 251,930 $ 1,068,116 18,580 $ 20,640,076 270,510
Commercial servicing.......................... -- -- 1,114,516 555 1,114,516 555
------------ -------- ------------ ------ ------------ -------
$ 19,571,960 251,930 $ 2,182,632 19,135 $ 21,754,592 271,065
============ ======== ============ ====== ============ =======
Non-performing:
Residential servicing......................... $ 2,547,856 33,957 $ 333,234 5,342 $ 2,881,090 39,299
Commercial servicing.......................... -- -- 282,716 132 282,716 132
------------ -------- ------------ ------ ------------ -------
$ 2,547,856 33,957 $ 615,950 5,474 $ 3,163,806 39,431
============ ======== ============ ====== ============ =======

Total loans serviced for others:
Residential servicing......................... $ 22,119,816 285,887 $ 1,401,350 23,922 $ 23,521,166 309,809
Commercial servicing.......................... -- -- 1,397,232 687 1,397,232 687
------------ -------- ------------ ------ ------------ -------
$ 22,119,816 285,887 $ 2,798,582 24,609 $ 24,918,398 310,496
============ ======== ============ ====== ============ =======

December 31, 2001:
Performing:
Residential servicing......................... $ 18,068,542 242,664 $ 926,667 18,335 $ 18,995,209 260,999
Commercial servicing.......................... - 1,055,317 1,701 1,055,317 1,701
------------ -------- ------------ ------ ------------ -------
$ 18,068,542 242,664 $ 1,981,984 20,036 $ 20,050,526 262,700
============ ======== ============ ====== ============ =======
Non-performing:
Residential servicing........................ $ 2,638,235 35,585 $ 318,652 5,068 $ 2,956,887 40,653
Commercial servicing......................... - 156,599 200 156,599 200
------------ -------- ------------ ------ ------------ -------
$ 2,638,235 35,585 $ 475,251 5,268 $ 3,113,486 40,853
============ ======== ============ ====== ============ =======
Total loans serviced for others:
Residential servicing........................ $ 20,706,777 278,249 $ 1,245,319 23,403 $ 21,952,096 301,652
Commercial servicing......................... - - 1,211,916 1,901 1,211,916 1,901
------------ -------- ------------ ------ ------------ -------
$ 20,706,777 278,249 $ 2,457,235 25,304 $ 23,164,012 303,553
============ ======== ============ ====== ============ =======

<FN>
(1) Subprime loans represent loans we service which were made by others to
borrowers who did not qualify under guidelines of the FNMA and FHLMC
("nonconforming loans").
</FN>
</TABLE>

Loss on Interest Earning Assets, Net. For the three months ended March
31, 2002, the net loss we incurred on interest-earning assets is primarily
comprised of $(2,350) of losses from sales of single family loans. Net loss on
interest-earning assets for the three months ended March 31, 2002 resulted
primarily from losses of $(1,898) we incurred on sales of commercial loans.

Gain on Trading and Match Funded Securities, Net. The gain on trading
and match funded securities, net, includes both unrealized gains and losses on
securities and realized gains and losses resulting from sales thereof. Changes
in fair value are reported in income in the period of change.

<TABLE>
<CAPTION>
For the three months ended March 31, 2002 2001
- ---------------------------------------------------------- ------------- -------------
<S> <C> <C>
Unrealized gain (loss):
Trading securities...................................... $ (1,252) $ 3,646
Match funded securities................................. 176 1,265
------------- -------------
(1,076) 4,911
------------- -------------

Realized gain:
Trading securities...................................... 3,867 278
Match funded securities................................. -- --
------------- -------------
3,867 278
------------- -------------
$ 2,791 $ 5,189
============= =============
</TABLE>

27
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

Loss on Real Estate Owned, Net. The following table sets forth the
results of our real estate owned (which does not include investments in real
estate that are discussed below), during the periods indicated:

<TABLE>
<CAPTION>
For the three months ended March 31, 2002 2001
- ---------------------------------------------------------- ----------- -----------
<S> <C> <C>
Gains on sales............................................ $ 1,561 $ 6,376
Provision for losses in fair value........................ (6,122) (6,181)
Carrying costs, net....................................... 449 (1,179)
----------- -----------
Loss on real estate owned, net............................ $ (4,112) $ (984)
=========== ===========
</TABLE>

See "Changes in Financial Condition - Real Estate Owned" for
additional information regarding real estate owned.

Net Operating Gains on Investments in Real Estate. The following table
sets forth the results of our investment in real estate operations during the
periods indicated:

<TABLE>
<CAPTION>
For the three months ended March 31, 2002 2001
- -------------------------------------------------------- ----------- ------------
<S> <C> <C>
Operating income, net................................... $ 1,237 $ 1,248
Equity in earnings of loans accounted for as
investments in real estate (1)....................... 3,418 1,306
----------- -----------
$ 4,655 $ 2,554
=========== ===========

<FN>
(1) The increase in equity in earnings related to certain loans accounted
for as investments in real estate is primarily due to the repayment of
loans during the first quarter of 2002, which generated significant
resolution gains.
</FN>
</TABLE>

Amortization of Excess of Net Assets Acquired Over Purchase Price. The
amortization of excess of net assets acquired over purchase price resulted from
our acquisition of OAC on October 7, 1999. The acquisition resulted in an excess
of net assets acquired over purchase price of $60,042, which was amortized on a
strait-line basis through 2001. Effective January 1, 2002, upon adoption of SFAS
No. 142, we reversed the unamortized balance of $18,333 to income as the effect
of a change in accounting principle as required by these statements. See Note 2
to our Interim Consolidated Financial Statements included in Item 1.

Other Income. The increase in other income during the three months
ended March 31, 2002 as compared to the same period of the prior year was
primarily due to an increase in consulting revenues generated by a joint venture
in Jamaica, real estate commission income generated from the sale of real estate
owned properties during 2002 and revenues generated from collections of
unsecured receivables during 2002.

Non-Interest Expense. The following table sets forth the principal
components of our non-interest expense during the periods indicated:

<TABLE>
<CAPTION>
For the three months ended March 31, 2002 2001
- --------------------------------------------------------------------------------------- ------------- -------------
<S> <C> <C>
Compensation and employee benefits..................................................... $ 21,074 $ 20,935
Occupancy and equipment................................................................ 2,714 3,093
Technology and communication costs..................................................... 5,053 10,148
Loan expenses.......................................................................... 3,935 4,235
Net operating losses on investments in certain affordable housing properties........... 15,681 5,062
Amortization of excess of purchase price over net assets acquired...................... -- 778
Professional services and regulatory fees.............................................. 4,596 3,816
Other operating expenses............................................................... 1,974 2,789
------------- -------------
$ 55,027 $ 50,856
============= =============
</TABLE>

28
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

Compensation and Employee Benefits. The following table presents the
principal components of compensation and benefits we incurred for the periods
indicated:

<TABLE>
<CAPTION>
For the three months ended March 31, 2002 2001
- ------------------------------------------------------------ ----------- -----------
<S> <C> <C>
Salaries (1)................................................ $ 14,082 $ 13,398
Bonuses (2)................................................. 2,394 2,270
Payroll taxes............................................... 1,515 1,559
Commissions................................................. 874 994
Insurance................................................... 667 819
Severance................................................... 508 701
Contract programmers........................................ 245 491
Relocation.................................................. 120 147
Other....................................................... 669 556
----------- -----------
$ 21,074 $ 20,935
=========== ===========

<FN>
(1) Salaries includes fees paid for the services of temporary employees.

(2) Bonus expense includes compensation related to stock options we granted to
employees at an exercise price below fair market value.
</FN>
</TABLE>

Occupancy and Equipment. Occupancy and equipment costs consist
principally of rents, depreciation, mail and delivery expenses and other costs
of our office operations.

Technology and Communication Costs. Technology and communication costs
consist primarily of depreciation on our computer hardware and software,
technology-related consulting fees (primarily OTX), imaging and telephone
expenses. Technology cost for the first quarter of 2001 included $4,620 of
one-time expense comprised primarily of a $3,185 payment related to the
acquisition of an OTX subsidiary in 1997.

Loan Expenses. Loan expenses are largely comprised of appraisal fees
incurred in connection with property valuation services we provided through ORA.

Net Operating Losses on Investments in Certain Affordable Housing
Properties. The increase in net operating losses we recorded on investments in
certain affordable housing properties for the three months ended March 31, 2002
is primarily the result of impairment charges we recorded in the amount of
$15,296 as compared to $4,869 for the same period of the prior year. These
charges represent expected losses from the sale of properties and reflect
revisions to completion cost estimates and modifications to projected sales
results.

Professional Services and Regulatory Fees. Professional services and
regulatory fees are primarily comprised of non-technology related consulting
fees, legal and audit fees and FDIC insurance.

Other Operating Expenses. Other operating expenses include travel
costs, check processing costs, marketing costs, and amortization of deferred
costs.

Distributions on Company Obligated, Mandatorily Redeemable Securities
of Subsidiary Trust Holding Solely Junior Subordinated Debentures of the
Company. Cash distributions on the Capital Securities are payable semi-annually
in arrears on February 1 and August 1 of each year at an annual rate of 10.875%.
We recorded $1,663 and $2,053 of distributions to holders of the Capital
Securities during the three months ended March 31, 2002 and 2001, respectively.
The decline in distributions is the result of repurchases during 2001. See Note
4 to the Interim Consolidated Financial Statements included in Item 1 (which is
incorporated herein by reference) and "Changes in Financial Condition -
Company-Obligated, Mandatorily Redeemable Securities of Subsidiary Trust Holding
Solely Junior Subordinated Debentures of the Company."

29
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

Income Tax Expense (Benefit). The following table provides details of
our income tax expense (benefit) and effective tax rates for the periods
indicated:

<TABLE>
<CAPTION>
For the three months ended March 31, 2002 2001
- ------------------------------------------------------------------------------------------------ --------- ---------
<S> <C> <C>
Income tax expense on loss before taxes, extraordinary gain and effect of change in accounting
principle.................................................................................... $ (7,683) $ (4,238)
Provision for valuation allowance on current year's deferred tax asset.......................... 8,848 --
Provision for valuation allowance on prior year's deferred tax asset............................ -- 10,000
--------- ---------
Income tax expense........................................................................... 1,165 5,762
Income tax expense on extraordinary gain........................................................ 1 1,270
Income tax benefit on effect of change in accounting principle.................................. (1,166) --
--------- ---------

Total income tax expense........................................................................ $ -- $ 7,032
========= =========
</TABLE>

For the three months ended March 31, 2002, our effective tax rate was
0%. Income tax expense of $1,165 offsets the benefit of $1,166 related to the
effect of the change in accounting principle recorded during the quarter and $1
of tax expense related to the extraordinary gain on repurchase of debt during
the quarter. Income tax expense includes the effects of tax credits of $859 and
$296 during the three months ended March 31, 2002 and 2001, respectively,
resulting from our investment in affordable housing properties.

The provision for deferred tax asset valuation allowance is a non-cash
charge increasing the aggregate valuation allowance based on our estimate under
the applicable accounting rules of the amount of the deferred tax asset that we
are more likely than not to realize.

Extraordinary Gain on Repurchase of Debt, Net of Taxes. The following
table sets forth the components of the extraordinary gain resulting from the
repurchase of our debt securities during the periods indicated:

<TABLE>
<CAPTION>
For the three months ended March 31, 2002 2001
- ---------------------------------------------------------- ---------- ----------
<S> <C> <C>
Capital Securities:
Face amount repurchased................................ $ -- $ 15,846
========== ==========
Extraordinary gain..................................... -- 3,336
Income taxes........................................... -- (1,234)
---------- ----------
Net extraordinary gain............................... $ -- $ 2,102
========== ==========

11.875% Notes due October 1, 2003:
Face amount repurchased................................ $ 225 $ 4,200
========== ==========
Extraordinary gain..................................... 3 97
Income taxes........................................... (1) (36)
---------- ----------
Net extraordinary gain............................... $ 2 $ 61
========== ==========

Total Debt Repurchases:
Face amount repurchased................................ $ 225 $ 20,045
========== ==========
Extraordinary gain..................................... 3 3,433
Income taxes........................................... (1) (1,270)
---------- ----------
Net extraordinary gain............................... $ 2 $ 2,163
========== ==========
</TABLE>

30
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

Changes in Financial Condition

Trading Securities. The following table sets forth the fair value of
our trading securities at the dates indicated:

<TABLE>
<CAPTION>
March 31, December 31,
2002 2001
------------ ------------
<S> <C> <C>
Mortgage-related securities:
Collateralized mortgage obligations (AAA-rated) (1).................................. $ 126,477 $ 161,191
============ ============
Subordinates and residuals (2):
Single family residential:
BB-rated subordinates.......................................................... 619 625
B-rated subordinates........................................................... 772 799
Unrated subordinates........................................................... 853 1,008
Unrated subprime residuals..................................................... 35,078 60,049
------------ ------------
37,322 62,481
Multi-family residential and commercial unrated subordinates................... 2,577 2,577
------------ ------------
$ 39,899 $ 65,058
============ ============

<FN>
(1) During the three months ended March 31, 2002, CMO trading securities
declined $714. This decline was primarily due to $84,459 of
maturities and principal repayments offset in part by purchases of
$50,789.

(2) During the three months ended March 31, 2002, subordinate and residual
trading securities declined by $25,159. This decline was primarily due
to $451 of maturities and principal repayments, $26,023 of sales and
$157 of net discount accretion, partially offset by an increase in fair
value.
</FN>
</TABLE>

Residual and subordinate securities at March 31, 2002 and December 31,
2001 include retained interests with a fair value of $2,101 and $25,274,
respectively, from securitizations of loans that we completed in prior years. We
determine the present value of anticipated cash flows utilizing valuation
assumptions appropriate for each particular transaction. The significant
valuation assumptions have included the anticipated prepayment speeds and the
anticipated credit losses related to the underlying mortgages. In order to
determine the present value of this estimated excess cash flow, we currently
apply a discount rate of 10.13% to 25.00% to the projected cash flows on the
unrated classes of securities. The annual prepayment rate of the securitized
loans is a function of full and partial prepayments and defaults. We make
assumptions as to the prepayment rates of the underlying loans, which we believe
are reasonable, in estimating fair values of the subordinate securities and
residual securities retained. During 2002, we utilized proprietary prepayment
curves (reaching an approximate range of annualized rates of 11% to 45%). During
2002, we estimated annual losses of between 0.9% and 5.5% of the unpaid
principal balance of the underlying loans.

Subordinate and residual interests are affected by the rate and timing
of payments of principal (including prepayments, repurchase, defaults and
liquidations) on the mortgage loans underlying a series of mortgage-related
securities. The rate of principal payments may vary significantly over time
depending on a variety of factors, such as the level of prevailing mortgage loan
interest rates and economic, demographic, tax, legal and other factors.
Prepayments on the mortgage loans underlying a series of mortgage-related
securities are generally allocated to the more senior classes of
mortgage-related securities. Although in the absence of defaults or interest
shortfalls all subordinates receive interest, amounts otherwise allocable to
residuals generally are used to make payments on more senior classes or to fund
a reserve account for the protection of senior classes until
overcollateralization or the balance in the reserve account reaches a specified
level. In general, in periods of declining interest rates, rates of prepayments
on mortgage loans generally increase, and if the rate of prepayments is faster
than anticipated, then the yield on subordinates will be positively affected and
the yield on residuals will be negatively affected.

We periodically assess the carrying value of our subordinate
securities and residual securities retained. There can be no assurance that our
estimates used to determine the value of the subordinate securities and residual
securities retained will remain appropriate for the life of each securitization.
If actual loan prepayments or defaults exceed our estimates, the carrying value
of our subordinate securities and residual securities retained may be decreased
during the period our management recognizes the disparity. Other factors may
also result in a write-down of our subordinate securities and residual
securities in subsequent months.

31
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

The following table presents information regarding our subordinate and
residual trading securities summarized by classification and rating at March 31,
2002:

<TABLE>
<CAPTION>
Anticipated
Original Anticipated Weighted
Anticipated Yield to Average Prospective
Percent Yield to Maturity at Remaining Yield at
Rating/Description (1) Fair Value Owned Maturity (2) 3/31/02 (3) Coupon Life (4) 3/31/02 (5)
- -------------------------------- ---------- -------- ------------- ------------- --------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
Single-family residential:
BB-rated subordinates...... $ 619 100.00% 16.80% 6.13% 6.81% 2.57 70.45%
B-rated subordinates....... 772 100.00 17.51 28.00 7.24 1.96 63.93
Unrated subordinates....... 853 98.65 15.64 16.89 7.23 0.37 57.83
Unrated subprime residuals. 35,078 100.00 19.55 28.69 N/A 5.47 76.95
----------
37,322
Commercial:
Unrated subordinates....... 2,577 25.00 22.15 12.10 7.37 1.35 14.06
----------
$ 39,899
==========

<FN>
N/A - Not Available

(1) Refers to the credit rating designated by the rating agency for each
securitization transaction. Classes designated "A" have a superior
claim on payment to those rated "B", which are superior to those rated
"C." Additionally, multiple letters have a superior claim to
designations with fewer letters. Thus, for example, "BBB" is superior
to "BB," which in turn is superior to "B." The lower class designations
in any securitization will receive interest payments after senior
classes and will experience losses before any senior class. The lowest
potential class designation is unrated which, if included in a
securitization, will always receive interest last and experience losses
first.

(2) Represents the effective yield from inception to maturity based on the
purchase price and anticipated future cash flows under pricing
assumptions.

(3) Represents the effective yield based on the purchase price, actual cash
flows received from inception until the respective date, and the then
current estimate of future cash flows under the assumptions at the
respective date. Changes in the March 31, 2002 anticipated yield to
maturity from that originally anticipated are primarily the result of
changes in prepayment assumptions and loss assumptions.

(4) Represents the weighted average life based on the March 31, 2002 book
value.

(5) Represents the effective yield based on the book value of the
investment and the then current estimate of the future cash flows under
assumptions at the respective date. Prospective yields are considerably
higher than the anticipated yield to maturity because book values
include impairments recorded on the securities when they were
classified as available for sale.
</FN>
</TABLE>

The following table sets forth the principal amount of mortgage loans
by the geographic location of the property securing the mortgages that underlie
our subordinate and residual trading securities at March 31, 2002:

<TABLE>
<CAPTION>
New
Description U. K. California Jersey New York Texas Other (1) Total
- ----------- --------- ------------ --------- --------- --------- ---------- ---------
<S> <C> <C> <C> <C> <C> <C> <C>
Single family residential....... $ 102,296 $ 74,527 $ 42,485 $ 40,074 $ 39,838 $ 339,223 $ 638,443
Commercial...................... -- 16,967 -- -- -- 42,960 59,927
Multi-family.................... -- -- 208 -- -- 291 499
--------- ---------- --------- --------- --------- ---------- ---------
Total .......................... $ 102,296 $ 91,494 $ 42,693 $ 40,074 $ 39,838 $ 382,474 $ 698,869
========= ========== ========= ========= ========= ========== =========

Percentage (2).................. 14.64% 13.09% 6.11% 5.73% 5.70% 54.73% 100.00%
========= ========== ========= ========= ========= ========== =========

<FN>
(1) Consists of properties located in 46 other states, none of which aggregated
over $39,399 in any one state.

(2) Based on a percentage of the total unpaid principal balance of the
underlying loans.
</FN>
</TABLE>

32
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

Real Estate Held for Sale. Our real estate held for sale at December
31, 2001 consisted of three assisted living facilities with a carrying value of
$13,418. These properties were sold during the first quarter of 2002 for a gain
of $677.

Investments in Real Estate. Our investment in real estate consisted of
the following at the dates indicated:

<TABLE>
<CAPTION>
March 31, December 31,
2002 2001
------------- -------------
<S> <C> <C>
Properties held for investment:
Office buildings............................................. $ 32,136 $ 32,132
Retail....................................................... 29,616 29,637
Building improvements........................................ 21,201 17,513
Tenant improvements and lease commissions.................... 4,551 4,537
Furniture and fixtures....................................... 53 52
------------- -------------
87,557 83,871
Accumulated depreciation..................................... (5,856) (5,327)
------------- -------------
81,701 78,544
------------- -------------
Loans accounted for as investments in real estate:
Nonresidential............................................... 2,103 30,436
------------- -------------

Investment in real estate partnerships.......................... 7,860 7,916
------------- -------------
$ 91,664 $ 116,896
============= =============
</TABLE>

Properties Held for Investment. Our properties held for investment at
March 31, 2002 consist of the following:

<TABLE>
<CAPTION>
Date %
Acquired Property Location Square Feet Property Type Leased Carrying Value
- -------------- ----------------------------- --------------------- ------------- ---------------- --------- -----------------
<S> <C> <C> <C> <C> <C> <C>
07/22/98 841 Prudential Drive (1)... Jacksonville, FL 490,898 Office Bldg. 95.6% $ 45,588
04/09/98 7075 Bayers Road (2)....... Halifax, Nova Scotia 411,211 Shopping Ctr. 62.4 21,315
11/10/97 905-1205 Cortez Road (3)... Bradenton, FL 291,227 Shopping Ctr. 93.3 20,654

Accumulated depreciation (5,856)
----------
$ 81,701
==========

<FN>
(1) In July 1998, OAC purchased the Prudential Building, a 22-story office
building located in the central business district of Jacksonville, Florida.
OAC funded the purchase with cash on hand and advances from a line of
credit. Simultaneously with this closing, OAC also leased 98% of the
building back to the Prudential Insurance Co. of America for a term
expiring July 31, 2002 and sold two adjacent parking areas to a neighboring
hospital. Aetna U.S. Healthcare has executed a 7-year lease, commencing on
August 1, 2002, for approximately 297,000 square feet. This lease is
contingent upon, among other factors, the construction and completion of an
1,100 space parking garage before the commencement date.

(2) In April 1998, OAC acquired the Bayers Road Shopping Centre. OAC acquired
the property by foreclosure on the loans secured by the property, which OAC
acquired at a discount in September 1997. The property consists primarily
of retail space but also includes some office space and storage space. The
original buildings were built in 1956 and were enclosed and expanded in
several phases between 1971 and 1987. We currently are implementing a
renovation plan to establish the second level as a community shopping
center anchored by value-oriented retailers while filling the lower level
with service providers, discount retailers and entertainment uses. The
third level will remain office space.

(3) In November 1997, OAC purchased Cortez Plaza, a shopping center located in
a suburb of Tampa, Florida. This property was built in 1956 and renovated
in 1988. In a separate transaction, OAC simultaneously purchased the fee
simple title to a large portion of the shopping center that had been
subject to a ground lease.
</FN>
</TABLE>

Loans Accounted for as Investments in Real Estate. We acquired certain
acquisition, development and construction loans in January 2000 in which we
participate in the expected residual profits of the underlying real estate, and
where the borrower has not

33
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

contributed substantial equity to the project. As such, we have accounted for
these loans under the equity method of accounting as though we had an investment
in a real estate limited partnership. The decline in the balance during 2002 is
primarily due to repayments of loans.

Investments in Real Estate Partnerships. Consists of interests in four
limited partnerships operating as real estate ventures, consisting of
multi-family type properties.

Affordable Housing Properties. We invested in multi-family residential
projects which have been allocated low-income housing tax credits under Section
42 of the Internal Revenue Code of 1986, as amended, by a state tax credit
allocating agency. The carrying values of our investments in affordable housing
properties are as follows at the dates indicated:

<TABLE>
<CAPTION>
March 31, December 31,
2002 2001
----------- -----------
<S> <C> <C>
Investments solely as a limited partner made prior to May 18, 1995.................... $ 6,755 $ 6,838
Investments solely as a limited partner made on or after May 18, 1995................. 23,851 21,768
Investments both as a limited and, through subsidiaries, as a general partner......... 50,004 73,463
----------- -----------
Total............................................................................ $ 80,610 $ 102,069
=========== ===========
</TABLE>

The decline in the balances during the three months ended March 31,
2002 and 2001 was primarily due to sales of projects with a book value of
approximately $9,664 and impairment charges of $15,296, offset by additional
investments in projects under construction of approximately $1,866. At March 31,
2002, our investments in affordable housing properties included $60,881 of
properties subject to sales agreements that had not yet qualified as sales for
accounting purposes.

The qualified affordable housing projects underlying our investments
in low-income housing tax credit interests are geographically located throughout
the United States. At March 31, 2002, our largest single investment was $13,855,
which relates to a project located in Sacramento, California.

Investments in low-income housing tax credit interests that we made on
or after May 18, 1995, in which we invest solely as a limited partner, are
accounted for using the equity method in accordance with the consensus of the
Emerging Issues Task Force as recorded in Issue Number 94-1. Limited partnership
investments made prior to May 18, 1995, are accounted for under the effective
yield method as a reduction of income tax expense. Low-income housing tax credit
partnerships in which we invest both as a limited and, through a subsidiary, as
general partner are presented on a consolidated basis.

Income on our limited partnership investments made prior to May 18,
1995 is recorded under the level yield method as a reduction of income tax
expense, and amounted to $54 and $121 for the first quarters of 2002 and 2001,
respectively. For limited partnership investments made after May 18, 1995, and
for investments as a limited partner and, through subsidiaries, as a general
partner, we recognized tax credits of $815 and $175 for the first quarters of
2002 and 2001, respectively, which are also reported as a reduction of income
tax expense. We also recorded a loss from operations on the underlying real
estate after depreciation of $15,681 and $5,062 for the first quarters of 2002
and 2001, respectively, including impairment charges.

Loans, Net. The following table sets forth the composition of our
loans, net, by portfolio type at the dates indicated:

<TABLE>
<CAPTION>
March 31, December 31,
2002 2001
-------------- --------------
<S> <C> <C>
Discount loan portfolio................................... $ 74,386 $ 119,327
Loan portfolio............................................ 76,029 64,925
Loans available for sale.................................. 142 1,041
-------------- --------------
$ 150,557 $ 185,293
============== ==============
</TABLE>

34
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

Composition of Loans, Net. The following table sets forth the
composition of our loans by type of loan at the dates indicated:

<TABLE>
<CAPTION>
March 31, December 31,
2002 2001
------------- -------------
<S> <C> <C>
Single family residential loans............................... $ 5,632 $ 58,118
------------- -------------
Multi-family residential loans................................ 37,582 33,319
------------- -------------
Commercial real estate loans:
Office buildings......................................... 52,733 56,713
Hotels................................................... 42,268 38,576
Retail properties........................................ 35,983 47,492
Other properties......................................... 1,038 607
------------- -------------
132,022 143,388
------------- -------------
Other loans................................................... 229 231
------------- -------------
175,465 235,056
------------- -------------

Unaccreted discount and deferred fees:
Single family residential loans.......................... (2,170) (16,467)
Multi-family residential loans........................... (564) (650)
Commercial real estate and other loans................... (12,079) (19,318)
------------- -------------
(14,813) (36,435)
------------- -------------
160,652 198,621
Undisbursed loan funds........................................ (2,218) (2,914)
Allowance for loan losses..................................... (7,877) (10,414)
------------- -------------
Loans, net.................................................... $ 150,557 $ 185,293
============= =============
</TABLE>

Loans are secured by mortgages on property located throughout the
United States. The following table sets forth the five states in which the
largest amount of properties securing our loans were located at March 31, 2002:

<TABLE>
<CAPTION>
Commercial
Single Family Multi-Family Real Estate
Residential Residential and Other Total
----------------- ---------------- ---------------- ----------------
<S> <C> <C> <C> <C>
New York..................................... $ 570 $ -- $ 43,962 $ 44,532
Wisconsin.................................... 45 -- 34,319 34,364
Delaware..................................... 22 -- 12,195 12,217
Connecticut.................................. 58 -- 11,704 11,762
New Jersey................................... 85 8,563 2 8,650
Other (1).................................... 2,682 28,455 17,990 49,127
------------ ------------ ------------ ------------
Total..................................... $ 3,462 $ 37,018 $ 120,172 $ 160,652
============ ============ ============ ============

<FN>
(1) Consists of properties located in 25 other states, none of which aggregated
over $7,620 in any one state.
</FN>
</TABLE>

35
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

Activity in Loans. The following table sets forth our loan activity
during the periods indicated:

<TABLE>
<CAPTION>
For the three months ended March 31, 2002 2001
- ------------------------------------------------------------------ ----------- -----------
<S> <C> <C>
Amount:
Balance at beginning of period.................................... $ 185,293 $ 640,052
Originations (1):
Multi-family residential loans.................................. 9,501 --
Commercial real estate loans and other.......................... 7,068 11,043
----------- -----------
16,569 11,043
----------- -----------
Resolutions and repayments (2).................................... (18,992) (44,193)
Loans transferred to real estate owned............................ (7,338) (50,135)
Sales............................................................. (49,830) (57,751)
Decrease in undisbursed loan proceeds............................. 696 5,555
Decrease in discount and deferred fees............................ 21,622 21,319
Decrease in allowance for loan losses............................. 2,537 1,838
----------- -----------
Balance at end of period.......................................... $ 150,557 $ 527,728
=========== ===========

<FN>
(1) Originations represent loans made to facilitate sales of our own assets
and fundings of construction loans we originated in prior years. The
total includes a loan of $9,153 that we made to facilitate the sale of
three assisted living facilities during the three months ended March
31, 2002.


(2) Resolutions and repayments consists of loans which were resolved in a
manner which resulted in partial or full repayment of the loan to us,
as well as principal payments on loans which have been brought current
in accordance with their original or modified terms (whether pursuant
to forbearance agreements or otherwise) or on other loans which have
not been resolved.
</FN>
</TABLE>

The following table sets forth certain information relating to our
non-performing loans at the dates indicated:

<TABLE>
<CAPTION>
March 31, December 31,
2002 2001
------------ ------------

<S> <C> <C>
Non-performing loans (1):
Single family residential loans............................................ $ 2,918 $ 32,430
Multi-family residential loans............................................. 21,645 23,637
Commercial real estate and other........................................... 37,820 38,240
------------ ------------
Total................................................................... $ 62,383 $ 94,307
============ ============

Non-performing loans as a percentage of (1):
Total loans (2)............................................................ 39.38% 48.19%
Total assets............................................................... 3.96% 5.51%

Allowance for loan losses as a percentage of:

Total loans (2)............................................................ 4.97% 5.32%
Non-performing loans (1)................................................... 0.50% 0.50%

<FN>
(1) Loans which are contractually past due 90 days or more in accordance
with the original terms of the loan agreement.

(2) Total loans are net of unaccreted discount, unamortized deferred fees and
undisbursed loan funds.
</FN>
</TABLE>

36
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

See "Changes in Financial Condition - Allowance for Loan Losses" below
for additional information regarding the allowance for loan losses.

Match Funded Assets. Match funded assets are comprised of the
following at the dates indicated:

<TABLE>
<CAPTION>
March 31, December 31,
2002 2001
------------- -------------
<S> <C> <C>
Single family residential loans (1).................................. $ 49,400 $ 53,123
Allowance for loan losses............................................ (148) (170)
------------- -------------
Match funded loans, net............................................. 49,252 52,953
------------- -------------

Match funded securities.............................................. 16,044 19,435
------------- -------------

Match funded advances on loans serviced for others:
Principal and interest.............................................. 63,138 65,705
Taxes and insurance................................................. 23,336 21,900
Other............................................................... 12,310 14,358
------------- -------------
98,784 101,963
------------- -------------
$ 164,080 $ 174,351
============= =============

<FN>
(1) Includes $3,179 and $4,405 of non-performing loans at March 31, 2002 and
December 31, 2001, respectively.
</FN>
</TABLE>

Match funded loans were securitized and transferred by OAC to a real
estate mortgage investment conduit on November 13, 1998. The transfer did not
qualify as a sale for accounting purposes. Accordingly, the proceeds received
from the transfer as a liability (bonds-match funded agreements). The $3,701
decline in the balance during the first quarter of 2002 was due to repayment of
loan principal.

The match funded loans are secured by mortgages on properties located
throughout the United States. The following table sets forth the five states in
which the largest amount of properties securing our loans were located at March
31, 2002:

<TABLE>
<S> <C>
Michigan........................................................ $ 8,140
California...................................................... 5,203
Texas........................................................... 4,127
Massachusetts................................................... 3,072
Florida......................................................... 2,950
Other (1)....................................................... 25,908
---------------
Total........................................................... $ 49,400
===============

<FN>
(1) Consists of properties located in 37 other states, none of which aggregated
over $2,167 in any one state.
</FN>
</TABLE>

Match funded securities resulted from our transfer of four unrated
residual securities to a trust on December 16, 1999 in exchange for non-recourse
notes. The transfer did not qualify as a sale for accounting purposes.
Accordingly, we reported the amount of proceeds we received from the transfer as
a secured borrowing with pledge of collateral (bonds-match funded agreements).
The decline of $3,391 in the balance during 2002 was primarily due to principal
repayments.

37
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

The following table presents information regarding our match funded
securities at March 31, 2002:

<TABLE>
<CAPTION>
Anticipated
Original Anticipated Weighted
Anticipated Yield to Average Prospective
Yield to Maturity at Remaining Yield at
Fair Value Percent Owned Maturity 3/31/02 (1) Coupon Life(2) 3/31/02
---------- ------------- ----------- ----------- ------ ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Unrated residuals.............. $ 16,044 100.00% 17.04% 3.30% N/A 6.15 years N/M
========

<FN>
N/M - Not Meaningful

(1) Changes in the March 31, 2002 anticipated yield to maturity from that
originally anticipated are primarily the result of changes in
prepayment assumptions and, to a lesser extent, loss assumptions.

(2) Equals the weighted average duration based on the March 31, 2002 book
value.
</FN>
</TABLE>

The following table sets forth the principal amount of mortgage loans
by the geographic location of the property securing the mortgages that underlie
our match-funded securities at March 31, 2002:

<TABLE>
<CAPTION>
Description California Florida Illinois New York Oregon Other (1) Total
- ----------- ---------- --------- --------- ---------- --------- ---------- ----------
<S> <C> <C> <C> <C> <C> <C> <C>
Single family residential..... $ 40,524 $ 30,138 $ 13,055 $ 11,081 $ 10,258 $ 156,042 $ 261,098
Multi-family.................. 1,522 596 694 642 -- 4,412 7,866
---------- --------- --------- ---------- --------- ---------- ----------
Total ........................ $ 42,046 $ 30,734 $ 13,749 $ 11,723 $ 10,258 $ 160,454 $ 268,964
========== ========= ========= ========== ========= ========== ==========

Percentage (2)................ 15.63% 11.43% 5.11% 4.36% 3.81% 59.66% 100.00%
======== ======== ======== ======== ======== ======== ========

<FN>
(1) Consists of properties located in 44 other states, none of which aggregated
over $9,969 in any one state.

(2) Based on a percentage of the total unpaid principal balance of the
underlying loans.
</FN>
</TABLE>

Match funded advances on loans serviced for others resulted from our
transfer of certain residential loan servicing related advances to a third party
in exchange for cash on December 20 and 21, 2001. The transfer did not qualify
as a sale for accounting purposes. Accordingly, we report the amount of proceeds
we received from the sale as a secured borrowing with pledge of collateral
(bonds-match funded agreements.) See "Bonds-Match Funded Agreements."

Allowances for Loan Losses. We maintain an allowance for loan losses
for each of our loan and match funded loan portfolios at a level which we
consider adequate to provide for inherent losses in each portfolio based upon an
ongoing evaluation of known and inherent risks in such portfolios.

38
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

The following table sets forth the breakdown of the allowance for loan
losses on our loans and match funded loans by loan category and the percentage
of allowance and loans in each category to totals in the respective portfolios
at the dates indicated:

<TABLE>
<CAPTION>
March 31, 2002 December 31, 2001
---------------------------------------------- --------------------------------------------------
Allowance Loan Balance Allowance Loan Balance
--------------------- --------------------- ---------------------- --------------------------
Amount Percent Amount Percent Amount Percent Amount Percent
--------- --------- --------- --------- ---------- ---------- ---------- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Loans:
Single family........ $ 388 4.9% $ 3,462 2.2% $ 3,401 32.7% $ 41,651 21.3%
Multi-family......... 2,088 26.5 36,284 22.9 2,186 21.0 31,239 16.0
Commercial real
estate and other.... 5,401 68.6 118,688 74.9 4,827 46.3 122,817 62.7
--------- ------- --------- ------- --------- ------- --------- -------
$ 7,877 100.0% $ 158,434 100.0% $ 10,414 100.0% $ 195,707 100.0%
========= ======= ========= ======= ========= ======= ========= =======

Match funded loans:
Single family........ $ 149 100.0% $ 49,400 100.0% $ 170 100.0% $ 53,123 100.0%
========= ======= ========= ======== ========= ======= ========= =======
</TABLE>

The allocation of the allowance to each category is not necessarily
indicative of future losses and does not restrict use of the allowance to absorb
losses in any other category.

The following table sets forth an analysis of activity in the
allowance for loan losses relating to our loans and match funded loans during
the three months ended March 31, 2002:

<TABLE>
<CAPTION>
Balance Balance
December 31, March 31,
2001 Provision Charge-offs Recoveries 2002
------------- ------------- ------------- ------------ -------------
<S> <C> <C> <C> <C> <C>
Loans:
Single family............................. $ 3,401 $ (2,179) $ (898) $ 64 $ 388
Multi-family.............................. 2,186 (98) -- -- 2,088
Commercial real estate and other.......... 4,827 2,976 (2,402) -- 5,401
---------- ---------- ---------- ---------- ----------
$ 10,414 $ 699 $ (3,300) $ 64 $ 7,877
========== ========== ========== ========== ==========

Match funded loans:
Single family............................. $ 170 $ (21) $ -- $ -- $ 149
========== ========== ========== ========== ==========
</TABLE>

Real Estate Owned, Net. Real estate owned consists almost entirely of
properties acquired by foreclosure or deed-in-lieu thereof on loans in our
discount loan portfolio.

The following table sets forth certain information relating to our
real estate owned at the dates indicated:

<TABLE>
<CAPTION>
March 31, December 31,
2002 2001
---------------- -----------------
<S> <C> <C>
Single family residential........................... $ 9,031 $ 16,424
Commercial real estate.............................. 91,459 94,041
------------ ------------
Total........................................... $ 100,490 $ 110,465
============ ============
</TABLE>

39
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

The following table sets forth certain geographical information by
type of property at March 31, 2002 related to our real estate owned:

<TABLE>
<CAPTION>
Single Family Residential Commercial Real Estate Total
------------------------- ----------------------- -----------------------
No. of No. of No. of
Amount Properties Amount Properties Amount Properties
----------- ----------- ---------- ----------- ---------- -----------
<S> <C> <C> <C> <C> <C> <C>
Florida................................. $ 80 3 $ 46,285 4 $ 46,365 7
Michigan................................ 743 18 21,896 1 22,639 19
Georgia................................. 356 3 14,361 1 14,717 4
Minnesota............................... 116 2 4,915 1 5,031 3
Washington.............................. 73 1 2,447 1 2,520 2
Other (1)............................... 7,663 194 1,555 3 9,218 197
--------- -------- --------- -------- --------- --------
Total................................ $ 9,031 221 $ 91,459 11 $ 100,490 232
========= ======== ========= ======== ========= ========

<FN>
(1) Consists of properties located in 33 other states, none of which aggregated
over $1,454 in any one state.
</FN>
</TABLE>

The following tables set forth the activity in the real estate owned
during the periods indicated:

<TABLE>
<CAPTION>
For the three months ended March 31, 2002 2001
- -------------------------------------------------------------------------------- ----------- -----------
<S> <C> <C>
Amount:
Balance at beginning of period.................................................. $ 110,465 $ 146,419
Properties acquired through foreclosure or deed-in-lieu thereof:
Loans......................................................................... 7,338 50,135
Less discount transferred..................................................... (3,258) (19,232)
Add advances transferred...................................................... 169 4,167
----------- -----------
4,249 35,070
----------- -----------
Capital improvements............................................................ 786 1,606
Sales........................................................................... (11,036) (49,076)
Decrease (increase) in valuation allowance...................................... (3,974) 2,248
----------- -----------
Balance at end of period........................................................ $ 100,490 $ 136,267
=========== ===========

<CAPTION>
For the three months ended March 31, 2002 2001
- -------------------------------------------------------------------------------- ----------- -----------
<S> <C> <C>
Number of Properties:
Balance at beginning of period.................................................. 389 1,298
Properties acquired through foreclosure or deed-in-lieu thereof................. 15 343
Sales........................................................................... (172) (647)
----------- -----------
Balance at end of period........................................................ 232 994
=========== ===========
</TABLE>

The following table sets forth the amount of time that we had held our
real estate owned at the dates indicated:

<TABLE>
<CAPTION>
March 31, December 31,
2002 2001
------------ ------------
<S> <C> <C>
One to two months.............................................. $ 1,141 $ 2,251
Three to four months........................................... 1,580 1,655
Five to nine months............................................ 783 2,244
Seven to 12 months............................................. 24,720 27,422
Over 12 months (1)............................................. 72,266 76,893
------------ ------------
$ 100,490 $ 110,465
============ ============

<FN>
(1) Real estate owned that we have held in excess of one year include a
large retail property with a carrying value of $45,273 and $49,275 at
March 31, 2002 and December 31, 2001, respectively, which is being
repositioned for sale.
</FN>
</TABLE>

We actively manage our real estate owned. Sales of real estate owned
resulted in gains (losses), net of the provision for loss in fair value, of
$(4,561) during the three months ended March 31, 2002, respectively, as compared
to $195 during the same period of the prior year which are included in
determining our (loss) income on real estate owned. The average period during
which we held the $11,036

40
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

and $49,076 of real estate owned which was sold during the three months ended
March 31, 2002 and 2001 was 10 and 8 months, respectively.

The following table sets forth the activity, in aggregate, in the
valuation allowances on real estate owned during the periods indicated:

<TABLE>
<CAPTION>
For the three months ended March 31, 2002 2001
- -------------------------------------------------------------------------------- ----------- -----------
<S> <C> <C>
Balance at beginning of period.................................................. $ 19,098 $ 18,142
Provisions for losses .......................................................... 6,122 6,181
Charge-offs and sales........................................................... (2,148) (8,429)
----------- -----------
Balance at end of period........................................................ $ 23,072 $ 15,894
=========== ===========

Valuation allowance as a percentage of total gross real estate owned (1)........ 18.67% 10.45%

<FN>
(1) At December 31, 2001, the valuation allowance as a percentage of total
gross real estate owned was 14.74%. This increase in the ratio reflects
an increasing valuation allowance and a declining balance of gross real
estate owned. The valuation allowance has not declined proportionately
primarily because of the large retail property we are repositioning for
sale, as discussed above.
</FN>
</TABLE>

Advances on Loans and Loans Serviced for Others. Advances related to
loan portfolios and loans serviced for others consisted of the following at the
dates indicated:

<TABLE>
<CAPTION>
March 31, December 31,
2002 2001
----------- -----------
<S> <C> <C>
Loan portfolios:
Taxes and insurance.......................................... $ 191 $ 2,214
Other........................................................ 1,219 4,135
----------- -----------
1,410 6,349
----------- -----------

Loans serviced for others (1):
Principal and interest....................................... 95,551 107,319
Taxes and insurance.......................................... 100,231 99,972
Other........................................................ 88,586 69,543
----------- -----------
284,368 276,834
----------- -----------
$ 285,778 $ 283,183
=========== ===========

<FN>
(1) The increase in advances on loans serviced for others is principally
the result of servicing advances purchased in connection with the
acquisition of loans serviced for others under servicing agreements
entered into during three months ended March 31, 2002.
</FN>
</TABLE>

Mortgage Servicing Rights. The unamortized balance of mortgage
servicing rights amounted to $112,032 and $101,107 at March 31, 2002 and
December 31, 2001, respectively. The $10,925 increase during the three months
ended March 31, 2002 was due to $21,659 of purchases, offset by $10,734 of
amortization.

41
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

Deposits. The following table sets forth information related to our
deposits at the dates indicated:

<TABLE>
<CAPTION>
March 31, 2002 December 31, 2001
-------------------------- -------------------------
% of Total % of Total
Amount Deposits Amount Deposits
----------- ----------- ----------- -----------
<S> <C> <C> <C> <C>
Non-interest bearing checking accounts................. $ 5,720 1.0% $ 5,624 0.9%
NOW and money market checking accounts................. 15,445 2.8 15,479 2.4
Savings accounts....................................... 1,444 0.3 1,287 0.2
----------- ----------- ----------- -----------
22,609 4.1 22,390 3.5
----------- -----------
Certificates of deposit................................ 524,207 636,037
Unamortized deferred fees.............................. (1,224) (1,549)
----------- -----------
Total certificates of deposit (1)...................... 522,983 95.9 634,488 96.5
----------- ----------- ----------- -----------
Total deposits...................................... $ 545,592 100.0% $ 656,878 100.0%
=========== =========== =========== ===========

<FN>
(1) Included $378,858 and $499,710 at March 31, 2002 and December 31, 2001,
respectively, of deposits originated through national, regional and
local investment banking firms which solicit deposits from their
customers, all of which are non-cancelable. At March 31, 2002 and
December 31, 2001, certificates of deposit issued on an uninsured basis
(greater than $100) amounted to $65,571 and $60,804, respectively. Of
the $65,571 of uninsured deposits at March 31, 2002, $7,049 were from
political subdivisions in New Jersey and secured or collateralized as
required under state law.
</FN>
</TABLE>

Escrow Deposits on Loans and Loans Serviced for Others. Escrow
deposits on our loans and loans we serviced for others amounted to $80,661 and
$73,565 at March 31, 2002 and December 31, 2001, respectively. The balance
consisted principally of custodial deposit balances representing collections we
made from borrowers for the payment of taxes and insurance premiums on mortgage
properties underlying loans we serviced for others. The balance increased during
2002 principally because of an increase in loans we serviced for others. See
"Results of Operations - Non-Interest Income - Servicing and Other Fees."

Bonds-Match Funded Agreements. Bonds-match funded agreements were
comprised of the following at the dates indicated:

<TABLE>
<CAPTION>
March 31, December 31,
Collateral 2002 2001
- ------------------------------------------------------------- ------------ ------------
<S> <C> <C>
Single family loans (1)...................................... $ 42,228 $ 46,145
Unrated residual securities (1).............................. 15,868 18,997
Advances on loans serviced for others (2).................... 90,994 91,766
------------ ------------
$ 149,090 $ 156,908
============ ============

<FN>
(1) The decline in the balance outstanding during the three months ended
March 31, 2002 was due to principal repayments, offset by amortization of
discount.

(2) Under the terms of the agreement, we are eligible to sell certain
additional advances on loans serviced for others up to a maximum
balance of $200,000.
</FN>
</TABLE>

42
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

Obligations Outstanding Under Lines of Credit. We have obtained
secured line of credit arrangements from unaffiliated financial institutions as
follows at the dates indicated:

<TABLE>
<CAPTION>
Balance Amount of Committed Maturity
Entity Outstanding Facility Amount Date Interest Rate(1)
- -------------------------------------------- ----------- ---------- ---------- ------------- ------------------------
<S> <C> <C> <C> <C> <C>
March 31, 2002:
Real estate investments and commercial
loans.................................. $ 32,287 $ 200,000 $ 115,580 June 2002 LIBOR + 240 basis points

Advances on loans serviced for others.... 68,364 100,000 100,000 October 2002 LIBOR + 200 basis points
---------- ---------- ----------
$ 100,651 $ 300,000 $ 215,580
========== ========== ==========

December 31, 2001:
Real estate investments and commercial
loans.................................. $ 32,463 $ 200,000 $ 115,580 June 2002 LIBOR + 240 basis points

Advances on loans serviced for others.... 51,841 100,000 51,841 October 2002 LIBOR + 200 basis points
---------- ---------- ----------
$ 84,304 $ 300,000 $ 167,421
========== ========== ==========

<FN>
(1) 1-month LIBOR was 1.88% and 1.87% at March 31, 2002 and December 31, 2001,
respectively.
</FN>
</TABLE>

Notes, Debentures and Other Interest-Bearing Obligations. Notes,
debentures and other interest-bearing obligations mature as follows:

<TABLE>
<CAPTION>
March 31, December 31,
2002 2001
----------- -------------
<S> <C> <C>
2003:
11.875% Notes due October 1....................................... $ 86,800 $ 87,025
Loan due September 30 (LIBOR plus 250 basis-points)............... 4,196 --
2004:
Loan due May 24 (LIBOR plus 250 basis points)..................... -- 6,235
2005:
12% Subordinated Debentures due June 15........................... 67,000 67,000
11.5% Redeemable Notes due July 1................................. 45 45
----------- -----------
$ 158,041 $ 160,305
=========== ===========
</TABLE>

The $225 decline in the balance of the 11.875% Notes during the three
months ended March 31, 2002 is due to repurchases. See "Results of Operations -
Extraordinary Gain on Repurchases of Debt, Net of Taxes." In connection with the
sale of three assisted living facilities during the three months ended March 31,
2002, we repaid the loan due May 24, 2004 and entered into a new loan due
September 30, 2003. The new loan is secured by the loan for $9,153 that we made
to facilitate the sale of the assisted living facilities. See "Changes in
Financial Condition - Loans, Net" and "- Real Estate Held for Sale."

Company Obligated, Mandatorily Redeemable Securities of Subsidiary
Trust Holding Solely Junior Subordinated Debentures of the Company. The
outstanding balance of the 10.875% Capital Securities due August 1, 2027 of
$61,159 at March 31, 2002, is unchanged from December 31, 2001. See Note 4 to
the Interim Consolidated Financial Statements included in Item 1 hereof (which
is incorporated herein by reference).

Stockholders' Equity. Stockholders' equity decreased $4,516 or 1%
during the three months ended March 31, 2002. The decrease was primarily due to
a net loss of $(4,492) during the three months ended March 31, 2002. See
Consolidated Statements of Changes in Stockholders' Equity of the Interim
Consolidated Financial Statements included in Item 1 herein (which is
incorporated herein by reference).

43
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

Liquidity, Commitments and Off-Balance Sheet Risks

Our primary sources of funds for liquidity are:

o Deposits
o FHLB advances
o Securities sold under agreements to repurchase
o Lines of credit
o Match funded debt
o Maturities and payments received on loans, securities and
advances
o Proceeds from sales of assets
o Servicing fees


At March 31, 2002, we were eligible to borrow up to an aggregate of
$115,522 from the FHLB of New York (based on the availability of acceptable
collateral) and had $69,185 of short duration CMOs pledged as security for any
such borrowings. At March 31, 2002, we had contractual relationships with eleven
brokerage firms and the FHLB of New York pursuant to which we could obtain funds
from securities sales under agreements to repurchase. In addition, under a match
funding agreement that we entered into on December 20, 2001, we were eligible to
sell advances on loans serviced for others up to a maximum debt balance of
$200,000 at any one time. At March 31, 2002, we had $90,994 of bonds-match
funded agreements outstanding under this facility, which is expected to mature
in December 2003. The sales of advances did not qualify as sales for accounting
purposes; therefore, we report them as secured borrowings with pledges of
collateral. We will account for additional sales under this facility in the same
manner. At March 31, 2002, we also had $257,456 of unrestricted cash and cash
equivalents and $74,190 of short duration CMOs which we could use to secure
additional borrowings. We had no outstanding FHLB advances at March 31, 2002.
Securities we sold under agreements to repurchase from the FHLB amounted to
$63,851 at March 31, 2002.

We continuously monitor our liquidity position and ongoing funding
requirements. Among the risks and challenges associated with our funding
activities are the following:

o At this time we do not intend to utilize brokered certificates of deposit,
a significant portion of which mature during 2002, as a source of funding
in the foreseeable future. Scheduled maturities of certificates of deposit
for the 12 months ending March 31, 2003, the 12 months ending March 31,
2004 and thereafter amounted to $332,095, $97,641 and $94,471,
respectively.
o Expiration of existing collateralized lines of credit at various times
through 2002.
o Potential extension of resolution and sale timelines for non-core assets in
the current weak economic environment.
o Ongoing cash requirements to fund operations of our holding company and
OTX.
o Cash requirements to fund our acquisition of additional servicing rights
and related advances, as well as the need to fund the unfinanced portion of
our existing servicing advances.

We believe that our existing sources of liquidity, including
internally generated funds, will be adequate to fund our planned activities for
the foreseeable future, although there can be no assurances in this regard. We
continue to evaluate other sources of liquidity, such as lines of credit from
unaffiliated parties, match funded debt and other secured borrowings.

Our operating activities provided $72,718 and $106,165 of cash flows
during the three months ended March 31, 2002 and 2001, respectively. Cash flows
were provided primarily by proceeds from the sale of trading securities and
maturities and principal repayments received thereon. The decrease in net cash
flows provided by operating activities during the three months ended March 31,
2002 as compared to the same period of the prior year, was due primarily to the
decrease in cash provided by trading securities offset by an increase in cash
used to fund advances on loans and loans serviced for others.

Our investing activities provided cash flows totaling $53,900 and
$93,711 during the three months ended March 31, 2002 and 2001, respectively.
During these periods, cash flows from investing activities were used primarily
to purchase mortgage servicing rights, fund commitments for loans and make
capital improvements to real estate held for investment. Cash flows from
investing activities were provided primarily by proceeds from sales of and
principal payments received on loans and proceeds from sales of real estate
owned, real estate held for sale and real estate held for investment. The
decrease in net cash provided by investing activities during the three months
ended March 31, 2002 as compared to the same period of the prior year was due
primarily to declines in proceeds from the sales of loans and principal payments
thereon and from the sales of real estate owned.

Our financing activities used cash flows of $113,606 and $148,709
during the three months ended March 31, 2002 and 2001, respectively. Cash flows
from financing activities were primarily utilized to repay maturing deposits.
The decline in cash flow used by financing activities is principally related to
a decline in the amount of maturing deposits and a decrease in repurchases of
Capital Securities.

44
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

The Bank was previously required under applicable federal regulations
to maintain specified levels of "liquid" investments in qualifying types of U.S.
government, federal agency and other investments having maturities of five years
or less (not less than 4% of its average daily balance of net withdrawable
deposit accounts and borrowings payable in one year or less). Effective March
15, 2001 the OTS issued an interim final rule eliminating the 4% liquidity
requirement. However, the rule continues to require that savings associations
maintain sufficient liquidity to ensure its safe and sound operation.

At March 31, 2002, we had commitments of $2,227 related to the funding
of construction loans. Our management believes that we have adequate resources
to fund all such unfunded commitments to the extent required and that
substantially all of such unfunded commitments will be funded during 2001. See
Note 9 to the Interim Consolidated Financial Statements included in Item 1
herein (which is incorporated herein by reference).

In addition to commitments to extend credit, we are party to various
off-balance sheet financial instruments in the normal course of our business in
order to manage our interest rate risk and foreign currency exchange rate risk.
See Note 5 to the Interim Consolidated Financial Statements included in Item 1
herein (which is incorporated herein by reference) and "Asset and Liability
Management" included in Item 3 herein.

Regulatory Capital and Other Requirements

See Note 6 to the Interim Consolidated Financial Statements included
in Item 1 herein (which is incorporated by reference).

45
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
(Dollars in thousands)
- --------------------------------------------------------------------------------

Asset and Liability Management

Asset and liability management is concerned with the timing and
magnitude of the repricing of assets and liabilities. It is our objective to
attempt to control risks associated with interest rate and foreign currency
exchange rate movements. In general, management's strategy is to match asset and
liability balances within maturity categories and to manage foreign currency
rate exposure related to our investments in non-U.S. dollar functional currency
operations in order to limit our exposure to earnings variations and variations
in the value of assets and liabilities as interest rates and foreign currency
exchange rates change over time. Our asset and liability management strategy is
formulated and monitored by the Asset/Liability Management Committee ( the
"Committee"), which is composed of OCN's directors and officers, in accordance
with policies approved by OCN's Board of Directors. The Committee meets to
review, among other things, the sensitivity of our assets and liabilities to
interest rate changes and foreign currency exchange rate changes, the book and
market values of assets and liabilities, unrealized gains and losses, including
those attributable to hedging transactions, purchase and sale activity, and
maturities of investments and borrowings. The Committee also approves and
establishes pricing and funding decisions with respect to overall asset and
liability composition.

The Committee's methods for evaluating interest rate risk include an
analysis of our interest rate sensitivity "gap," which is defined as the
difference between interest-earning assets and interest-bearing liabilities
maturing or repricing within a given time period. A gap is considered positive
when the amount of interest-rate sensitive assets exceeds the amount of
interest-rate sensitive liabilities. A gap is considered negative when the
amount of interest-rate sensitive liabilities exceeds interest-rate sensitive
assets. During a period of rising interest rates, a negative gap would tend to
adversely affect net interest income, while a positive gap would tend to result
in an increase in net interest income. During a period of falling interest
rates, a negative gap would tend to result in an increase in net interest
income, while a positive gap would tend to affect net interest income adversely.
Because different types of assets and liabilities with the same or similar
maturities may react differently to changes in overall market rates or
conditions, changes in interest rates may affect net interest income positively
or negatively even if an institution were perfectly matched in each maturity
category.

The following table sets forth the estimated maturity or repricing of
our interest-earning assets and interest-bearing liabilities at March 31, 2002 .
The amounts of assets and liabilities shown within a particular period were
determined in accordance with the contractual terms of the assets and
liabilities, except:

o Adjustable-rate loans, performing discount loans, securities and FHLB
advances are included in the period in which they are first scheduled
to adjust and not in the period in which they mature,
o Fixed-rate mortgage-related securities reflect estimated prepayments,
which were estimated based on analyses of broker estimates, the
results of a prepayment model that we use and empirical data,
o Non-performing discount loans reflect the estimated timing of
resolutions which result in repayment to us,
o NOW and money market checking deposits and savings deposits, which do
not have contractual maturities, reflect estimated levels of
attrition, which are based on our detailed studies of each such
category of deposit, and
o Escrow deposits and other non-interest bearing checking accounts,
which amounted to $86,381 at March 31, 2002, are excluded.

46
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
(Dollars in thousands)
- --------------------------------------------------------------------------------

Our management believes that these assumptions approximate actual
experience and considers them reasonable; however, the interest rate sensitivity
of our assets and liabilities in the table could vary substantially if different
assumptions were used or actual experience differs from the historical
experience on which the assumptions are based.

<TABLE>
<CAPTION>
March 31, 2002
------------------------------------------------------------------------
Four to More Than
Within Three Twelve One Year to Three Years
Months Months Three Years and Over Total
------------ ------------- -------------- ------------ ------------
<S> <C> <C> <C> <C> <C>
Rate-Sensitive Assets:
Interest-earning deposits...................... $ 66,747 $ -- $ -- $ -- $ 66,747
Federal funds sold and repurchase agreements... 206,000 -- -- -- 206,000
Trading securities............................. 55,711 70,177 17,699 22,789 166,376
Loans, net (1)................................. 53,502 56,498 40,010 547 150,557
Investment securities, net..................... 6,584 -- -- -- 6,584
Match funded loans and securities (1).......... 2,058 31,202 11,836 20,200 65,296
------------ ------------ ------------ ------------ ------------
Total rate-sensitive assets................... 390,602 157,877 69,545 43,536 661,560
------------ ------------ ------------ ------------ ------------
Rate-Sensitive Liabilities:
NOW and money market checking deposits......... 13,704 200 428 1,113 15,445
Savings deposits............................... 104 206 408 726 1,444
Certificates of deposit........................ 160,672 171,237 163,976 27,098 522,983
------------ ------------ ------------ ------------ ------------
Total interest-bearing deposits................ 174,480 171,643 164,812 28,937 539,872
Bond-match funded loan agreements.............. 137,575 5,769 5,746 -- 149,090
Securities sold under agreements to repurchase. 63,851 -- -- -- 63,851
Obligations outstanding under lines of credit.. 100,651 -- -- -- 100,651
Notes, debentures and other.................... 4,196 -- 86,800 67,045 158,041
------------ ------------ ------------ ------------ ------------
Total rate-sensitive liabilities.............. 480,753 177,412 257,358 95,982 1,011,505
------------ ------------ ------------ ------------ ------------
Interest rate sensitivity gap excluding
financial instruments.......................... (90,151) (19,535) (187,813) (52,446) (349,945)
Financial Instruments:
Interest rate caps............................... -- -- 47 -- 47
Interest rate floors............................. -- -- 158 -- 158
------------ ------------ ------------ ------------ ------------
Total rate-sensitive financial instruments....... -- -- 205 -- 205
------------ ------------ ------------ ------------ ------------
Interest rate sensitivity gap including
financial instruments.......................... $ (90,151) $ (19,535) $ (187,608) $ (52,446) $ (349,740)
============ ============ ============ ============ ============

Cumulative interest rate sensitivity gap......... $ (90,151) $ (109,686) $ (297,294) $ (349,740)
============ ============ ============ ============
Cumulative interest rate sensitivity gap as a
percentage of total rate-sensitive assets...... (13.63)% (16.58)% (44.94)% (52.87)%

<FN>
(1) Balances have not been reduced for non-performing loans.
</FN>
</TABLE>

We have experienced an increasingly large negative interest rate
sensitivity gap in recent years. This change has been the result of both our
acquisition of OAC and our change in strategic focus away from capital-intensive
businesses and into fee-based sources of income. The result has been an increase
in the relative amount of noninterest-bearing assets, such as real estate assets
and loan servicing assets that are funded by interest-bearing liabilities.
Consequently, the amount of the negative interest rate sensitivity gap may
continue to increase as we continue the transition to fee-based businesses.

The OTS has established specific minimum guidelines for thrift
institutions to observe in the area of interest rate risk as described in Thrift
Bulletin No. 13a, "Management of Interest Rate Risk, Investment Securities, and
Derivative Activities" ("TB 13a"). Under TB 13a, institutions are required to
establish and demonstrate quarterly compliance with board-approved limits on
interest rate risk that are defined in terms of net portfolio value ("NPV"),
which is defined as the net present value of an institution's existing assets,
liabilities and off-balance sheet instruments. These limits specify the minimum
net portfolio value ratio ("NPV Ratio") allowable under current interest rates
and hypothetical interest rate scenarios. An institution's NPV Ratio for a given
interest rate scenario is calculated by dividing the NPV that would result in
that scenario by the present value of the institution's assets in that same
scenario. The hypothetical scenarios are represented by immediate, permanent,
parallel movements (shocks) in the term structure of interest rates of plus and
minus 100, 200 and

47
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
(Dollars in thousands)
- --------------------------------------------------------------------------------

300 basis points from the actual term structure observed at quarter end. The
current NPV Ratio for each of the seven rate scenarios and the corresponding
limits approved by OCN's Board of Directors, and as applied to OCN, are as
follows at March 31, 2002:

Board Limits Current
Rate Shock in basis points (minimum NPV Ratios) NPV Ratios
- ---------------------------------- -------------------------- --------------
+300 5.00% 26.91%
+200 6.00% 26.77%
+100 7.00% 26.65%
0 8.00% 26.52%
-100 7.00% 26.44%
-200 6.00% 26.46%
-300 5.00% 26.54%

The Committee also regularly reviews interest rate risk by forecasting
the impact of alternative interest rate environments on net interest income and
NPV and evaluating such impacts against the maximum potential changes in net
interest income and NPV that is authorized by OCN's Board of Directors, and as
applied to OCN. The following table quantifies the potential changes in net
interest income and net portfolio value should interest rates go up or down
(shocked) 300 basis points, assuming the yield curves of the rate shocks will be
parallel to each other. The cash flows associated with the loan portfolios and
securities available for sale are calculated based on prepayment and default
rates that vary by asset. Projected losses, as well as prepayments, are
generated based upon the actual experience with the subject pool, as well as
similar, more seasoned pools. To the extent available, loan characteristics such
as loan-to-value ratio, interest rate, credit history, prepayment penalty terms
and product types are used to produce the projected loss and prepayment
assumptions that are included in the cash flow projections of the securities.
When interest rates are shocked, these projected loss and prepayment assumptions
are further adjusted. The base interest rate scenario assumes interest rates at
March 31, 2002 . Actual results could differ significantly from the OCN results
estimated in the following table:

Estimated Changes in
---------------------------------
Rate Shock in basis points Net Interest NPV
- ------------------------------------ --------------- ----------
+300 24.43% (0.29)%
+200 16.29% (0.27)%
+100 8.14% (0.12)%
0 --% --%
-100 (8.14)% 0.30%
-200 (16.29)% 1.02%
-300 (24.43)% 1.91%

The Committee is authorized to utilize a wide variety of off-balance
sheet financial techniques to assist it in the management of interest rate risk
and foreign currency exchange rate risk. These techniques include interest rate
exchange or "swap" agreements, interest rate caps and floors and foreign
currency futures contracts.

Interest Rate Risk Management. We have purchased amortizing caps and
floors to hedge our interest rate exposure relating to match funded loans and
securities. We had entered into caps and floors with an aggregate notional
amount of $122,255 and $33,241, respectively, at March 31, 2002, as compared to
caps and floors with an aggregate notional amount of $125,933 and $34,101,
respectively, at December 31, 2001.

See Note 5 to the Interim Consolidated Financial Statements included
in Item 1 herein (which is incorporated herein by reference) for additional
disclosures regarding our interest rate derivative financial instruments.

Foreign Currency Exchange Rate Risk Management. We have entered into
foreign currency futures to hedge our investments in foreign subsidiaries which
own residual interests backed by residential loans originated in the UK and in
the shopping center located in Halifax, Nova Scotia.

48
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
(Dollars in thousands)
- --------------------------------------------------------------------------------

Our hedges, the related investments in foreign subsidiaries, and the
net exposures as of March 31, 2002 and December 31, 2001 were as follows:

<TABLE>
<CAPTION>
Investment Hedge Net Exposure
-------------- -------------- ---------------
<S> <C> <C> <C>
March 31, 2002:
UK residuals....................... $ 24,522 $ 24,478 $ 44
Nova Scotia Shopping Center........ $ 21,613 $ 21,732 $ (119)

December 31, 2001:
UK residuals....................... $ 25,535 $ 24,754 $ 781
Nova Scotia Shopping Center........ $ 21,648 $ 21,691 $ (43)
</TABLE>

The net exposures are subject to gain or loss if foreign currency
exchange rates fluctuate. See the "Foreign Currency Management" section of Note
5 to the Interim Consolidated Financial Statements included in Item 1 herein
(which is incorporated herein by reference) for additional disclosures regarding
our foreign currency derivative financial instruments.

49
Forward-Looking Statements

Certain statements contained herein are not, and certain statements contained in
our future filings with the Securities and Exchange Commission (the
"Commission"), in our press releases or in the our other public or shareholder
communications may not be, based on historical facts and are "forward-looking
statements" within the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of 1934, as amended.
These forward-looking statements, which are based on various assumptions (some
of which are beyond our control), may be identified by reference to a future
period(s) or by the use of forward-looking terminology such as "anticipate,"
"believe," "commitment," "consider," "continue," "could," "estimate," "expect,"
"foresee," "intend," "in the event of," "may," "plan," "propose," "prospect,"
"whether," "will," "would," future or conditional verb tenses, similar terms,
variations on such terms or negatives of such terms. Although we believe the
anticipated results or other expectations reflected in such forward-looking
statements are based on reasonable assumptions, it can give no assurance that
those results or expectations will be attained. Actual results could differ
materially from those indicated in such statements due to risks, uncertainties
and changes with respect to a variety of factors, including, but not limited to,
international, national, regional or local economic environments (particularly
in the market areas where we operate), government fiscal and monetary policies
(particularly in the market areas where we operate), prevailing interest or
currency exchange rates, effectiveness of interest rate, currency and other
hedging strategies, laws and regulations affecting financial institutions,
investment companies and real estate (including regulatory fees, capital
requirements, access for disabled persons and environmental compliance),
uncertainty of foreign laws and potential political issues related to operations
outside of the USA, competitive products, pricing and conditions (including from
competitors that have significantly greater resources than our Company), credit,
prepayment, basis, default, subordination and asset/liability risks, loan
servicing effectiveness, ability to identify acquisitions and investment
opportunities meeting our investment strategy, the course of negotiations and
the ability to reach agreement with respect to the material terms of any
particular transaction, satisfactory due diligence results, satisfaction or
fulfillment of agreed upon terms and conditions of closing or performance, the
timing of transaction closings, software integration, development and licensing,
damage to our computer equipment and the information stored our data centers,
availability of and costs associated with obtaining adequate and timely sources
of liquidity, ability to repay or refinance indebtedness (at maturity or upon
acceleration), to meet collateral calls by lenders (upon re-valuation of the
underlying assets or otherwise), to generate revenues sufficient to meet debt
service payments and other operating expenses, availability of discount loans
and servicing rights for purchase, size of, nature of and yields available with
respect to the secondary market for mortgage loans, financial, securities and
securitization markets in general, adequacy of allowances for loan losses,
changes in real estate conditions (including liquidity, valuation, revenues,
rental rates, occupancy levels and competing properties), adequacy of insurance
coverage in the event of a loss, other factors generally understood to affect
the real estate acquisition, mortgage, servicing and leasing markets, securities
investments and the software and technology industry, and other risks detailed
from time to time in our reports and filings with the Commission, including our
periodic reports on Forms 10-Q, 8-K and 10-K and Exhibit 99.1, titled Risk
Factors, to our Form 10-K for the year ended December 31, 2001. Given these
uncertainties, readers are cautioned not to place undue reliance on such
statements. We do not undertake, and specifically disclaims any obligation, to
release publicly the results of any revisions that may be made to any
forward-looking statements to reflect the occurrence of anticipated or
unanticipated events or circumstances after the date of such statements.

50
Part II - Other Information

Item 1. Legal Proceedings.

See "Note 9: Commitments and Contingencies" of Ocwen Financial
Coporation's Interim Consolidated Financial Statements.

Item 6. Exhibits and Reports on Form 8-K.

(a)3 Exhibits.

2.1 Agreement of Merger dated as of July 25, 1999 among Ocwen
Financial Corporation, Ocwen Asset Investment Corp. and Ocwen
Acquisition Company (1)

3.1 Amended and Restated Articles of Incorporation (2)

3.2 Amended and Restated Bylaws (3)

4.0 Form of Certificate of Common Stock (2)

4.1 Form of Indenture between OCN and Bank One, Columbus, NA as
Trustee (2)

4.2 Form of Note due 2003 (Included in Exhibit 4.1) (2)

4.3 Certificate of Trust of Ocwen Capital Trust I (4)

4.4 Amended and Restated Declaration of Trust of Ocwen Capital Trust
I (4)

4.5 Form of Capital Security of Ocwen Capital Trust I (Included in
Exhibit 4.4) (4)

4.6 Form of Indenture relating to 10.875% Junior Subordinated
Debentures due 2027 of OCN (4)

4.7 Form of 10.875% Junior Subordinated Debentures due 2027 of OCN
(Included in Exhibit 4.6) (4)

4.8 Form of Guarantee of the OCN relating to the Capital Securities
of Ocwen Capital Trust I (4)

4.9 Form of Indenture between Ocwen Federal Bank FSB and The Bank of
New York as Trustee (5)

4.10 Form of Subordinated Debentures due 2005 (5)

4.11 Form of Indenture between OAC and Norwest Bank Minnesota,
National Association, as Trustee thereunder for the 11.5%
Redeemable Notes due 2005 (6)

4.12 Form of 11.5% Redeemable Notes due 2005 (7)

4.13 Form of Second Supplemental Indenture between OAC and Wells Fargo
Bank Minnesota, National Association, as successor to Norwest
Bank Minnesota, National Association, as trustee thereunder for
the 11.5% Redeemable Notes due 2005 (8)

10.1 Ocwen Financial Corporation 1996 Stock Plan for Directors, as
amended (9)

10.2 Ocwen Financial Corporation 1998 Annual Incentive Plan (10)

10.3 Amended and Restated Loan Agreement, dated as of June 10, 1998,
among, inter alia, OAIC California Partnership, L.P., OAIC
California Partnership II, L.P., Salomon Brothers Realty Corp.
and LaSalle National Bank (11)

10.4 Compensation and Indemnification Agreement, dated as of May 6,
1999, between OAC and the independent committee of the Board of
Directors (12)

10.5 Second Amendment to Guarantee of Payment, dated as of July 9,
1999, between Salomon Brothers Realty Corp. and Ocwen
Partnership, L.P. (12)

10.6 Indemnity agreement, dated August 24, 1999, among OCN and OAC's
Board of Directors (13)

10.7 Amended Ocwen Financial Corporation 1991 Non-Qualified Stock
Option Plan, dated October 26, 1999 (13)

10.8 First Amendment to Agreement, dated March 31, 2000, between HCT
Investments, Inc. and OAIC Partnership I, L. P. (13)

10.9 Form of Separation Agreement and Full Release, dated as of
February 28, 2001, by and among Christine A. Reich, Ocwen Federal
Bank FSB and Ocwen Financial Corporation (14)

10.10 Form of Employment Agreement dated as of April 1, 2001, by and
between Ocwen Financial Corporation and Arthur D. Ringwald (15)

10.11 Form of Employment Agreement dated as of August 1, 2001 by and
between Ocwen Technology Exchange and Jack Timpe (15)

99.1 Risk factors (14)

(1) Incorporated by reference from the similarly described
exhibit included with the Registrant's Current Report on
Form 8-K filed with the Commission on July 26, 1999.

51
Part II - Other Information

(2) Incorporated by reference from the similarly described
exhibit filed in connection with the Registrant's
Registration Statement on Form S-1 (File No. 333-5153), as
amended, declared effective by the Commission on September
25, 1996.

(3) Incorporated by reference from the similarly described
exhibit included with the Registrant's Annual Report on Form
10-K for the year ended December 31, 1998.

(4) Incorporated by reference from the similarly described
exhibit filed in connection with Ocwen Financial
Corporation's Registration Statement on Form S-1 (File No.
333-28889), as amended, declared effective by the Commission
on August 6, 1997.

(5) Incorporated by reference from the similarly described
exhibit filed in connection with Amendment No. 2 to Offering
Circular on Form OC (on Form S-1) filed on June 7, 1995.

(6) Incorporated by reference from OAC's Current Report on Form
8-K filed with the Commission on July 11, 1998.

(7) Incorporated by reference from OAC's Registration Statement
on Form S-4 (File No. 333-64047), as amended, declared
effective by the Commission on February 12, 1999.

(8) Pursuant to Item 601 of Regulation S-K, Instruction
(4)(iii), the Registrant agrees to furnish a copy to the
Commission upon request.

(9) Incorporated by reference from the similarly described
exhibit filed in connection with the Registrant's
Registration Statement on Form S-8 ( File No. 333-44999),
effective when filed with the Commission on January 28,
1998.

(10) Incorporated by reference from the similarly described
exhibit to Ocwen Financial Corporation's Definitive Proxy
Statement with respect to Ocwen Financial Corporation's 1998
Annual Meeting of Shareholders filed with the Commission on
March 31, 1998.

(11) Incorporated by reference from OAC's Quarterly Report on
Form 10-Q for the quarterly period ended June 30, 1998.

(12) Incorporated by reference from OAC's Quarterly Report on
Form 10-Q for the quarterly period ended September 30, 1999.

(13) Incorporated by reference from the similarly described
exhibit included with Registrant's Quarterly Report on Form
10-Q for the quarterly period ended March 31, 2000.

(14) Incorporated by reference from the similarly described
exhibit included with the Registrant's Annual Report on Form
10-K for the year ended December 31, 2000.

(15) Incorporated by reference from the similarly described
exhibit included with the Registrant's Annual Report on Form
10-K for the year ended December 31, 2001.

(b) Reports On Form 8-K Filed During the Quarter Ended March 31, 2002.


(1) A Form 8-K was filed by OCN on May 7, 2002 that contained a news
release announcing Ocwen Financial Corporation's financial
results for the quarter ended March 31, 2002.

52
SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, as amended, the Registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.


OCWEN FINANCIAL CORPORATION

By: /s/ Mark S. Zeidman
-----------------------------------
Mark S. Zeidman,
Senior Vice President and
Chief Financial Officer
(On behalf of the Registrant and as its
principal financial officer)

Date: May 15, 2002

53