Onity Group
ONIT
#7819
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 June 30, 1999

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 August 9,
1999: 60,601,156
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 June 30, 1999 and December 31, 1998........................... 3

Consolidated Statements of Operations for the three and six
months ended June 30, 1999 and 1998.............................. 4

Consolidated Statements of Comprehensive Income for the three
and six months ended June 30, 1999 and 1998...................... 5

Consolidated Statement of Changes in Stockholders' Equity
for the six months ended June 30, 1999........................... 6

Consolidated Statements of Cash Flows for the six
months ended June 30, 1999 and 1998.............................. 7

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

Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations........................................ 18

Item 3. Quantitative and Qualitative Disclosures About Market Risk......... 57

PART II - OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K................................... 62

Signature................................................................... 64


2
<TABLE>
<CAPTION>
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)
June 30, December 31,
1999 1998
----------- -----------
<S> <C> <C>
Assets:
Cash and amounts due from depository institutions ............................... $ 107,476 $ 120,805
Interest earning deposits ....................................................... 18,127 49,374
Federal funds sold .............................................................. 75,000 275,000
Securities available for sale, at fair value .................................... 733,271 593,347
Loans available for sale, at lower of cost or market ............................ 132,425 177,847
Investment in capital stock of Federal Home Loan Bank, at cost .................. 10,825 10,825
Loan portfolio, net ............................................................. 133,678 230,312
Discount loan portfolio, net .................................................... 1,008,764 1,026,511
Investments in low-income housing tax credit interests .......................... 180,566 144,164
Investment in unconsolidated entities ........................................... 79,958 86,893
Real estate owned, net .......................................................... 183,162 201,551
Investment in real estate ....................................................... 22,256 36,860
Premises and equipment, net ..................................................... 43,805 33,823
Income taxes receivable ......................................................... 36,627 34,333
Deferred tax asset .............................................................. 68,279 66,975
Excess of purchase price over net assets acquired, net .......................... 17,030 12,706
Principal, interest and dividends receivable .................................... 11,798 18,993
Escrow advances on loans ........................................................ 107,097 88,277
Other assets .................................................................... 42,123 99,483
----------- -----------
$ 3,012,267 $ 3,308,079
=========== ===========
Liabilities and Stockholders' Equity

Liabilities:
Deposits ..................................................................... $ 1,874,553 $ 2,175,016
Securities sold under agreements to repurchase ............................... 133,741 72,051
Obligations outstanding under lines of credit ................................ 94,039 179,285
Notes, debentures and other interest bearing obligations ..................... 279,236 225,000
Accrued interest payable ..................................................... 27,318 33,706
Accrued expenses, payables and other liabilities ............................. 41,928 61,053
----------- -----------
Total liabilities .......................................................... 2,450,815 2,746,111
----------- -----------
Company-obligated, mandatorily redeemable securities of subsidiary
trust holding solely junior subordinated debentures of the Company ............ 125,000 125,000
Minority interest ............................................................... 465 592

Commitments and contingencies (Note 7)

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; 60,601,156 and
60,800,357 shares issued and outstanding at June 30, 1999 and December 31,
1998, respectively ......................................................... 608 608
Treasury Stock, 205,300 shares at June 30, 1999 .............................. (1,832) --
Additional paid-in capital ................................................... 166,262 166,234
Retained earnings ............................................................ 262,953 257,170
Accumulated other comprehensive income, net of taxes:
Unrealized gain on securities available for sale ........................... 9,947 14,057
Net unrealized foreign currency translation loss ........................... (1,951) (1,693)
----------- -----------
Total stockholders' equity ................................................. 435,987 436,376
----------- -----------
$ 3,012,267 $ 3,308,079
=========== ===========

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS.

3
</TABLE>
<TABLE>
<CAPTION>

OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)

Three Months Six Months
---------------------------- ----------------------------
For the periods ended June 30, 1999 1998 1999 1998
- ----------------------------------------------------------------- ------------ ------------ ------------ ------------
<S> <C> <C> <C> <C>
Interest income:
Federal funds sold and repurchase agreements .................. $ 2,059 $ 1,404 $ 5,454 $ 2,437
Securities available for sale ................................. 15,659 8,728 32,848 16,672
Loans available for sale ...................................... 11,014 25,291 19,144 34,794
Loans ......................................................... 8,878 11,655 15,044 17,917
Discount loans ................................................ 25,553 42,281 55,556 79,078
Investment securities and other ............................... 384 1,532 1,035 2,017
------------ ------------ ------------ ------------
63,547 90,891 129,081 152,915
------------ ------------ ------------ ------------
Interest expense:
Deposits ...................................................... 23,559 28,677 50,387 56,522
Securities sold under agreements to repurchase ................ 2,281 2,062 3,772 3,701
Obligations outstanding under lines of credit ................. 5,293 15,103 9,017 19,623
Notes, debentures and other interest bearing obligations ...... 6,705 6,734 13,460 13,586
------------ ------------ ------------ ------------
37,838 52,576 76,636 93,432
------------ ------------ ------------ ------------
Net interest income before provision for loan losses .......... 25,709 38,315 52,445 59,483
Provision for loan losses ..................................... 623 9,675 4,362 11,929
------------ ------------ ------------ ------------
Net interest income after provision for loan losses ........... 25,086 28,640 48,083 47,554
------------ ------------ ------------ ------------

Non-interest income (loss):
Servicing fees and other charges .............................. 18,929 13,972 37,180 23,696
(Loss) gain on interest earning assets, net ................... (5,867) (48,015) 14,275 (23,261)
Gain on real estate owned, net ................................ 2,677 10,521 3,306 11,547
Other income .................................................. 9,073 9,771 15,625 15,648
------------ ------------ ------------ ------------
24,812 (13,751) 70,386 27,630
------------ ------------ ------------ ------------
Non-interest expense:
Compensation and employee benefits ............................ 24,330 29,766 51,540 51,247
Occupancy and equipment ....................................... 8,732 8,507 19,369 14,925
Loan expenses ................................................. 2,652 7,357 6,780 9,694
Net operating loss on investments in real estate and
certain low-income housing tax credit interests ............ 1,374 1,046 3,221 2,292
Amortization of excess of purchase price over net
assets acquired ............................................ 257 563 487 934
Other operating expenses ...................................... 10,440 9,010 18,511 11,168
------------ ------------ ------------ ------------
47,785 56,249 99,908 90,260
------------ ------------ ------------ ------------
Distributions on Company-obligated, mandatorily redeemable
securities of subsidiary trust holding solely junior
subordinated debentures ....................................... 3,398 3,398 6,797 6,797
Equity in (losses) earnings of investment in unconsolidated
entities ...................................................... (3,470) 544 (4,713) 544
------------ ------------ ------------ ------------
(Loss) income before income taxes ............................... (4,755) (44,214) 7,051 (21,329)
Income tax benefit (expense) .................................... 972 6,383 (1,396) 5,810
Minority interest in net loss (income) of consolidated subsidiary 96 (68) 128 (35)
------------ ------------ ------------ ------------
Net (loss) income ............................................. $ (3,687) $ (37,899) $ 5,783 $ (15,554)
============ ============ ============ ============

(Loss) income per share:
Basic ......................................................... $ (0.06) $ (0.62) $ 0.10 $ (0.26)
============ ============ ============ ============
Diluted ....................................................... $ (0.06) $ (0.62) $ 0.10 $ (0.26)
============ ============ ============ ============

Weighted average common shares outstanding:
Basic ......................................................... 60,730,614 60,713,593 60,765,485 60,682,432
============ ============ ============ ============
Diluted ....................................................... 60,730,614 60,713,593 60,807,036 60,682,432
============ ============ ============ ============

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS.

4
</TABLE>
<TABLE>
<CAPTION>

OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(DOLLARS IN THOUSANDS)

Three Months Six Months
-------------------- --------------------
For the periods ended June 30, 1999 1998 1999 1998
- ---------------------------------------------------------------- -------- -------- -------- --------
<S> <C> <C> <C> <C>
Net income (loss) .............................................. $ (3,687) $(37,899) $ 5,783 $(15,554)
Other comprehensive income, net of tax:
Unrealized gains on securities available for sale ........... (6,683) 18,296 (1,498) 23,455
Less: Reclassification adjustment .......................... 364 -- (2,613) --
-------- -------- -------- --------
Net change in unrealized gains on securities
available for sale ........................................ (6,319) 18,296 (4,111) 23,455
Unrealized foreign currency translation adjustment arising
during the period ......................................... (432) -- (257) --
-------- -------- -------- --------

Other comprehensive income .................................. (6,751) 18,296 (4,368) 23,455
-------- -------- -------- --------
Comprehensive (loss) income .................................... $(10,438) $ 19,603 $ 1,415 $ 7,901
======== ======== ======== ========

Disclosure of reclassification adjustment:
Unrealized holding gains arising during the period on
securities sold ............................................ $ 371 $ 250
Less: Adjustment for gains included in net (loss) income ... (7) (2,863)
-------- -------
Net reclassification adjustment for gains recognized in
other comprehensive (loss) income in prior years .......... $ 364 $(2,613)
======== =======





THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS
</TABLE>

5
<TABLE>
<CAPTION>
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
FOR THE SIX MONTHS ENDED JUNE 30, 1999
(DOLLARS IN THOUSANDS)

Accumulated
other
Common Stock Additional comprehensive
---------------------- Paid-in Treasury Retained income,
Shares Amount Capital Stock earnings net of taxes Total
---------- --------- ----------- ----------- ---------- ------------ -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Balances at December 31, 1998 ........... 60,800,357 $ 608 $ 166,234 $ -- $ 257,170 $ 12,364 $ 436,376

Net income .............................. -- -- -- -- 5,783 -- 5,783

Change in unearned directors'
compensation .......................... 6,099 -- 28 -- -- -- 28

Purchase of treasury shares ............. (205,300) -- -- (1,832) -- -- (1,832)

Other comprehensive income, net of taxes:
Change in unrealized gain on
securities available for sale ...... -- -- -- -- -- (4,111) (4,111)
Change in unrealized foreign
currency translation loss .......... -- -- -- -- -- (257) (257)
---------- --------- ----------- ----------- ---------- ---------- -----------
Balances at June 30, 1999 ............... 60,601,156 $ 608 $ 166,262 $ (1,832) $ 262,953 $ 7,996 $ 435,987
=========== ========= =========== =========== ========== ========== ===========





THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS.

6
</TABLE>
<TABLE>
<CAPTION>

OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(DOLLARS IN THOUSANDS)

For the six months ended June 30, 1999 1998
- ---------------------------------------------------------------------------------- --------- ---------
<S> <C> <C>
Cash flows from operating activities:
Net income (loss) ............................................................. $ 5,783 $ (15,554)
Adjustments to reconcile net income (loss) to net cash provided
by operating Activities:
Net cash provided by trading activities ....................................... 36,804 55,657
Proceeds from sale of loans available for sale ................................ 560,336 943,947
Purchases of loans available for sale ......................................... (47,103) (350,622)
Origination of loans available for sale ....................................... (481,720) (399,221)
Principal payments received on loans available for sale ....................... 18,764 52,464
Premium amortization, net ..................................................... 13,116 75,508
Depreciation and amortization ................................................. 12,084 6,703
Provision for loan losses ..................................................... 4,362 11,929
Provision for real estate owned ............................................... 14,840 5,871
(Gain) loss on sale of interest-earning assets, net ........................... (14,275) 15,080
Gain on sale of real estate owned, net ........................................ (21,406) (23,382)
Gain on sale of investment in real estate ..................................... (1,631) --
Gain on sale of low-income housing tax credit interests ...................... -- (4,746)
Equity in losses (earnings) of unconsolidated entities, net ................... 4,713 (544)
Decrease (increase) in principal, interest and dividends receivable ........... 7,195 (6,045)
Increase in income taxes receivable ........................................... (2,293) (11,386)
Increase in deferred tax asset ................................................ (1,304) (33,466)
Increase in escrow advances ................................................... (18,820) (10,153)
Decrease (increase) in other assets, net ...................................... 41,525 (62,743)
(Decrease) increase in accrued expenses, interest payable
and other liabilities ....................................................... (25,614) 42,926
--------- ---------
Net cash provided by operating activities ........................................ 105,356 292,223
--------- ---------

Cash flows from investing activities:
Proceeds from sale of securities available for sale ........................... 633 91,230
Purchase of securities available for sale ..................................... (479,224) (453,449)
Maturities of and principal payments received on securities
available for sale .......................................................... 290,113 148,621
Purchase of securities held for investment .................................... -- (74,084)
Investment in low-income housing tax credit interests ......................... (37,717) (23,030)
Proceeds from sale of low income housing tax credit interests ................. -- 21,927
Proceeds from sale of discount loans .......................................... 238,704 318,222
Proceeds from sale of loans held for investment ............................... 26,243 --
Purchase and origination of loans held for investment, net of
undisbursed loan funds ...................................................... (15,658) (104,351)
Purchase of discount loans .................................................... (395,298) (587,608)
Decrease in real estate held for investment ................................... 16,447 43,519
Principal payments received on loans held for investment ...................... 84,425 90,102
Principal payments received on discount loans ................................. 107,813 175,840
Proceeds from sale of real estate owned ....................................... 142,363 155,050
Purchase of real estate owned in connection with discount loan purchases ...... (31,490) (7,769)
Acquisition of subsidiaries ................................................... (5,196) (426,096)
Additions to premises and equipment ........................................... (20,475) (20,954)
--------- ---------
Net cash used in investing activities ............................................ (78,317) (652,830)
--------- ---------
</TABLE>

(Continued on next page)

7
<TABLE>
<CAPTION>
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
(DOLLARS IN THOUSANDS)

For the six months ended June 30, 1999 1998
- --------------------------------------------------------------------------- ----------- -----------
<S> <C> <C>
Cash flows from financing activities:
(Decrease) increase in deposits ........................................ $ (300,463) $ 161,555
Increase in securities sold under agreements to repurchase ............. 61,690 25,720
Repayment of short-term notes .......................................... -- (1,506)
Net (repayments) proceeds from issuance of obligations
under lines of credit ................................................ (85,246) 203,153
Payments and repurchase of notes and mortgages payable ................. 4,236 --
Advances from the Federal Home Loan Bank ............................... 50,000 --
Exercise of common stock options ....................................... -- 15,350
Repurchase of common stock options ..................................... -- (14,107)
Repurchase of common stock (treasury stock)............................. (1,832) --
Repurchase of common stock in connection with acquisition of
subsidiary ........................................................... -- (7,772)
----------- -----------
Net cash (used) provided by financing activities .......................... (271,615) 382,393
----------- -----------

Net (decrease) increase in cash and cash equivalents ...................... (244,576) 21,786
Cash and cash equivalents at beginning of period .......................... 445,179 152,244
----------- -----------
Cash and cash equivalents at end of period ................................ $ 200,603 $ 174,030
=========== ===========

Reconciliation of cash and cash equivalents at end of period:
Cash and amounts due from depository institutions ...................... $ 107,476 $ 16,160
Interest earning deposits .............................................. 18,127 19,870
Federal funds sold and repurchase agreements ........................... 75,000 138,000
----------- -----------
$ 200,603 $ 174,030
=========== ===========

Supplemental disclosure of cash flow information:

Cash paid during the period for:
Interest ............................................................. $ 83,024 $ 93,031
=========== ===========

Income taxes ......................................................... $ 524 $ 34,425
=========== ===========

Supplemental schedule of non-cash investing and financing activities:

Real estate owned acquired through foreclosure ....................... $ 83,532 $ 106,030
=========== ===========

Exchange of discount loans and loans available
for sale for securities ............................................ $ 758,032 $ 1,233,811
=========== ===========

Acquisition of businesses:
Fair value of assets acquired ........................................... $ 5,304 $ 449,420
Liabilities assumed ..................................................... 101 15,069
Less stock issued ....................................................... -- (7,772)
----------- -----------
Cash paid ............................................................... 5,203 426,579
Less cash acquired ...................................................... (7) (483)
----------- -----------
Net cash paid for assets acquired ....................................... $ 5,196 $ 426,096
=========== ===========


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS.

8
</TABLE>
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 1999
(DOLLARS AND BRITISH POUNDS IN THOUSANDS, EXCEPT SHARE DATA)

================================================================================

NOTE 1 BASIS OF PRESENTATION

The accompanying unaudited 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. The
consolidated financial statements include the accounts of Ocwen Financial
Corporation ("OCN" or the "Company") 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 UK plc ("Ocwen UK") and Ocwen Technology Xchange,
Inc. ("OTX"). OCN also owns 97.8% of Ocwen Financial Services ("OFS"), with the
remaining 2.2% owned by Admiral Home Loan ("Admiral") and reported in the
consolidated financial statements as a minority interest. 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").

In the opinion of management, the accompanying financial statements
contain all adjustments, consisting of normal recurring accruals, necessary for
a fair presentation of the Company's financial condition at June 30, 1999 and
December 31, 1998, the results of its operations for the three and six months
ended June 30, 1999 and 1998, its comprehensive income for the three and six
months ended June 30, 1999 and 1998, its cash flows for the six months ended
June 30, 1999 and 1998, and its changes in stockholders' equity for the six
months ended June 30, 1999. The results of operations and other data for the six
month period ended June 30, 1999 are not necessarily indicative of the results
that may be expected for any other interim periods or the entire year ending
December 31, 1999. The unaudited consolidated financial statements presented
herein should be read in conjunction with the audited consolidated financial
statements and related notes thereto included in the Company's Annual Report on
Form 10-K for the year ended December 31, 1998. Certain reclassifications have
been made to the prior period's consolidated financial statements to conform to
the June 30, 1999 presentation.

In preparing the consolidated financial statements, management is
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. Actual results could differ from
those estimates and assumptions.

NOTE 2 CURRENT ACCOUNTING PRONOUNCEMENTS

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities." SFAS No. 133 establishes accounting and
reporting standards for derivative and hedging activities and supercedes and
amends a number of existing standards. SFAS No. 133 requires that an entity
recognize all derivatives as either assets or liabilities in the statement of
financial condition. The gain or loss recognition is determined on the intended
use and resulting designation of the financial instruments as follows:

o Gains or losses on derivative instruments not designated as hedging
instruments are recognized in the period of change in fair value.

o Gains or losses on derivative instruments designated as hedging the
exposure to changes in the fair value of a recognized asset, liability
or firm commitment are recognized in earnings in the period of the fair
value change, together with the offsetting fair value loss or gain on
the hedged item.

o Gains or losses on derivative instruments designated as hedging
exposure to variable cash flows arising from a forecasted transaction
are initially reported, to the extent the fair value change is offset
by the change in the forecasted cash flows, as a component of other
comprehensive income. The portion of the change in fair value in excess
of the offsetting change in forecasted cash flows is reported in
earnings in the period of the change.

9
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 1999
(DOLLARS AND BRITISH POUNDS IN THOUSANDS, EXCEPT SHARE DATA)

================================================================================

o Gains or losses on derivative instruments designated as foreign
currency hedges of net investments in foreign operations are reported
in other comprehensive income as part of the foreign currency
translation adjustment.

SFAS No. 133 precludes the use of nonderivative financial instruments
as hedging instruments, except that nonderivative financial instruments
denominated in a foreign currency may be designated as a hedge of the foreign
currency exposure of an unrecognized firm commitment denominated in a foreign
currency or a net investment in a foreign operation.

Under SFAS No. 133, an entity that elects to apply hedge accounting is
required to establish at the inception of the hedge the method it will use for
assessing the effectiveness of the hedging derivative and the measurement
approach for determining the ineffective aspect of the hedge. Those methods must
be consistent with the entity's approach to managing risk.

SFAS No. 133 is effective for all fiscal quarters of fiscal years
beginning after June 15, 1999. Initial application of SFAS No. 133 should be as
of the beginning of an entity's fiscal quarter; on that date, hedging
relationships must be designated anew and documented pursuant to the provisions
of SFAS No. 133. Earlier application of SFAS No. 133 is encouraged but is
permitted only as of the beginning of any fiscal quarter that begins after
issuance of SFAS No. 133. The Company has not yet adopted SFAS No. 133 nor has
it determined what the impact on the results of operations, financial position
or cash flows would be as a result of implementing SFAS No. 133.

In June 1999, the FASB issued SFAS No. 137, "Accounting for Derivative
Instruments and Hedging Activities - Deferral of the Effective Date of SFAS No.
133 an amendment of SFAS No. 133." SFAS No. 137 defers the effective date of
SFAS No. 133 to all fiscal quarters of all fiscal years beginning after June 15,
2000. SFAS No. 137 is effective upon issuance.


NOTE 3 ACQUISITIONS

On June 2, 1999, OTX acquired substantially all of the assets of
Synergy Software, LLC ("Synergy"), a developer of commercial and multi-family
mortgage servicing systems, for $10.0 million of which $5.0 million has been
paid and $5.0 million is a holdback which will be released over time if certain
performance objectives are attained. Synergy is in the final stages of
developing its SynergyOPEN(TM) software, a 32-bit, Microsoft(R) Windows-based
commercial and multifamily mortgage servicing system that employs multi-tier
architecture to allow distributed computing. The acquisition was accounted for
as a purchase. The excess of purchase price over net assets acquired related to
this transaction amounted to $4,811 and is being amortized on a straight-line
basis over a period of 15 years. Synergy is a wholly-owner subsidiary of OTX.

On July 25, 1999 OCN entered into a definitive merger agreement with
OAC (the "Merger") providing for OCN to acquire OAC for 0.71 shares of OCN
common stock for each outstanding share of OAC common stock (other than those
OAC shares owned by OCN or its subsidiaries). OCN has agreed to provide in
certain circumstances up to $25 million in financing for OAC's operations prior
to the merger. The Merger, which is structured to be taxable to the OAC
shareholders, is expected to close in the fourth quarter of 1999, subject to
antitrust approvals and the approval of the shareholders of each of OCN and OAC.
In connection therewith, on August 10, 1999, OCN filed a joint proxy and
registration statement on Form S-4 with the Securities and Exchange Commission
("SEC"). If the Merger is consummated, OAC will no longer qualify as a REIT
under the provisions of the Code, which requires a REIT to be owned by 100 or
more persons. If OAC does not qualify as a REIT, it will be subject to tax
(including any applicable alternative minimum tax) on its taxable income at
regular corporate rates. See Note 7.

NOTE 4 CAPITAL SECURITIES

In August 1997, Ocwen Capital Trust I ("OCT"), a wholly-owned
subsidiary of OCN, issued $125,000 of 10 7/8% Capital Securities (the "Capital
Securities"). Proceeds from issuance of the Capital Securities were invested in
10 7/8% Junior Subordinated Debentures issued by OCN. The Junior Subordinated
Debentures, which represent the sole assets of OCT, will mature on August 1,
2027.

Holders of the Capital Securities are entitled to receive cumulative
cash distributions accruing from the date of original issuance and payable
semi-annually in arrears on February 1 and August 1 of each year, commencing on
February 1, 1998, at an annual rate of 10 7/8% 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 the Company to the extent OCT has funds available. If the Company
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.

The Company 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 semi-annual 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, the Company 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 the Company may, and may not permit any subsidiary of
the Company to, (i) declare or pay any dividends or distributions on, or redeem,
purchase, acquire, or make a liquidation payment with respect to, the Company's
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 7/8% per annum, compounded semi-annually.

10
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 1999
(DOLLARS AND BRITISH POUNDS IN THOUSANDS, EXCEPT SHARE DATA)

================================================================================

The Junior Subordinated Debentures are redeemable prior to maturity at
the option of the Company, 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 an 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 semi-annual 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 the
Company and, accordingly, the accounts of OCT are included in the consolidated
financial statements of the Company. Intercompany transactions between OCT and
the Company, including the Junior Subordinated Debentures, are eliminated in the
consolidated financial statements of the Company. The Capital Securities are
presented as a separate caption between liabilities and stockholders' equity in
the consolidated statement of financial condition of the Company as
"Company-obligated, mandatorily redeemable securities of subsidiary trust
holding solely junior subordinated debentures of the Company". Distributions
payable on the Capital Securities are recorded as a separate caption immediately
following non-interest expense in the consolidated statement of operations of
the Company. The Company intends to continue this method of accounting going
forward.

NOTE 5 DERIVATIVE FINANCIAL INSTRUMENTS

The Company uses derivative financial instruments for the purpose of
reducing its exposure to adverse fluctuations in interest and foreign currency
exchange rates. While these hedging instruments are subject to fluctuations in
value, such fluctuations are generally offset by the change in value of the
underlying exposures being hedged.

INTEREST RATE MANAGEMENT

In managing its interest rate risk, the Company on occasion enters into
swaps. Under swaps, the Company agrees with other parties to exchange, at
specified intervals, the difference between fixed-rate and floating-rate
interest amounts calculated by reference to an agreed notional amount. The terms
of the swaps provide for the Company to receive a floating rate of interest
equal to the London Interbank Offered Rate ("LIBOR") and to pay fixed interest
rates. The notional amount of the outstanding swap is amortized (i.e., reduced)
monthly based upon estimated prepayment rates. The Company had no interest rate
swaps outstanding at June 30, 1999 and December 31, 1998.

The Company also enters into short sales of Eurodollar and U.S.
Treasury interest rate futures contracts as part of its overall interest rate
risk management activity. Interest rate futures contracts are commitments to
either purchase or sell designated financial instruments at a future date for a
specified price and may be settled in cash or through delivery. Eurodollar
futures contracts have been sold by the Company to hedge the maturity risk of
certain short-duration mortgage-related securities. U.S. Treasury futures have
been sold by the Company to hedge the risk of a reduction in the market value of
fixed-rate mortgage loans and certain fixed-rate mortgage-backed and related
securities available for sale in a rising interest rate environment. The Company
had no interest rate futures contracts outstanding at June 30, 1999 and December
31, 1998.

The Company also manages its interest rate risk by purchasing European swaptions
and put options. A European swaption is an option to enter into an interest rate
swap at a future date at a specific rate. A European put option allows the
Company to sell a specified quantity of an asset, at a specified price at a
specified date. The following table sets for the terms and values of these

11
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 1999
(DOLLARS AND BRITISH POUNDS IN THOUSANDS, EXCEPT SHARE DATA)

================================================================================

financial instruments at June 30, 1999. The Company held no such financial
instruments at December 31, 1998.
<TABLE>
<CAPTION>

Notional Strike
Amount Maturity Rate/Price Fair Value
---------- ---------- ------------ ------------
<S> <C> <C> <C> <C>
European 10 year treasury
swaption .......................... $ 2,000 8/99 6.70% $ 23

7,500 3/00 6.78% 189
5,800 5/00 6.72% 176
European 10 year treasury
put option, 4.75% due 11/05/08..... -- 11/99 $ 92.91 139
------- ----------
$15,300 $ 527
======= ==========
</TABLE>

FOREIGN CURRENCY MANAGEMENT

The Company enters into foreign currency derivatives to hedge its
equity investments in Ocwen UK and Kensington. It is the Company's policy to
periodically adjust the amount of foreign currency derivative contracts it has
entered into in response to changes in its recorded equity investment in these
foreign entities.

The Company has determined that the local currency of its foreign
subsidiary, Ocwen UK and its equity investment in Kensington, is the functional
currency. In accordance with SFAS No. 52, "Foreign Currency Translation", assets
and liabilities denominated in a foreign currency are translated into U.S.
dollars at the current rate of exchange existing at the statement of financial
condition date and revenues and expenses are translated at average monthly
rates.

The Company sells short foreign currency futures contracts ("currency
futures") to hedge its foreign currency exposure related to its equity
investment in Ocwen UK. Periodically, the Company adjusts the amount of currency
futures contracts it has entered into in response to changes in its equity
investment in Ocwen U.K. In addition, during 1998 the Company sold short foreign
currency futures contracts to further hedge its foreign currency exposure
related to its equity investment in Kensington. Under the terms of the currency
futures, the Company had the right to receive $1,547 and pay (pound)938. These
currency futures were closed during January 1999.
The fair value of the currency futures is based on quoted market prices.

The Company entered into a foreign currency swap agreement ("currency
swap") with a AAA-rated counterparty to hedge its equity investment in
Kensington. Under the terms of the currency swap, the Company will swap
(pound)27,500 for $43,546 in five years based on the exchange rate on the date
the contract became effective. The discount on the currency swap, representing
the difference between the contracted forward rate and the spot rate at the date
of inception, is amortized over the life of the currency swap on a straight-line
basis. The value of the currency swap is calculated as the notional amount of
the currency swap multiplied by the difference between the spot rate at the date
of inception and the spot rate at the financial statement date.

The resulting translation adjustments, the unamortized discount on the
currency swap and the values of the hedging financial instruments are reported
as translation adjustments and included as a component of accumulated other
comprehensive income in stockholders' equity.

12
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 1999
(DOLLARS AND BRITISH POUNDS IN THOUSANDS, EXCEPT SHARE DATA)

================================================================================

The following table sets forth the terms and values of these financial
instruments at June 30, 1999, and December 31, 1998.
<TABLE>
<CAPTION>

Notional Amount
--------------------------- Contract Unamortized
Maturity Pay Receive Rate Discount Fair Value
-------- ------------- ---------- --------- ----------- ----------
<S> <C> <C> <C> <C> <C> <C>
JUNE 30, 1999:
Currency swap...................... 2003 (pound)27,500 $ 43,546 1.5835 $ 1,297 $ 165
============= ========= ========= =========

British Pound currency futures..... 1999 (pound)31,000 $ 49,724 1.6040 n/a $ 769
1999 14,250 22,886 1.6060 n/a 382
1999 563 895 1.5910 n/a (6)
------------- --------- ---------
(pound)45,813 $ 73,505 $ 1,145
============= ========= =========

DECEMBER 31, 1998:
Currency swap...................... 2003 (pound)27,500 $ 43,546 1.5835 $ 1,562 $ 2,096
============= ========= ========= =========

British Pound currency futures..... 1999 (pound) 938 $ 1,547 1.6500 n/a $ (6)
1999 26,563 43,828 1.6500 n/a (181)
------------- --------- ---------
(pound)27,501 $ 45,375 $ (187)
============= ========= =========
</TABLE>

Because interest rate futures and foreign currency futures contracts
are exchange traded, holders of these instruments look to the exchange for
performance under these contracts and not the entity holding the offsetting
futures contract, thereby minimizing the risk of nonperformance under these
contracts. The Company is exposed to credit loss in the event of nonperformance
by the counterparty to the interest and currency swaps and controls this risk
through credit monitoring procedures. The notional principal amount does not
represent the Company's exposure to credit loss.

On January 1, 1999, eleven of the fifteen member countries of the
European Union converted to a common currency (the "Euro"). Since such time
transactions have been conducted using either the Euro or the countries'
existing currencies. Although the United Kingdom is a member of the European
Union, it is not one of the participating countries in the Euro conversion, and
the Company currently does not have transactions or operations in any of the
participating countries. As a result, the Euro conversion had no effect on the
Company's financial condition or results of operations.

NOTE 6 REGULATORY REQUIREMENTS

The Financial Institutions Reform, Recovery and Enforcement Act of 1989
("FIRREA") and the regulations promulgated thereunder established certain
minimum levels of regulatory capital for savings institutions subject to Office
of Thrift Supervision ("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. 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 June 30, 1999, the minimum regulatory capital
requirements were:

o Tangible and core capital of 1.50 percent and 3.00 percent of total
adjusted assets, respectively, consisting principally of stockholders'
equity, but excluding most intangible assets, such as goodwill and any net
unrealized holding gains or losses on debt securities available for sale.

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 percent of
the value of risk-weighted assets.

13
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 1999
(DOLLARS AND BRITISH POUNDS IN THOUSANDS, EXCEPT SHARE DATA)

================================================================================

At June 30, 1999, the Bank was "well-capitalized" under the prompt
corrective action ("PCA") regulations adopted by the OTS pursuant to the Federal
Deposit Insurance Corporation Improvement Act of 1991 ("FDICIA"). To be
categorized as "well-capitalized," the Bank must maintain minimum core capital,
Tier 1 risk-based capital and total risk-based capital ratios as set forth in
the table below. The Bank's capital amounts and classification are subject to
review by federal regulators about components, risk-weightings and other
factors.

The following tables summarize the Bank's actual and required
regulatory capital at June 30, 1999:
<TABLE>
<CAPTION>
To Be Well
Minimum Capitalized for Commitment
for Capital 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 ........................... 10.28% $ 253,082

Net unrealized gain on certain available
for sale securities ....................... (729)

Excess mortgage servicing rights............. (588)

Acquired real estate......................... (19,846)
------------

Tangible capital, and ratio to adjusted
total assets .............................. 9.50% $ 231,919 1.50% $ 36,629
============ ===========

Tier 1 (core) capital, and ratio to
adjusted total assets ..................... 9.50% $ 231,919 3.00% $ 73,257 5.00% $ 122,095 9.00%
=========== ===========

Low-level recourse deduction................. (12,181)
------------

Tier 1 capital, and ratio to
risk-weighted assets ...................... 11.52% $ 219,738 6.00% $ 114,399
============ ===========

Allowance for loan and lease losses.......... 23,853

Subordinated debentures...................... 98,000
------------

Tier 2 capital............................... 121,853
------------

Total risk-based capital, and ratio to
risk-weighted assets ...................... 17.92% $ 341,591 8.00% $ 152,533 10.00% $ 190,666 13.00%
============ =========== ===========

Total regulatory assets...................... $ 2,463,072
============

Adjusted total assets........................ $ 2,441,909
============

Risk-weighted assets......................... $ 1,906,657
============
</TABLE>

The OTS has promulgated a regulation governing capital distributions.
The Bank is considered to be a Tier 1 association under this regulation because
it met or exceeded its fully phased-in capital requirements at December 31,
1996. A Tier 1 association that before and after a proposed capital distribution
meets or exceeds its fully phased-in capital requirements may make capital
distributions during any calendar year equal to the greater of (i) 100% of net
income for the calendar year to date plus 50% of its "surplus capital ratio" at
the beginning of the year or (ii) 75% of its net income over the most recent
four-quarter period. In order to make these capital distributions, the Bank must
submit written notice to the OTS 30 days in advance of making the distribution.

14
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 1999
(DOLLARS AND BRITISH POUNDS IN THOUSANDS, EXCEPT SHARE DATA)

================================================================================

The OTS recently published amendments to its capital distribution
regulation which became effective April 1, 1999. Under the revised regulation,
the Bank is required to file either an application or a notice with the OTS at
least 30 days prior to making a capital distribution. The OTS may deny the
Bank's application or disapprove its notice if the OTS determines that (a) the
Bank will be "undercapitalized", "significantly undercapitalized" or "critically
under capitalized", as defined in the OTS capital regulations, following the
capital distribution, (b) the proposed capital distribution raises safety and
soundness concerns or (c) the proposed capital distribution violates a
prohibition contained in any statute, regulation, agreement between the Bank and
the OTS or a condition imposed on the Bank in an application or notice approved
by the OTS.

In addition to these OTS regulations governing capital distributions,
the indenture governing the $98,000 of 12% subordinated debentures (the
"Debentures") due 2005 and issued by the Bank on June 12, 1995 in the original
amount of $100,000, limits the declaration or payment of dividends and the
purchase or redemption of common or preferred stock in the aggregate to the sum
of 50% of consolidated net income and 100% of all capital contributions and
proceeds from the issuance or sale (other than to a subsidiary) of common stock,
since the date the Debentures were issued.

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 as well as the regulatory
capital requirements of general applicability (as indicated above). 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 to be maintained by it
pursuant to such commitment.

NOTE 7 COMMITMENTS AND CONTINGENCIES

At June 30, 1999, the Company had commitments to (i) originate $22,515
of subprime loans secured by single family residential properties, subject to
the borrower meeting certain conditions, and (ii) fund $11,159 of loans secured
by multi-family residential buildings. In addition, the Company through the Bank
had commitments under outstanding letters of credit in the amount of $25,705 at
June 30, 1999. The Company, through its investment in subordinate securities and
subprime residuals, which had a fair value of $242,042 (amortized cost of
$229,721) at June 30, 1999, supports senior classes of securities.

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 OCN and OAC. On April 23, 1999, a
complaint was filed on behalf of the putative classes of public shareholders of
OAC in the Circuit Court of the Fifteenth Judicial Circuit, Palm Beach Country,
Florida against OAC and certain directors of OAC. The plaintiffs in both
complaints seek to enjoin the consummation of the merger. Alternatively, in the
event the merger is consummated, the plaintiffs seek damages for alleged
breaches of common law fiduciary duties.

NOTE 8 BUSINESS SEGMENT REPORTING

Operating segments are defined as components of an enterprise that (a)
engage 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. An operating segment may engage in business activities
for which it has yet to earn revenues. The Company conducts a variety of
business activities within the following segments:

15
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 1999
(DOLLARS AND BRITISH POUNDS IN THOUSANDS, EXCEPT SHARE DATA)

================================================================================

<TABLE>
<CAPTION>
Net Interest Non-Interest Non-Interest Net (Loss) Total
At or for the three months ended June 30, 1999 Income Income Expense Income Assets
- ----------------------------------------------- ------------ ------------ ------------ ----------- -----------
<S> <C> <C> <C> <C> <C>
Discount loans:
Single family residential loans ............ $ 5,370 $ (13,702) $ 3,836 $ (8,865) $ 521,263
Commercial real estate loans ............... 4,706 5,893 4,967 3,298 743,263
----------- ----------- ----------- ----------- -----------
10,076 (7,809) 8,803 (5,567) 1,264,526
----------- ----------- ----------- ----------- -----------

Domestic mortgage loan servicing ............ 1,343 13,548 9,590 3,223 80,165
Investment in low-income housing tax credits. (2,660) 1,745 3,002 1,452 225,624
Commercial real estate lending .............. 5,622 378 15 3,712 39,494
UK operations ............................... 8,363 19,031 12,234 9,217 257,397
OTX ......................................... 4 314 4,574 (4,256) 27,536
Domestic subprime family residential lending. 2,951 (3,427) 3,360 (2,518) 129,244
Investment securities ....................... 860 (1,514) 1,593 (1,756) 519,409
Equity investment in OAC .................... -- -- -- (3,267) 35,968
Other ....................................... (850) 2,546 4,614 (3,927) 432,904
----------- ----------- ----------- ----------- -----------
$ 25,709 $ 24,812 $ 47,785 $ (3,687) $ 3,012,267
=========== =========== =========== =========== ===========


Net Interest Non-Interest Non-Interest Net (Loss) Total
At or for the six months ended June 30, 1999 Income Income Expense Income Assets
- ----------------------------------------------- ------------ ------------ ------------ ----------- -----------
<S> <C> <C> <C> <C> <C>
Discount loans:
Single family residential loans ............ $ 12,252 $ (4,132) $ 7,935 $ (4,343) $ 521,263
Commercial real estate loans ............... 11,788 13,528 11,064 6,800 743,263
----------- ----------- ----------- ----------- -----------
24,040 9,396 18,999 2,457 1,264,526
----------- ----------- ----------- ----------- -----------

Domestic mortgage loan servicing ............ 2,537 27,479 19,073 6,730 80,165
Investment in low-income housing tax credits. (5,021) 2,368 6,271 2,997 225,624
Commercial real estate lending .............. 7,197 1,102 419 5,850 39,494
UK operations ............................... 15,524 24,625 23,373 9,346 257,397
OTX ......................................... 10 706 7,977 (7,261) 27,536
Domestic subprime family
residential lending ....................... 7,280 (1,811) 10,139 (2,982) 129,244
Investment securities ....................... 2,452 (1,615) 3,201 (1,844) 519,409
Equity investment in OAC .................... -- -- -- (3,485) 35,968
Other ....................................... (1,574) 8,136 10,456 (6,025) 432,904
----------- ----------- ----------- ----------- -----------
$ 52,445 $ 70,386 $ 99,908 $ 5,783 $ 3,012,267
=========== =========== =========== =========== ===========
</TABLE>

16
OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 1999
(DOLLARS AND BRITISH POUNDS IN THOUSANDS, EXCEPT SHARE DATA)

================================================================================

<TABLE>
<CAPTION>
Net Interest Non-Interest Non-Interest Net (Loss) Total
At or for the three months ended June 30, 1998 Income Income Expense Income Assets
- ----------------------------------------------- ------------ ------------ ------------ ----------- -----------
<S> <C> <C> <C> <C> <C>
Discount loans:
Single family residential loans ............ $ 6,134 $ 11,348 $ 586 $ 4,520 $ 766,262
Commercial real estate loans ............... 15,532 15,712 5,801 11,773 1,010,738
----------- ----------- ----------- ----------- -----------
21,666 27,060 6,387 16,293 1,777,000
----------- ----------- ----------- ----------- -----------

Domestic mortgage loan servicing ............ 1,575 10,262 13,408 819 21,445
Investment in low-income housing tax credits. (1,979) (60) 2,269 1,435 179,497
Commercial real estate lending .............. 6,149 2,940 490 5,173 146,952
UK operations ............................... 4,910 17,225 11,423 7,449 209,350
OTX ......................................... -- 307 3,453 (3,146) 18,506
Domestic subprime family residential
lending ................................... 3,492 503 10,118 (4,268) 309,254
Investment securities ....................... 724 (73,743) 1,459 (47,122) 418,152
Other ....................................... 1,778 1,755 7,242 (14,532) 425,423
----------- ----------- ----------- ----------- -----------
$ 38,315 $ (13,751) $ 56,249 $ (37,899) $ 3,505,579
=========== =========== =========== =========== ===========

Net Interest Non-Interest Non-Interest Net (Loss) Total
At or for the six months ended June 30, 1998 Income Income Expense Income Assets
- ----------------------------------------------- ------------ ------------ ------------ ----------- -----------
<S> <C> <C> <C> <C> <C>
Discount loans:
Single family residential loans ............ $ 12,989 $ 31,643 $ 4,326 $ 18,703 $ 766,262
Commercial real estate loans ............... 26,450 20,617 10,112 17,057 1,010,738
----------- ----------- ----------- ----------- -----------
39,439 52,260 14,438 35,760 1,777,000
----------- ----------- ----------- ----------- -----------

Domestic mortgage loan servicing ............ 2,644 19,481 21,273 2,323 21,445
Investment in low-income housing tax credits. (4,470) 4,686 3,915 6,394 179,497
Commercial real estate lending .............. 7,241 2,913 1,226 5,068 146,952
UK operations ............................... 4,910 17,225 11,423 7,449 209,350
OTX ......................................... -- 512 4,760 (4,248) 18,506
Domestic subprime family residential lending. 7,123 7,989 19,888 (3,587) 309,254
Investment securities ....................... (1,799) (79,805) 2,980 (53,991) 418,152
Other ....................................... 4,394 2,369 10,357 (10,722) 425,423
----------- ----------- ----------- ----------- -----------
$ 59,482 $ 27,630 $ 90,260 $ (15,554) $ 3,505,579
=========== =========== =========== =========== ===========
</TABLE>

Other consists primarily of consolidated tax effects not allocated to
individual business units, individually insignificant business activities,
including the Company's historical loan portfolio of conventional single family
residential loans, small commercial loan originations, unsecured collections,
and the operations of OCC.

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

GENERAL

The Company's primary business activities currently consist of its
single family residential, multi-family residential and commercial discount loan
acquisition and resolution activities, subprime single family residential
lending, mortgage loans serviced for others, the development of loan servicing
technology and software for the mortgage and real estate industries, and
investments in low-income housing tax credit interests.

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

The consistency of the operating results of the Company can be
significantly affected by inter-period variations in: (i) the amount of assets
acquired, particularly discount loans; (ii) the amount of resolutions of
discount loans, particularly large multi-family residential and commercial real
estate loans; (iii) the amount of multi-family residential and commercial real
estate loans which mature or are prepaid, particularly loans with terms pursuant
to which the Company participates in the profits of the underlying real estate;
(iv) sales by the Company of loans and securities; and (v) the volume and
frequency of the Company's securitization of loans. Additionally, the results
for the first quarter of 1998 do not include the operations of Ocwen UK, which
was acquired in April 1998.

The Company continuously evaluates opportunities with respect to its
business in order to enhance shareholder value. To that end, the Company has,
like many other companies in the financial services industry, from time to time
considered and explored a variety of potential material transactions and
participated in discussions regarding such transactions with third parties, and
the Company will likely continue to do so in the future. The Company cannot
predict whether or when any such transaction may be consummated or the form that
such a transaction may take.

The following discussion of the Company's 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 hereof.

RECENT DEVELOPMENTS

On July 25, 1999 OCN entered into a definitive merger agreement with
OAC (the "Merger") providing for OCN to acquire OAC for 0.71 shares of OCN
common stock for each outstanding share of OAC common stock (other than those
OAC shares owned by OCN or its subsidiaries). OCN has agreed to provide in
certain circumstances up to $25 million in financing for OAC's operations prior
to the merger. The Merger, which is structured to be taxable to the OAC
shareholders, is expected to close in the fourth quarter of 1999, subject to
antitrust approvals and the approval of the shareholders of each of OCN and OAC.
In connection therewith, on August 10, 1999, OCN filed a joint proxy and
registration statement on Form S-4 with the Securities and Exchange Commission
("SEC"). If the Merger is consummated, OAC will no longer qualify as a REIT
under the provisions of the Code, which requires a REIT to be owned by 100 or
more persons. If OAC does not qualify as a REIT, it will be subject to tax
(including any applicable alternative minimum tax) on its taxable income at
regular corporate rates. See Note 7 to the Interim Consolidated Financial
Statements included in Item 1 hereof.

On August 13, 1999, the Company reported that it entered into a
contract with Southern Pacific Funding Corporation to service 17,660 subprime
residential mortgage loans having an unpaid principal balance of $1.3 billion.
The loans were transferred to the Company's new national servicing center in
Orlando, Florida on August 3, 1999.

18
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================
<TABLE>
<CAPTION>

SELECTED CONSOLIDATED FINANCIAL INFORMATION June 30, December 31, Increase
1999 1998 (Decrease)
------------ ------------- -----------
<S> <C> <C> <C>
BALANCE SHEET DATA (Dollars in thousands)
Total assets ....................................................... $ 3,012,267 $ 3,308,079 (9)%
Securities available for sale, at fair value ....................... 733,271 593,347 24
Loans available for sale, at lower of cost or market ............... 132,425 177,847 (26)
Loan portfolio, net ................................................ 133,678 230,312 (42)
Discount loan portfolio, net ....................................... 1,008,764 1,026,511 (2)
Investment in low-income housing tax credit interests .............. 180,566 144,164 25
Investment in unconsolidated entities .............................. 79,958 86,893 (8)
Real estate owned, net ............................................. 183,162 201,551 (9)
Total liabilities .................................................. 2,450,815 2,746,111 (11)
Deposits ........................................................... 1,874,553 2,175,016 (14)
Obligations outstanding under lines of credit ...................... 94,039 179,285 (48)
Notes, debentures and other interest bearing obligations ........... 279,236 225,000 24
Capital Securities ................................................. 125,000 125,000 --
Stockholders' equity ............................................... 435,987 436,376 --


At or For the Three Months Ended June 30,
-----------------------------------------------
Increase
1999 1998 (Decrease)
------------ ------------- -----------
<S> <C> <C> <C>
OPERATIONS DATA (Dollars in thousands)
Net interest income ................................................ $ 25,709 $ 38,315 (33)%
Provision for loan losses .......................................... 623 9,675 (94)
Non-interest income (loss) ......................................... 24,812 (13,751) 280
Non-interest expense ............................................... 47,785 56,249 (15)
Equity in (losses) earnings of investment
in unconsolidated entities ....................................... (3,470) 544 (738)
Income tax benefit ................................................. 972 6,383 (85)
Net loss ........................................................... (3,687) (37,899) 90

PER COMMON SHARE
Loss per share:
Basic ........................................................... $ (0.06) $ (0.62) 90%
Diluted ......................................................... (0.06) (0.62) 90
Stock price:
High ............................................................ $ 9.38 $ 28.38 (67)%
Low ............................................................. 8.19 22.31 (63)
Close ........................................................... 8.88 26.88 (67)

Repurchase of common stock (treasury stock) (1) .................... $ 8.92 $ -- --

KEY RATIOS
Annualized return on average assets (2) ............................ (0.47)% (3.80)% 88%
Annualized return on average equity (2) ............................ (3.36) (34.88) 90
Efficiency ratio (3) ............................................... 101.56 226.44 (55)
Core (leverage) capital ratio ...................................... 9.50 9.64 (2)
Risk-based capital ratio ........................................... 16.71 16.11 (4)
</TABLE>


19
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================
<TABLE>
<CAPTION>

At or For the Six Months Ended June 30,
-----------------------------------------------------
Increase
1999 1998 (Decrease)
--------------- ---------------- --------------
OPERATIONS DATA (Dollars in thousands)
<S> <C> <C> <C>
Net interest income.............................................. $ 52,445 $ 59,483 (12)%
Provision for loan losses........................................ 4,362 11,929 (63)
Non-interest income.............................................. 70,386 27,630 155
Non-interest expense............................................. 99,908 90,260 11
Equity in (losses) earnings of investment
in unconsolidated entities .................................... (4,713) 544 (966)

Income tax (expense) benefit..................................... (1,396) 5,810 (76)
Net income (loss)................................................ 5,783 (15,554) 137

PER COMMON SHARE
Earnings (loss) per share:
Basic......................................................... $ 0.10 $ (0.26) 138%
Diluted....................................................... 0.10 (0.26) 138
Stock price:
High $ 12.31 $ 30.75 (62)%
Low 7.75 22.25 (65)
Close......................................................... 8.88 26.88 (67)

Repurchase of common stock (treasury stock) (1) ................. $ 8.92 $ -- --

KEY RATIOS
Annualized return on average assets (2).......................... 0.36% (.86)% 184%
Annualized return on average equity (2).......................... 2.64 (7.23) 173
Efficiency ratio (3) ............................................ 84.58 102.98 (18)
Core (leverage) capital ratio.................................... 9.50 9.64 (2)
Risk-based capital ratio......................................... 17.92 16.11 4
</TABLE>

(1) On April 16, 1999, the Company announced that its Board of Directors
had authorized the repurchase of up to six million of its issued and
outstanding shares of common stock. During the second quarter of 1999,
the Company repurchased 205,300 shares of its common stock for a total
of $1.8 million. The 205,300 shares were the first such shares
repurchased under this program.

(2) Exclusive of the impairment charges of $28.7 million and $81.8 million
($22.9 million and $65.6 million after tax) for the three months ended
June 30, 1999 and 1998, respectively, the annualized return on average
assets would have been 2.43% and 2.76% for the three months ended June
30, 1999 and 1998, respectively and the annualized return on average
equity would have been 17.48% and 25.49% for the three months ended
June 30, 1999 and 1998, respectively. Exclusive of the impairment
charges of $28.9 million and $90.3 million ($23.1 million and $72.2
million after tax) for the six months ended June 30, 1999 and 1998,
respectively, the annualized return on average assets would have been
1.81% and 3.13% for the six months ended June 30, 1999 and 1998,
respectively and the annualized return on average equity would have
been 13.19% and 26.34% for the six months ended June 30, 1999 and 1998,
respectively.

(3) 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 (losses) earning of investment in unconsolidated
entities. Exclusive of the impairment charges of $28.8 million and
$81.8 million for the three months ended June 30, 1999 and 1998,
respectively, the efficiency ratio would have been 63.02% and 52.61%
for the three months ended June 30, 1999 and 1998, respectively.
Exclusive of the impairment charges of $28.9 million and $90.3 million
for the six months ended June 30, 1999 and 1998, respectively, the
efficiency ratio would have been 67.96% and 50.71% for the six months
ended June 30, 1999 and 1998, respectively.

20
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

RESULTS OF OPERATIONS: THREE AND SIX MONTHS ENDED JUNE 30, 1999 VERSUS THREE AND
SIX MONTHS ENDED JUNE 30, 1998

SEGMENT PROFITABILITY. The following table presents the contribution by
business segment to the Company's net income for the periods indicated.
<TABLE>
<CAPTION>

Three Months Ended June 30, Six Months Ended June 30,
---------------------------------------- ------------------------------------
Increase Increase
For the periods ended June 30, 1999 1998 (Decrease) 1999 1998 (Decrease)
- ------------------------------------ ----------- ---------- ---------- ---------- --------- ---------
<S> <C> <C> <C> <C> <C> <C>
(Dollars in thousands)
Discount loans:
Single family residential loans.. $ (8,865) $ 4,520 $ (13,385) $ (4,343) $ 18,703 $ (23,046)
Commercial real estate loans..... 3,298 11,773 (8,475) 6,800 17,057 (10,257)
----------- ---------- ---------- ---------- --------- ---------
(5,567) 16,293 (21,860) 2,457 35,760 (33,303)
----------- ---------- ---------- ---------- --------- ---------

Domestic mortgage loan servicing.... 3,223 819 2,404 6,730 2,323 4,407
Low-income housing tax credits...... 1,452 1,435 17 2,997 6,394 (3,397)
Commercial real estate lending...... 3,712 5,173 (1,461) 5,850 5,068 782
UK operations....................... 9,217 7,449 1,768 9,346 7,449 1,897
OTX ................................ (4,256) (3,146) (1,110) (7,261) (4,248) (3,013)
Domestic subprime single family
residential lending................ (2,518) (4,268) 1,750 (2,982) (3,587) 605
Investment securities............... (1,756) (47,122) 45,366 (1,844) (53,991) 52,147
Equity investment in OAC............ (3,268) -- (3,268) (3,485) -- (3,485)
Other............................... (3,926) (14,532) 10,606 (6,025) (10,722) 4,697
----------- ---------- ---------- ---------- --------- ---------
Net (loss) income $ (3,687) $ (37,899) $ 34,212 $ 5,783 $ (15,554) $ 21,337
=========== ========== ========== ========== ========= =========
</TABLE>

o SINGLE FAMILY RESIDENTIAL DISCOUNT LOANS. Net losses in 1999 included $22.8
million of pretax impairment charges on residential subordinate securities
recorded in the second quarter. Also in the second quarter of 1999, OCN
completed one securitization of single family residential loans with an
aggregate unpaid principal balance of $90.0 million and recorded a total
gain of $8.9 million, of which $6.7 million was a cash gain. In the second
quarter of 1998, the Company completed one securitization of single family
residential loans with an aggregate unpaid principal balance of $98.3
million, which accounted for a total gain of $12.2 million, of which $7.4
million was a cash gain. For the six months ended June 30, 1999 and 1998,
securitization gains totaled $22.8 million and $28.9 million, respectively.
See "Non-Interest Income."

o COMMERCIAL REAL ESTATE DISCOUNT LOANS. Net income for the first six months
of 1998 included $8.2 million of pretax gains on sales of large commercial
real estate owned properties as compared to $4.1 million for the same
period in 1999. Also contributing to the decline in net income for 1999,
was an increase in the provision for loss in fair value on real estate
owned, offset by a decline in the provision for loan losses. Net income for
1998 also included $4.8 million of pretax gains on the sale of large
commercial discount loans, as compared to $2.6 million of gains on sales of
large and small commercial discount loans and a $3.8 million gain on the
sale of commercial subordinate securities for the same period in 1999.

o DOMESTIC MORTGAGE LOAN SERVICING. The increase in net income from mortgage
loan servicing during 1999 reflects an increase in servicing fees as
compared to 1998, and was primarily due to an increase in the average
unpaid principal balance of loans serviced for others. The unpaid principal
balance of loans serviced for others averaged $10.24 billion and $10.40
billion during the three and six months ended June 30, 1999, respectively,
as compared to $7.12 billion and $6.63 billion during the three and six
months ended June 30, 1998.

o LOW-INCOME HOUSING TAX CREDITS. Net income for the six months ended June
30, 1998 included a $4.7 million gain on the sale of investments in two tax
credit interests during the first quarter of 1998.

o UK OPERATIONS. Net income for 1999 included a $10.2 million gain recorded
in connection with one securitization of subprime single family loans with
an aggregate unpaid principal balance of $295.2 million during the second
quarter. For 1998, net income included a $9.1 million gain recorded in
connection with one securitization of subprime single family loans with an
unpaid principal balance of $363.8 million during the second quarter.

21
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

o OTX. Recently, OTX introduced its RealTrans(SM) software, an update to its
e-commerce solution for ordering mortgage and real estate products and
services via the Internet. Real Trans(SM) links banks, brokers, appraisers,
agents, title insurers, attorneys and other ancillary service providers to
facilitate the closing of mortgage and real estate transactions. The losses
recorded by OTX reflect the continued investment in the development of this
business. Additionally, on June 2, 1999, OTX acquired substantially all of
the assets of Synergy Software, LLC ("Synergy"), a developer of commercial
and multi-family mortgage servicing systems Synergy is in the final stages
of developing its SynergyOPEN (TM) software, a 32-bit, Microsoft(R)
Windows-based commercial and multifamily mortgage servicing system that
employs multi-tier architecture to allow distributed computing. See Note 4
to the Interim Consolidated Financial Statements included in Item 1 hereof.

o DOMESTIC SUBPRIME SINGLE-FAMILY RESIDENTIAL LENDING. Net losses in 1999
included $4.1 million of pretax impairment on subprime residual securities
in the second quarter as compared to $4.2 million in 1998, also in the
second quarter. In the fourth quarter of 1998, the Company closed its
domestic retail branch network, wrote down the related assets and goodwill,
and centralized its remaining operations in West Palm Beach. In 1999, the
Company closed its domestic wholesale branch network, resulting in a 1999
first quarter pre-tax charge of $1.6 million.

In the second quarter of 1999, the Company securitized loans (domestic)
aggregating $148.6 million and recorded a total gain on sale of $1.1
million, all of which was non-cash. In the second quarter of 1998, the
Company securitized loans with an aggregate unpaid principal balance of
$382.7 million for a gain of $9.7 million, all of which was non-cash. See
"Non-Interest Income."

The Company continues to investigate strategic alternatives with respect to
its subprime domestic wholesale operations and has begun investigating
strategic alternatives with respect to its UK operations.

o INVESTMENT SECURITIES. The net losses on investment securities during 1998
were primarily due to $86.1 million of pretax impairment losses ($77.6
million during the second quarter) on the Company's portfolio of AAA-rated
agency interest-only securities ("IOs") The Company discontinued this
investment activity and sold the IOs during the third quarter of 1998.

NET INTEREST INCOME. The operations of the Company are substantially
dependent on its net interest income, which is the difference between the
interest income received from its interest-earning assets and the interest
expense paid on its interest-bearing liabilities. Net interest income is
determined by an institution's net interest spread (i.e., the difference between
the yield earned on its interest-earning assets and the rates paid on its
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 its interest-earning assets and interest-bearing
liabilities.

The following table sets 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 rate spread
and net interest margin. Information is based on daily balances during the
indicated periods.

22
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================
<TABLE>
<CAPTION>

Three months ended June 30,
----------------------------------------------------------------------------
1999 1998
-------------------------------------- ------------------------------------
Average Annualized Average Annualized
Balance Interest Yield/Rate Balance Interest Yield/Rate
----------- ----------- ---------- ----------- ---------- ----------
<S> <C> <C> <C> <C> <C> <C>
AVERAGE ASSETS: (Dollars in thousands)
Federal funds sold and repurchase agreements... $ 173,451 $ 2,059 4.75% $ 127,444 $ 1,404 4.41%
Securities available for sale (1).............. 591,156 15,659 10.60 589,879 8,728 5.92
Loans available for sale (2)................... 373,723 11,014 11.79 998,282 25,291 10.13
Loan portfolio (2)............................. 174,442 8,878 20.36 285,609 11,655 16.32
Discount loan portfolio (2).................... 958,571 25,553 10.66 1,307,021 42,281 12.94
Investment securities and other................ 30,451 384 5.04 48,227 1,532 12.71
----------- ----------- ---------- ----------- --------- -------
Total interest-earning assets.................. 2,301,794 63,547 11.04 3,356,462 90,891 10.83
----------- ---------
Non-interest earning cash...................... 56,590 25,264
Allowance for loan losses...................... (28,400) (24,143)
Investments in low-income housing
tax credit interests........................ 170,761 113,851
Investment in unconsolidated entities.......... 83,893 45,929
Real estate owned, net......................... 197,152 176,613
Investment in real estate...................... 41,955 61,573
Other assets................................... 331,721 237,353
----------- -----------
Total assets................................ $ 3,155,466 $ 3,992,902
=========== ===========

AVERAGE LIABILITIES AND STOCKHOLDERS' EQUITY:
Interest-bearing demand deposits............... $ 26,083 252 3.86% $ 26,884 257 3.82%
Savings deposits............................... 1,536 9 2.34 1,743 10 2.29
Certificates of deposit........................ 1,536,659 23,298 6.06 1,843,357 28,410 6.16
----------- ----------- ---------- ----------- ---------- -------
Total interest-bearing deposits............. 1,564,278 23,559 6.02 1,871,984 28,677 6.13
Securities sold under agreements to repurchase. 145,768 2,281 6.26 159,371 2,062 5.18
Federal Home Loan Bank advances................ 3,473 37 4.26 -- -- --
Obligations outstanding under lines of credit.. 342,501 5,293 6.18 924,218 15,103 6.54
Notes, debentures and other.................... 224,810 6,668 11.86 226,373 6,734 11.90
----------- ----------- ---------- ----------- ---------- -------
Total interest-bearing liabilities......... 2,280,830 37,838 6.64 3,181,946 52,576 6.61
----------- ----------
Non-interest bearing deposits.................. 22,580 19,440
Escrow deposits................................ 196,240 142,986
Other liabilities.............................. 91,474 88,932
----------- -----------
Total liabilities........................... 2,591,124 3,433,304
Capital securities............................. 125,000 125,000
Stockholders' equity........................... 439,342 434,598
----------- -----------
Total liabilities and stockholders' equity.. $ 3,155,466 $ 3,992,902
=========== ===========
Net interest income before provision for
loan losses................................. $ 25,709 $ 38,315
=========== ==========
Net interest rate spread....................... 4.40% 4.22%
Net interest margin............................ 4.47% 4.57%
Ratio of interest-earning assets to
interest-bearing liabilities................ 101% 105%
</TABLE>


23
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================
<TABLE>
<CAPTION>

Six months ended June 30,
----------------------------------------------------------------------------
1999 1998
-------------------------------------- ------------------------------------
Average Annualized Average Annualized
Balance Interest Yield/Rate Balance Interest Yield/Rate
----------- ----------- ---------- ----------- ---------- ----------
<S> <C> <C> <C> <C> <C> <C>
AVERAGE ASSETS: (Dollars in thousands)
Federal funds sold and repurchase agreements... $ 229,576 $ 5,454 4.75% $ 102,164 $ 2,437 4.77%
Securities available for sale (1).............. 550,249 32,848 11.94 559,602 16,672 5.96
Loans available for sale (2)................... 325,369 19,144 11.77 668,838 34,794 10.40
Loan portfolio (2)............................. 194,403 15,044 15.48 283,412 17,917 12.64
Discount loan portfolio (2).................... 964,504 55,556 11.52 1,343,067 79,078 11.78
Investment securities and other................ 37,303 1,035 5.55 42,437 2,017 9.51
----------- ----------- ----------- ----------
Total interest-earning assets.................. 2,301,404 129,081 11.22 2,999,520 152,915 10.20
----------- ----------
Non-interest earning cash...................... 85,389 22,744
Allowance for loan losses...................... (26,651) (25,026)
Investments in low-income housing
Tax credit interests........................ 158,979 122,775
Investment in unconsolidated entities.......... 85,089 44,055
Real estate owned, net......................... 205,467 174,283
Investment in real estate...................... 41,112 65,569
Other assets................................... 342,295 219,556
----------- -----------
Total assets................................ $ 3,193,084 $ 3,623,476
=========== ===========


AVERAGE LIABILITIES AND STOCKHOLDERS' EQUITY:
Interest-bearing demand deposits............... $ 48,228 892 3.70% $ 29,966 613 4.09%
Savings deposits............................... 1,551 18 2.32 1,739 20 2.30
Certificates of deposit........................ 1,635,190 49,477 6.05 1,817,165 55,889 6.15
----------- ----------- ------- ----------- ---------- ----
Total interest-bearing deposits............. 1,684,969 50,387 5.98 1,848,870 56,522 6.11
Securities sold under agreements to repurchase. 111,520 3,772 6.76 131,130 3,701 5.64
Federal Home Loan Bank advances................ 1,737 37 4.26 3,740 109 5.83
Obligations outstanding under lines of credit.. 292,479 9,017 6.17 604,214 19,623 6.50
Notes, debentures and other.................... 225,334 13,423 11.91 226,626 13,477 11.89
----------- ----------- ----------- ----------
Total interest-bearing liabilities ......... 2,316,039 76,636 6.62 2,814,580 93,432 6.64
----------- ----------
Non-interest bearing deposits.................. 26,978 21,022
Escrow deposits................................ 195,683 126,283
Other liabilities.............................. 91,124 106,047
----------- -----------
Total liabilities........................... 2,629,824 3,067,932
Capital securities............................. 125,000 125,000
Stockholders' equity........................... 438,260 430,544
----------- -----------
Total liabilities and stockholders' equity.. $ 3,193,084 $ 3,623,476
=========== ===========
Net interest income before provision for
loan losses................................. $ 52,445 $ 59,483
=========== ==========
Net interest rate spread....................... 4.60% 3.56%
Net interest margin............................ 4.56% 3.97%
Ratio of interest-earning assets to
Interest-bearing liabilities................ 99% 107%
</TABLE>

(1) Excludes effect of unrealized gains or losses on securities available
for sale.
(2) The average balances include non-performing loans, interest on which is
recognized on a cash basis.

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 the Company's interest income and expense during the
periods indicated. For each category of interest-earning assets and

24
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

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>

Three Months Six Months
-------------------------------------- -----------------------------------
1999 vs. 1998 1999 vs. 1998
-------------------------------------- -----------------------------------
Increase (decrease) due to Increase (decrease) due to
-------------------------------------- -----------------------------------
For the periods ended June 30, Rate Volume Total Rate Volume Total
- ------------------------------------------------ --------- --------- --------- --------- --------- ---------
<S> <C> <C> <C> <C> <C> <C>
Interest-earning assets: (Dollars in thousands)
Federal funds sold and repurchase
agreements .................................. $ 116 $ 539 $ 655 $ (10) $ 3,027 $ 3,017
Securities available for sale.................. 6,912 19 6,931 16,459 (283) 16,176
Loans available for sale....................... 3,595 (17,872) (14,277) 4,083 (19,733) (15,650)
Loan portfolio................................. 2,445 (5,222) (2,777) 3,490 (6,363) (2,873)
Discount loan portfolio........................ (6,651) (10,077) (16,728) (1,682) (21,840) (23,522)
Investment securities and other................ (712) (436) (1,148) (761) (221) (982)
--------- --------- --------- --------- --------- ---------
Total interest-earning assets.............. 5,705 (33,049) (27,344) 21,579 (45,413) (23,834)
--------- --------- --------- --------- --------- ---------

Interest-bearing liabilities:
Interest-bearing demand deposits............... 3 (8) (5) (64) 343 279
Savings deposits............................... -- (1) (1) -- (2) (2)
Certificate of deposit......................... (455) (4,657) (5,112) (893) (5,519) (6,412)
--------- ---------- ---------- --------- --------- ---------
Total interest-bearing deposits............ (452) (4,666) (5,118) (957) (5,178) (6,135)
Securities sold under agreements to
repurchase .................................. 406 (187) 219 672 (601) 71
Federal Home Loan Bank advances................ 37 -- 37 (24) (48) (72)
Obligations outstanding under lines
of credit.................................... (779) (9,031) (9,810) (949) (9,657) (10,606)
Notes, debentures and other obligations........ (20) (46) (66) 22 (76) (54)
--------- --------- --------- --------- --------- ---------
Total interest-bearing liabilities............. (808) (13,930) (14,738) (1,236) (15,560) (16,796)
--------- --------- --------- --------- --------- ---------
Increase (decrease) in net interest income...... $ 6,513 $ (19,119) $ (12,606) $ 22,815 $ (29,853) $ (7,038)
========= ========= ========= ========= ========= =========
</TABLE>

The Company's net interest income before provision for loan losses of
$25.7 million decreased $12.6 million or 33% during the three months ended June
30, 1999 as compared to the same period in the prior year. The decrease in net
interest income reflects a $27.3 million decrease in interest income, offset by
a $14.7 million decrease in interest expense, and occurred primarily as a result
of a decrease in the average balance of interest earning assets and interest
bearing liabilities. The net interest spread increased 18 basis points during
the three months ended June 30, 1999 as a result of a 21 basis point increase in
the weighted average yield on interest-earning assets and a 3 basis point
increase in the weighted average rate on interest-bearing liabilities. The
impact of these rate changes resulted in a $6.5 million increase in net interest
income. Average interest-earning assets decreased by $1.05 billion or 31% during
the three months ended June 30, 1999 and reduced interest income by $33.0
million, while average interest-bearing liabilities decreased $901.1 million or
28% and reduced interest expense by $13.9 million. The net impact of these
volume changes resulted in a decrease of $19.1 million to net interest income.

25
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================
<TABLE>
<CAPTION>

Average Balance Increase Average Yield Increase
------------------------- (Decrease) ------------------------ (Decrease)
For the three months ended June 30, 1999 1998 $ 1999 1998 Basis Points
- ----------------------------------- ----------- ----------- ----------- ------------ ----------- --------------
(Dollars in thousands)
<S> <C> <C> <C> <C> <C> <C>
Federal funds sold and
repurchase agreements ........ $ 173,451 $ 127,444 $ 46,007 4.75% 4.41% 34
Securities available for sale... 591,156 589,879 1,277 10.60 5.92 468
Loans available for sale ....... 373,723 998,282 (624,559) 11.79 10.13 166
Loan portfolio ................. 174,442 285,609 (111,167) 20.36 16.32 404
Discount loan portfolio ........ 958,571 1,307,021 (348,450) 10.66 12.94 (228)
Investment securities
and other .................... 30,451 48,227 (17,776) 5.04 12.71 (767)
----------- ----------- -----------
$ 2,301,794 $ 3,356,462 $(1,054,668) 11.04 10.83 21
=========== =========== ===========


Average Balance Increase Average Yield Increase
------------------------- (Decrease) ------------------------ (Decrease)
For the six months ended June 30, 1999 1998 $ 1999 1998 Basis Points
- ---------------------------------- ----------- ----------- ----------- ------------ ----------- --------------
(Dollars in thousands)
<S> <C> <C> <C> <C> <C> <C>
Federal funds sold and
Repurchase agreements......... $ 229,576 $ 102,164 $ 127,412 4.75% 4.77% (2)
Securities available for sale... 550,249 559,602 (9,353) 11.94 5.96 598
Loans available for sale........ 325,369 668,838 (343,469) 11.77 10.40 137
Loan portfolio.................. 194,403 283,412 (89,009) 15.48 12.64 284
Discount loan portfolio......... 964,504 1,343,067 (378,563) 11.52 11.78 (26)
Investment securities
and other..................... 37,303 42,437 (5,134) 5.55 9.51 (396)
----------- ----------- ------------
$ 2,301,404 $ 2,999,520 $ (698,116) 11.22 10.20 102
=========== =========== ============
</TABLE>

Interest income on discount loans decreased by $16.7 million or 40% in
the three months ended June 30, 1999, as a result of a $348.4 million or 27%
decrease in the average balance and a 228 basis point decrease in the weighted
average yield earned. For the six months ended June 30, 1999, interest income on
discount loans decreased $23.5 million or 30% primarily as a result of a $378.6
million or 28% decrease in the average balance and a 26 basis point decline in
the average yield. Securitizations, as well as a decline in acquisition volume,
have contributed significantly to the decline in the average balance. The yield
on the discount loan portfolio 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 nonperforming loans.

Interest income on loans available for sale decreased $14.3 million or
56% during the second quarter of 1999 as compared to the same period in 1998 as
a result of a $624.6 million or 63% decrease in the average balance, offset in
part by a 166 basis point increase in the weighted average yield earned. For the
first six months of 1999, interest income on loans available for sale decreased
$15.7 million or 45% due to a $343.5 million or 51% decline in the average
balance, offset in part by a 137 basis point increase in the average yield
earned. The decline in the average balance reflects securitizations of foreign
and domestic subprime loans and a decline in originations due in large part to
the closure of domestic subprime origination branch networks.

Interest income on the loan portfolio decreased by $2.8 million or 24%
in the three months ended June 30, 1999, as a result of a $111.2 million or 39%
decrease in the average balance, offset by a 404 basis point increase in the
weighted average yield earned. For the six months ended June 30, 1999, interest
income on the loan portfolio decreased $2.9 million or 16% as a result of an
$89.0 million or 31% decline in the average balance, offset in part by a 284
basis point increase in the average yield earned. The significant yields and
declining average balances on the loan portfolio reflect the continuing payoff
of multifamily and nonresidential loans.

26
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

Interest income on securities available for sale increased by $6.9
million or 79% during the second quarter of 1999 as compared to the same period
in 1998 primarily as a result of a 468 basis point increase in the weighted
average yield earned. For the first six months of 1999, interest income on
securities available for sale increased $16.2 million or 97% primarily due to a
598 basis point increase in the average yield. As indicated in the table below,
the higher yields earned during 1999 reflect a change in the composition of the
securities available for sale portfolio.
<TABLE>
<CAPTION>
Average Balance Annualized Yield
----------------------------- -----------------------------
For the three months ended June 30, 1999 1998 1999 1998
- ------------------------------------ ----------- -------------- ---------- ------------
<S> <C> <C> <C> <C>
CMOs (AAA-rated)................ $ 362,820 $ 227,160 5.29% 5.54%

Subordinates and residuals...... 228,336 124,467 19.02 12.31

IOs (AAA-rated agency).......... -- 204,103 -- 1.29

Other........................... -- 34,149 -- 12.78
----------- --------------
$ 591,156 $ 589,879 10.60% 5.92%
=========== ==============

Average Balance Annualized Yield
----------------------------- -----------------------------
For the six months ended June 30, 1999 1998 1999 1998
- ------------------------------------ ----------- -------------- ---------- ------------
<S> <C> <C> <C> <C>
CMOs (AAA-rated)................. $ 327,010 $ 211,242 5.57% 5.71%

Subordinates and residuals....... 223,239 109,873 21.27 18.56

IOs (AAA-rated agency)........... -- 201,026 -- (1.13)

Other............................ -- 37,461 -- 8.48
----------- --------------
$ 550,249 $ 559,602 11.94% 5.96%
=========== ==============
</TABLE>

The average yield on the IOs and residuals was adversely affected by
declining interest rates and the resulting increase in prepayment speeds. During
the second quarter of 1998, OCN discontinued its IO this investment activity and
sold its entire portfolio of IOs in July 1998.
<TABLE>
<CAPTION>
Average Balance Increase Average Rate Increase
------------------------- (Decrease) -------------------- (Decrease)
For the three months ended June 30, 1999 1998 $ 1999 1998 Basis Points
- ------------------------------------- ----------- ----------- ----------- ---------- --------- -------------
(Dollars in thousands)
<S> <C> <C> <C> <C> <C> <C>
Deposits ........................... $ 1,564,278 $ 1,871,984 $ (307,706) 6.02% 6.13% (11)
Securities sold under
agreements to repurchase .......... 145,768 159,371 (13,603) 6.26 5.18 108

Obligations outstanding under
lines of credit .................. 342,501 924,218 (581,717) 6.18 6.54 (36)

Notes, debentures and other......... 228,283 226,373 1,910 11.75 11.90 (15)
----------- ----------- -----------
$ 2,280,830 $ 3,181,946 $ (901,116) 6.64 6.61 3
=========== =========== ===========
</TABLE>

27
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

<TABLE>
<CAPTION>

Average Balance Increase Average Rate Increase
------------------------- (Decrease) -------------------- (Decrease)
For the six months ended June 30, 1999 1998 $ 1999 1998 Basis Points
- ------------------------------------- ----------- ----------- ----------- ---------- --------- -------------
(Dollars in thousands)
<S> <C> <C> <C> <C> <C> <C>
Deposits ........................... $ 1,684,969 $ 1,848,870 $ (163,901) 5.98% 6.11% (13)
Securities sold under agreements
to repurchase .................... 111,520 131,130 (19,610) 6.76 5.64 112
Obligations outstanding under
lines of credit .................. 292,479 604,214 (311,735) 6.17 6.50 (33)
Notes, debentures and other ........ 227,071 230,366 (3,295) 11.86 11.80 6
----------- ----------- -----------
$ 2,316,039 $ 2,814,580 $ (498,541) 6.62 6.64 (2)
=========== =========== ===========
</TABLE>

Interest expense on deposits decreased $5.1 million or 18% during the
three months ended June 30, 1999 primarily due to a $ 307.7 million or 16%
decrease in the average balance of certificates of deposit. For the six months
ended June 30, 1999, interest expense on deposits decreased $6.1 million or 11%,
also primarily due to a decline in the average balance of certificates of
deposit.

Interest expense on obligations outstanding under lines of credit
decreased $9.8 million or 65% during the second quarter of 1999 primarily due to
a $581.7 million or 63% decline in the average balance. For the first six months
of 1999, interest expense on obligations outstanding under lines of credit
decreased $10.6 million or 54% primarily due to a $311.7 million or 52% decline
in the average balance. Lines of credit are used primarily to fund the
acquisition and origination of subprime single family loans at OFS and Ocwen UK.
The decline in the average balance of lines of credit during 1999 is consistent
with the decline in the average balance of loans available for sale during the
same period. For additional information regarding lines of credit, see "Changes
in Financial Condition - Obligations Outstanding Under Lines of Credit" and
"Liquidity, Commitments and Off-Balance Sheet Risks."

PROVISIONS FOR LOAN LOSSES. Provisions for losses on loans are charged
to operations to maintain an allowance for losses on each of the loan portfolio
and the discount loan portfolio at a level which management considers adequate
based upon an evaluation of known and inherent risks in such loan portfolios.
Management's periodic evaluation is based upon portfolio composition, asset
classifications, historical loss experience, current economic conditions and
trends, collateral values and other relevant factors.

The following table sets forth the components of the Company's
provision for loan losses for the periods indicated.
<TABLE>
<CAPTION>

Three Months Six Months
------------------------------- -------------------------------
For the periods ended June 30, 1999 1998 1999 1998
- ------------------------------------------- ------------- ------------- ------------- -------------
(Dollars in thousands)
<S> <C> <C> <C> <C>
Discount loans........................... $ (1,280) $ 9,562 $ 3,409 $ 11,485
Loan portfolio........................... 1,903 113 953 444
------------- ------------- ------------- -------------
Total.................................. $ 623 $ 9,675 $ 4,362 $ 11,929
============= ============= ============= =============
</TABLE>

The decline in provisions for discount loan losses during 1999 as
compared to 1998, is primarily due to a decline in the discount loan balance.
Despite a decline in the loan portfolio balance, the provision for loan
portfolio losses increased during 1999 primarily as a result of an increase in
nonperforming loans. The following table sets forth the allowance for loan
losses as a percentage of the respective loan balances at the dates indicated.
<TABLE>
<CAPTION>

June 30, 1999 June 30, 1998
------------------------------------------ -------------------------------------
Loan Allowance Loan Allowance
Allowance Balance as a % Allowance Balance as a %
---------- ---------- ------------ --------- ---------- ---------
<S> <C> <C> <C> <C> <C> <C>
Discount loans.......... 20,405 1,029,169 1.98 22,852 1,444,358 1.58%
Loan portfolio.......... $ 5,853 139,531 4.19% $ 4,139 285,090 1.45
---------- ---------- --------- ----------
$ 26,258 $1,168,700 2.25% $ 26,991 $1,729,448 1.56%
========== ========== ========= ==========
</TABLE>

Overall, the Company's aggregate allowance for losses on the loan
portfolios and real estate owned at June 30, 1999 increased to 3.18% of the
respective balances as compared to 2.02% at June 30, 1998.

28
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

Although management utilizes its best judgment in providing for
possible loan losses, there can be no assurance that the Company will not change
its provisions for possible loan losses in subsequent periods to a higher level
from that recorded to date in 1999. Changing economic and business conditions,
fluctuations in local markets for real estate, future changes in non-performing
asset trends, large upward movements in market interest rates or other reasons
could affect the Company's future provisions for loan losses. For further
discussion and analysis regarding the provisions for loan losses, see "Changes
in Financial Condition Allowances for Losses."

NON-INTEREST INCOME. The following table sets forth the principal
components of the Company's non-interest income during the periods indicated.

<TABLE>
<CAPTION>
Three Months Six Months
------------------------------ -------------------------------
For the periods ended June 30, 1999 1998 1998 1998
- -------------------------------------------- ------------ ------------ ------------ ------------
(Dollars in thousands)
<S> <C> <C> <C> <C>
Servicing fees and other charges............ $ 18,929 $ 13,972 $ 37,180 $ 23,696
(Loss) gain on interest-earning assets, net. (5,867) (48,015) 14,275 (23,261)
Gain on real estate owned, net.............. 2,677 10,521 3,306 11,547
Other income................................ 9,073 9,771 15,625 15,648
------------ ------------ ------------ ------------
Total.................................. $ 24,812 $ (13,751) $ 70,386 $ 27,630
============ ============ ============ ============
</TABLE>
The increases in servicing fees and other charges reflects an increase
in loan servicing and related fees as a result of an increase in the average
balance of loans serviced for others. The unpaid principal balance of loans
serviced for others averaged $10.24 billion and $10.40 billion during the three
and six months ended June 30, 1999, respectively, as compared to $7.12 billion
and $6.63 billion during the three and six months ended June 30, 1998. The
increase in the average balance of loans serviced for others was primarily
related to servicing retained in connection with subprime securitizations, net
of repayments.

The Company completed construction of its national servicing center in
Orlando, Florida, in July 1999 as scheduled.

The following table sets forth the Company's loans serviced for others
at June 30, 1999.
<TABLE>
<CAPTION>
---------------------- ---------------------- -------------------- -----------------------
Discount Loans Subprime Loans (1) Other Loans Total
---------------------- ---------------------- -------------------- -----------------------
No. of No. of No. of No. of
Amount Loans Amount Loans Amount Loans Amount Loans
----------- ------- ----------- ------- ----------- ------- ----------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
(Dollars in thousands)

Loans securitized ...... $ 1,162,660 18,555 $ 2,028,039 38,546 $ -- -- $ 3,190,699 57,101
Loans serviced for third
parties .............. 1,372,020 18,388 5,359,045 80,492 982,792 749 7,713,857 99,629
----------- ------ ----------- ------- ----------- ----- ----------- -------
$ 2,534,680 36,943 $ 7,387,084 119,038 $ 982,792 $ 749 $10,904,556 156,730
=========== ====== =========== ======= =========== ===== =========== =======
</TABLE>
(1) Includes 42,328 loans with an unpaid principal balance of $977.8
million ((pound)619.8 million) which were serviced by Ocwen UK.

Loss on interest-earning assets for the second quarter of 1999 of $5.9
million was primarily comprised of $28.8 million of impairment charge on
securities available for sale, offset by $20.2 million of securitization gains,
as presented in the table below, and $1.4 million of gains on the sale of
commercial discount loans. Loss on interest-earning assets, net, for the second
quarter of 1998 of $48.0 million was primarily comprised of $31.0 million of
securitization gains, as presented in the table below, and a $2.8 million gain
recognized on the sale of small commercial discount loans, offset by $81.8
million of impairment losses on securities available for sale. See "Changes in
Financial Condition- Securities Available for Sale."

Gains on interest-earning assets (as well as other assets, such as real
estate owned, as discussed below) generally are dependent on various factors
which are not necessarily within the control of the Company, including market
and economic conditions. As a result, there can be no assurance that the gains
on sale of interest-earning assets (and other assets) reported by the Company in

29
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

prior periods will be reported in future periods or that there will not be
substantial inter-period variations in the results from such activities.

The following table sets forth the Company's net gains recognized in
connection with the securitization of loans during the periods indicated.
<TABLE>
<CAPTION>
Book Value
of
Securities
Loans Securitized Retained
- ------------------------------------------------------------------- (Non-cash Cash
Type of Loans Principal No. of Loans Net Gain Gain) Gain
- ----------------------------------------- ----------- ------------ ---------- ---------- ----------
(Dollars in thousands)
<S> <C> <C> <C> <C> <C>
FOR THE THREE MONTHS ENDED JUNE 30,1999:
Single family discount ................. $ 90,037 1,443 $ 8,864 $ 2,133 $ 6,731
Single family subprime:
Domestic ............................ 148,628 1,381 1,117 7,659 --
Foreign (Ocwen UK) .................. 295,157 8,983 10,207 34,452 --
---------- ---------- ---------- ---------- ----------
443,785 10,364 11,324 42,111 --
---------- ---------- ---------- ---------- ----------
$ 533,822 11,807 $ 20,188 $ 44,244 $ 6,731
========== ========== ========== ========== ==========

FOR THE THREE MONTHS ENDED JUNE 30,1998:
Single family discount ................. $ 98,345 1,155 12,219 $ 4,831 $ 7,388
Single family subprime:
Domestic ............................ 382,716 4,522 9,675 27,262 --
Foreign (Ocwen UK) .................. 363,801 14,179 9,133 33,988 --
---------- ---------- ---------- ---------- ----------
746,517 18,701 18,808 61,250 --
---------- ---------- ---------- ---------- ----------
$ 844,862 19,856 $ 31,027 $ 66,081 $ 7,388
========== ========== ========== ========== ==========

FOR THE SIX MONTHS ENDED JUNE 30, 1999:
Single family discount (1) ............. 227,303 3,137 $ 22,763 $ 4,040 $ 18,723
Single family subprime:
Domestic ............................ 235,572 2,192 3,834 12,091 --
Foreign (Ocwen UK) .................. 295,157 8,983 10,207 34,452 --
---------- ---------- ---------- ---------- ----------
530,729 11,175 14,041 46,543 --
---------- ---------- ---------- ---------- ----------
$ 758,032 14,312 $ 36,804 $ 50,583 $ 18,723
========== ========== ========== ========== ==========

FOR THE SIX MONTHS ENDED JUNE 30,1998:
Single family discount ................. $ 325,894 4,932 $ 28,917 $ 20,205 $ 8,712
Single family subprime
Domestic ............................ 544,116 5,961 17,607 37,124 --
Foreign (Ocwen UK) .................. 363,801 14,179 9,133 33,988 --
---------- ---------- ---------- ---------- ----------
907,917 20,140 26,740 71,112 --
---------- ---------- ---------- ---------- ----------
$1,233,811 25,072 $ 55,657 $ 91,317 $ 8,712
========== ========== ========== ========== ==========
</TABLE>

(1) Includes 392 loans with an unpaid principal balance of $25.2 million
securitized from the loan portfolio

30
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

The following table sets forth the results of the Company's investment
in real estate owned (which does not include investments in real estate), which
were primarily related to the discount loan portfolio, during the periods
indicated:
<TABLE>
<CAPTION>
Three Months Six Months
------------------------------ ------------------------------
For the periods ended June 30, 1999 1998 1999 1998
- ----------------------------------------------------- ------------ ------------ ------------ ------------
(Dollars in thousands)
<S> <C> <C> <C> <C>
Gains on sales....................................... $ 12,205 $ 14,619 $ 21,407 $ 23,382
Provision for loss in fair value..................... (9,779) (1,645) (14,840) (5,879)
Rental income (carrying costs), net.................. 251 (2,453) (3,261) (5,956)
------------ ------------ ------------ ------------
Gain on real estate owned, net..................... $ 2,677 $ 10,521 $ 3,306 $ 11,547
============ ============ ============ ============
</TABLE>
At June 30, 1999 the Company had established valuation allowances on
real estate owned of $17.3 million, or 8.61% of the balance, as compared to
$11.2 million or 6.9% of real estate owned at June 30, 1998. For additional
information relating to the Company's real estate owned, see "Changes in
Financial Condition-Real Estate Owned."

Other income for the first six months of 1999 of $15.6 million was
primarily comprised of $7.9 million of brokerage commissions earned in
connection with Ocwen UK loan originations, $3.1 million of management fees
earned from OAC and $1.6 million of gains on sales of investments in real
estate. For the six months ended June 30, 1998, other income of $15.6 million
was primarily comprised of $4.6 million of gains on the sale of low-income
housing tax credit interests, $2.9 million of gains on sales of investments in
real estate, $2.7 million of brokerage commissions earned in connection with
Ocwen UK loan originations and $2.3 million of management fees earned from OAC.

NON-INTEREST EXPENSE. Non-interest expense decreased $8.5 million or
15% in the second quarter of 1999 as compared to the second quarter of 1998, and
increased $9.6 million or 11% in the first six months of 1999 as compared to the
same period in 1998. The increase in non-interest expenses for the first six
months of 1999 was primarily related to the acquisition of Ocwen UK on April 24,
1998. Total non-interest expenses incurred by Ocwen UK amounted to $22.9 million
and $11.3 million during the six months ended June 30, 1999 and 1998,
respectively. The following table sets forth the principal components of the
Company's non-interest expense during the periods indicated.
<TABLE>
<CAPTION>
Three Months Six Months
------------------------------ ------------------------------
For the periods ended June 30, 1999 1998 1999 1998
- ---------------------------------------------------- ------------ ------------ ------------ ------------
(Dollars in thousands)
<S> <C> <C> <C> <C>
Compensation and employee benefits.................. $ 24,330 $ 29,766 $ 51,540 $ 51,247
Occupancy and equipment............................. 8,732 8,507 19,369 14,925
Loan expenses....................................... 2,652 7,357 6,780 9,694
Net operating loss on investments in real estate
and certain low-income housing tax credit
interests......................................... 1,374 1,046 3,221 2,292
Amortization of goodwill ........................... 257 563 487 934
Other operating expenses............................ 10,440 9,010 18,511 11,168
------------ ------------ ------------ ------------
Total............................................ $ 47,785 $ 56,249 $ 99,908 $ 90,260
============ ============ ============ ============
</TABLE>

The decrease in compensation and employee benefits during the three
months ended June 30, 1999 reflects a reduction in profit sharing expense in
connection with the Company's decision to grant options under its annual
incentive plan at an exercise price equal to fair market value. Previously,
options were granted at exercise prices below fair market value, resulting in
the recognition of compensation expense. Also contributing to the decline in
compensation and employee benefits was a decrease in commissions incurred by OFS
as a result of the closing of retail and wholesale branch networks, and a
decrease in recruiting related expenses as a result of an increase in direct
hiring. These declines were partially offset by an increase in profit sharing
expense in connection with the Company's implementation of a long-term incentive
plan in the fourth quarter of 1998. For the six months ended June 30, 1999 as
compared to the same period in 1998, compensation and employee benefits incurred
by Ocwen UK increased $6.9 million, while that incurred by OFS declined $6.1
million.

31
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

The $4.4 million increase in occupancy and equipment expenses during
the six months ended June 30, 1999 was primarily due to a $1.9 million increase
in technology costs and a $1.0 million increase in rent expense. Ocwen UK
accounted for $2.2 million of the $4.4 million increase in occupancy and
equipment expenses for the six months ended June 30, 1999. The Company completed
construction of its national servicing center in Orlando, Florida, in July 1999
as scheduled.

The $4.7 million, or 64%, and $2.9 million, or 30%, decrease in loan
expenses in the three and six months ended June 30, 1999, respectively, reflects
significant declines in the average balance of loans during 1999. The average
balance of loans (loans available for sale, loan portfolio and discount loans)
declined 42% and 35% during the three and six months ended June 30, 1999,
respectively, as compared to the same periods in 1998.

Other operating expenses are primarily comprised of professional fees
(primarily consulting), marketing, travel related costs, and regulatory and
insurance. The $7.3 million increase in other operating expenses during the six
months ended June 30, 1999 was due primarily to a $2.4 million increase in
professional fees, primarily consulting, a $1.8 million increase in advertising
and a $0.9 million increase in travel related costs.

EQUITY IN LOSSES OF INVESTMENTS IN UNCONSOLIDATED ENTITIES. The
following table summarizes the company's equity in losses of investments in
unconsolidated entities for the periods indicated.


<TABLE>
<CAPTION>
Equity in (Losses) Earnings
---------------------------------------------------------
Ownership Three months Ended June 30, Six Months Ended June 30,
---------------------------- --------------------------- -------------------------
Entity Shares/Units % 1999 1998 1999 1998
- ------------------- ------------ -------- ---------- --------- ----------- ----------
(Dollars in thousands)
<S> <C> <C> <C> <C> <C> <C>
OAC................ 1,540,000 8.12% $ (1,475) $ -- $ (1,539) $ --
OPLP............... 1,808,733 8.71% (1,793) -- (1,947) --
Kensington (1)..... 549,993 36.05% (289) 544 (1,430) 544
Other.............. Various various 87 -- 203 --
---------- --------- ----------- ----------
$ (3,470) $ 544 $ (4,713) $ 544
========== ========= =========== ==========
</TABLE>

(1) Equity in earnings of investment in Kensington includes goodwill
amortization of $0.6 and $1.2 million for the three and six months
ended June 30, 1999, respectively, as compared to $0.9 million for the
three and six months ended June 30, 1998.

See "Changes in Financial Condition - Investment in Unconsolidated
Entities".

INCOME TAX EXPENSE. Income tax benefit (expense) amounted to $1.0
million and $6.4 million during the second quarter of 1999 and 1998,
respectively, and ($1.4) million and $5.8 million for the first six months of
1999 and 1998, respectively. OCN's income tax provision for 1999 reflects an
expected tax rate of 19.8%. OCN's expected income tax rate is less than its
statutory income tax rate primarily due to tax credits resulting from its
investment in certain low-income housing tax credit interests. Tax credits
amounted to $4.6 million and $4.3 million for the second quarter of 1999 and
1998, respectively, and $9.1 million and $9.0 million for the first six months
of 1999 and 1998, respectively. Additionally, 1998 income tax expense was
reduced as a result of the utilization of $8.6 million of net operating tax loss
carryforwards. See "Changes in Financial Condition-Investments in Low Income
Housing Tax Credit Interests".

CHANGES IN FINANCIAL CONDITION

SECURITIES AVAILABLE FOR SALE. At June 30, 1999, securities available
for sale amounted to $733.3 million or 24% of the Company's total assets as
compared to $593.3 million or 18% of total assets at December 31, 1998.
Securities available for sale are carried at fair value with unrealized gains or
losses reported as a separate component of stockholders' equity net of deferred
taxes. Unrealized losses on securities that reflect a decline in value which is
other than temporary are charged to earnings. Securities available for sale at
June 30, 1999 included an aggregate of $14.2 million of net unrealized gains
($20.0 million of gross gains and $8.6 million of gross losses) as compared to
$21.7 million of unrealized gains ($22.0 million of gross gains and $0.3 million
of gross losses) at December 31, 1998.

32
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

The following table sets forth the fair value of the Company's
securities available for sale at the dates indicated.

<TABLE>
<CAPTION>
Increase (Decrease)
June 30, December 31, -----------------------
1999 1998 Dollars Percent
--------- --------- --------- -------
<S> <C> <C> <C> <C>
Mortgage-related securities: (Dollars in thousands)
Single-family residential:
CMOs (AAA-rated) .................... $ 491,156 $ 344,199 $ 146,957 43%
Subordinates:
BB-rated .......................... 8,878 9,921 (1,043) (11)
B-rated ........................... 5,061 4,940 121 2
BBB-rated ......................... 16,667 17,593 (926) (5)
Unrated ........................... 28,486 58,359 (29,873) (51)
Subprime residuals:
Unrated ........................... 162,328 135,187 27,141 20
AAA-rated non agency interest only... 16,518 6,981 9,537 137
--------- --------- ---------
729,094 577,180 151,914 26
--------- --------- ---------
Multi-family residential and commercial:

Unrated interest only ............... 77 106 (29) (27)
Subordinates:
B-rated ........................... 1,165 1,230 (65) (5)
Unrated ........................... 2,935 14,831 (11,896) (80)
--------- --------- ---------
4,177 16,167 (11,990) (74)
--------- --------- ---------
Total ............................. $ 733,271 $ 593,347 $ 139,924 24
========= ========= =========
</TABLE>

The Company's securities available for sale increased by $140.0 million
or 24% during the six months ended June 30, 1999, due primarily to $428.9
million of purchases and $50.4 million of subordinates and residual securities
acquired in connection with the Company's securitizations of 14,312 loans, which
was offset by $290.1 million of maturities and principal repayments, $29.1
million of impairment and $11.8 million of net premium amortization.

At June 30, 1999, the fair value of the Company's investment in
subordinate and residual interests amounted to $225.5 million ($212.2 million of
amortized cost) or 31% of total securities available for sale and supported
senior classes of securities having an outstanding principal balance of $4.2
billion. Because of their subordinate position, subordinated and residual
classes of mortgage-related securities provide protection to and involve more
risk than the senior classes. Specifically, when cash flow is impaired, debt
service goes first to the holders of senior classes. In addition, incoming cash
flows may be held in a reserve fund to meet any future repayments until the
holders of senior classes have been paid and, when appropriate, until a
specified level of funds has been contributed to the reserve fund. Further,
residual interests exhibit considerably more price volatility than mortgages or
ordinary mortgage pass-through securities, due in part to the uncertain cash
flows that result from changes in the prepayment rates of the underlying
mortgages. Lastly, subordinate and residual interests involve substantially more
credit risk than the senior classes of the mortgage-related securities to which
such interests relate and generally are not as liquid as the senior classes.

The Company generally retains subordinate and residual securities,
which are certificated, related to its securitization of loans. Subordinate and
residual interests in mortgage-related securities provide credit support to the
more senior classes of the mortgage-related securities. Principal from the
underlying mortgage loans generally is allocated first to the senior classes,
with the most senior class having a priority right to the cash flow from the
mortgage loans until its payment requirements are satisfied. To the extent that
there are defaults and unrecoverable losses on the underlying mortgage loans,
resulting in reduced cash flows, the most subordinate security will be the first
to bear this loss. Because subordinate and residual interests generally have no

33
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

credit support, to the extent there are realized losses on the mortgage loans
comprising the mortgage collateral for such securities, the Company may not
recover the full amount or, indeed, any of its initial investment in such
subordinate and residual interests. The Company generally retains the most
subordinate classes of the securities from the securitization and therefore will
be the first to bear any credit losses.

The Company determines the present value of anticipated cash flows at
the time each securitization transaction closes, utilizing valuation assumptions
appropriate for each particular transaction. The significant valuation
assumptions include 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, the Company currently applies a
discount rate of 18% 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. The Company makes assumptions as to
the prepayment rates of the underlying loans, which the Company believes are
reasonable, in estimating fair values of the subordinate securities and residual
securities retained. During 1999, the Company utilized proprietary prepayment
curves generated by the Company (reaching an approximate range of annualized
rates of 15%-50%). In its estimates of annual loss rates, the Company utilizes
assumptions that it believes are reasonable. The Company currently estimates
annual losses of between 0.03% and 4.06% 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 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.

The credit risk of mortgage related securities is affected by the
nature of the underlying mortgage loans. In this regard, the risk of loss on
securities backed by commercial and multi-family loans and single-family
residential loans made to borrowers who, because of prior credit problems, the
absence of a credit history or other factors, are unable or unwilling to qualify
as borrowers under guidelines established by the Federal Home Loan Mortgage
Corporation ("FHLMC") and the Federal National Mortgage Association ("FNMA") for
purchases of loans by such agencies, generally involve more risk than securities
backed by single-family residential loans which conform to the requirements
established by FHLMC and FNMA for their purchase by such agencies.

The Company adjusts its securities portfolio to market value at the end
of each month based upon the lower of dealer quotations or internal values,
subject to an internal review process. For those securities which do not have an
available market quotation, the Company will request market values and
underlying assumptions from the various securities dealers that underwrote, are
currently financing the securities, or have had prior experience with the type
of security to be valued. When quotations are obtained from two or more dealers,
the average dealer quote will be utilized.

The Company periodically assesses the carrying value of its subordinate
securities and residual securities retained as well as the servicing assets for
impairment. There can be no assurance that the Company's estimates used to
determine the gain on securitized loan sales, subordinate securities and
residual securities retained and servicing asset valuations will remain
appropriate for the life of each securitization. If actual loan prepayments or
defaults exceed the Company's estimates, the carrying value of the Company's
subordinate securities and residual securities retained and/or servicing assets
may be decreased or the Company may increase its allowance for possible credit
losses on loans sold through a charge against earnings during the period
management recognized the disparity. Other factors may also result in a write
down of the Company's subordinate securities and residual securities retained in
subsequent periods.

34
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

It is intended that any securities retained by the Bank resulting from
the securitization of assets held by it directly will be distributed to the
Company as a dividend, subject to the Bank's ability to declare such dividends
under applicable limitations. During the first quarter of 1999, a subordinate
security with a fair value of $3.5 million was distributed by the Bank to the
Company in the form of a dividend. At June 30, 1999, the Bank held three
subordinate securities with an aggregate fair value of $13.8 million ($12.2
million of amortized cost) which are expected to be distributed by the Bank to
the Company during the third quarter of 1999.

35
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

The following tables detail the Company's securities available for sale
portfolio at June 30, 1999, and its estimates of expected yields on such
securities, taking into consideration expected prepayment and loss rates
together with other factors.

<TABLE>
<CAPTION>
Anticipated
Subordi- Yield to
Class Size nation/OC Maturity At:
Issue Rating ------------------ Interest Level At: ----------------
Securitization (Issuer) Security Date Rating Agencies Issuance 6/30/99 Percentage 6/30/99 Purchase 6/30/99
------------------------- ------- ---- ------ -------- -------- -------- ---------- ------- -------- -------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
SINGLE-FAMILY RESIDENTIAL (Dollars in thousands)
Subordinates:
BCF 1996 R1(5).......... B3 Oct-96 NR (a),(b) $70,773 $47,843 50.00% None 15.70% 13.57%
BCF 1997 R1(5).......... B4 Mar-97 NR (b),(c) 21,784 10,889 49.71 None 13.46 (27.36)
BCF 97 R2 (5)........... B4 Jun-97 Ba2,BB (b),(c) 6,358 5,927 73.54 7.66% 9.58 (.17)
B5 B2,B 6,264 5,839 73.54 4.29 10.74 (2.71)
B6 NR 13,883 7,418 73.54 None 15.98 (6.76)
BCF 1997 R3 (5)......... B4 Dec-97 NR (b),(d) 69,582 50,443 50.24 None 15.84 (6.97)
ORMBS 1998 R1 (6)....... B4 Mar-98 NR (b),(d) 101,774 88,403 50.34 None 20.50 5.07
ORMBS 1998 R2 (6)....... B4A Jun-98 Ba2 (b) 1,056 1,030 100.00 6.78 13.22 (30.80)
B4F Ba2 937 902 100.00 7.92 19.23 (23.98)
B5A B2 880 858 100.00 5.29 23.78 (26.93)
B5F B2 937 902 100.00 5.97 11.78 (24.48)
B6A NR 3,696 3,044 100.00 None 16.72 15.07
B6F NR 3,345 2,758 100.00 None 19.50 (10.31)
ORMBS 1998 R3 (6)....... B4 Sep-98 Ba2,BB (b),(d) 11,765 11,567 85.87 13.01 11.71 15.16
B5 B2,B 9,151 8,996 85.87 9.43 16.54 17.70
B6 NR 26,145 23,726 85.87 None 18.00 13.36
ORMBS 1999 RI (6)...... B5A Mar-99 B2,B (b),(d) 1,630 1,601 100.00 5.67 17.73 23.66
B5F B2,B 1,843 1,811 100.00 5.42 17.74 21.52
B6A NR 3,586 3,506 100.00 None 18.00 30.15
B6F NR 4,299 4,224 100.00 None 18.00 22.61
ORMBS 1999 R2 (6) ...... B4 Jun-99 BB (a),(c),(d) 10,530 10,530 100.00 4.00 13.45 13.09
B5 B 4,680 4,680 100.00 6.00 18.45 17.78
B6 NR 7,020 7,020 100.00 None 18.00 17.36
CSFB 1996-1R
(ITT 94-P1) (8) ........ 4B2 Oct-96 NR (b),(c) 1,046 192 100.00 None N/A N/A

Interest Only:
OML 2 (7)............... DAC-IO Nov-98 Aaa,AAA (b),(c) 186,175 158,596 100.00 N/A 28.50 18.48
OML 3 (7) .............. DAC-IO Jun-99 Aaa,AAA (b),(c) 259,548 259,548 100.00 N/A 25.30 23.25

Subprime residuals:
SBMS 1996 3 (1)......... R Jun-96 NR (a),(b) 130,062 39,402 100.00 12.17 15.52 2.62
MLM1 1996 1 (2)......... R Sep-96 NR (a),(b) 81,142 25,103 100.00 17.74 15.16 4.32
MS 1997 1 (3)........... X1 Jun-97 NR (a),(b) 17,727 12,162 100.00 3.38 21.47 15.52
X2 87,118 37,202 100.00 7.57 20.38 6.34
1997 OFS 2 (4).......... X Sep-97 NR (a),(b) 102,201 58,404 100.00 5.36 19.65 6.88
1997 OFS 3 (4).......... X Dec-97 NR (a),(b) 208,784 133,592 100.00 5.75 19.59 16.06
1998 OFS 1 (4).......... X Mar-98 NR (b),(d) 161,400 114,244 100.00 2.68 18.00 13.60
1998 OFS 2 (4).......... X Jun-98 NR (a),(b) 382,715 246,862 100.00 4.62 19.46 7.05
1998 OFS 3 (4).......... X Sep-98 NR (a),(d) 261,649 228,636 100.00 3.41 18.00 18.15
1998 OFS 4 (4).......... X Dec-98 NR (a),(b),(c) 349,000 334,901 100.00 2.14 18.00 24.60
1999 OFS 1 (4) ......... X Jun-99 NR (a),(b) 148,628 148,628 100.00 2.47 18.00 17.60
OML 1 (7)............... R Jun-98 NR (a),(d) 344,148 257,945 100.00 RF $10,900 20.72 50.70
OML 2 (7)............... B Nov-98 Baa2,B (b),(c) 16,725 16,504 100.00 RF $ 5,900 12.50 11.60
R NR 186,175 158,596 100.00 RF $ 5,900 36.50 15.61
S NR 6,311 6,101 100.00 None 25.30 23.25
OML 3 (7) .............. S Jun-99 NR (b),(c) 3,945 3,945 100.00 RF $ 1,500 25.30 23.25
R NR 260,386 260,386 100.00 N/A 25.30 23.25

MULTI-FAMILY AND COMMERCIAL
Subordinates:
BCF 1997 C1 (5)......... F Dec-97 B (c) 3,210 3,210 100.00 16.40 11.21 10.35
G NR 12,197 12,207 100.00 None 15.00 19.95
Interest-only:
BCF 1997 C1 (5)......... XI Dec-97 NR (c) 67,350 28,245 100.00 N/A 6.93 51.01
X2 NR 35,359 20,114 100.00 N/A 8.53 29.75
</TABLE>

36
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================


<TABLE>
<CAPTION>
Anticipated
Subordi- Yield to
Class Size nation/OC Maturity At:
Issue Rating ------------------ Interest Level At: ----------------
Securitization (Issuer) Security Date Rating Agencies Issuance 6/30/99 Percentage 6/30/99 Purchase 6/30/99
------------------------- ------- ---- ------ -------- -------- -------- ---------- ------- -------- -------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
SINGLE-FAMILY RESIDENTIAL (Dollars in thousands)
E-IO BB 10,271 10,271 100.00 N/A 7.00 27.67
FNMA 1995 M2 (9)........ M Jun-95 NR (c) 100,275 10,854 100.00 N/A N/A (18.82)
BFBT Arm Strip.......... IO Jun-94 NR N/A 157,182 8,754 100.00 N/A 0.00 27.32

ISSUERS:
(1) Salomon Brothers Mortgage Securities VII (6) Ocwen Residential MBS Corporation RATING AGENCIES:
(2) Merrill Lynch Mortgage Investors, Inc. (7) Ocwen Mortgage Loans (a) S&P
(3) Morgan Stanley ABS Capital I, Inc. (8) Credit Suisse First Boston (ITT Federal (b) Moody's
(4) Ocwen Mortgage Loan Asset Backed Bank, FSB) (c) Fitch
Certificates (9) Federal National Mortgage Association (d) DCR
(5) BlackRock Capital Finance L.P. (10)Berkley Federal Bank & Trust
- -----------------------------------------------------------------------------------------------------------------------

N/A - Not Available RF - Reserve funds are actual cash reserves
</TABLE>

37
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

<TABLE>
<CAPTION>
Weighted Weighted Total Actual Life Actual Life
Average Average Delinquency to Date to Date Collateral Balance
Coupon At LTV/DSCR at CPR at Losses at Product Type At ------------------
Securitization (Issuer) 6/30/99 at 6/30/99 6/30/99 6/30/99 6/30/99 6/30/99 Issuance 6/30/99
- ----------------------- --------- ---------- ----------- ----------- ----------- --------------- --------- -------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
SINGLE-FAMILY RESIDENTIAL (Dollars in thousands)
Subordinates:
BCF 1996 R1 (5)......... 10.04% 97.91% 12.24% 13.32% $ 19,993 98% Fixed, 2% ARM 505,613 320,230
BCF 1997 R1 (5)......... 10.06 112.03 22.22 13.24 10,264 98% Fixed, 2% ARM 177,823 124,038
BCF 97 R2 (5)........... 8.06 88.59 32.76 12.54 5,724 26% Fixed, 74%ARM 251,790 173,003


BCF 1997 R3 (5)......... 9.63 112.23 20.97 10.20 17,213 98% Fixed, 2% ARM 579,851 473,301
ORMBS 1998 R1 (6)....... 8.94 121.21 21.18 7.26 11,364 98% Fixed, 2% ARM 565,411 514,342
ORMBS 1998 R2 (6)....... 9.01 89.49 30.32 12.41 1,034 45% Fixed, 55%ARM 123,917 103,784





ORMBS 1998 R3 (6)....... 8.96 127.02 30.40 5.47 1,983 98% Fixed, 2% ARM 261,452 251,544


ORMBS 1999 R1 (6)....... 9.05 85.85 12.44 11.58 18 56% Fixed, 44%ARM 147,101 139,740



ORMBS 1999 R2 (6)........ 9.29 117.42 -- -- -- 100% fixed 117,004 117,004


CSFB 1996 1R
(ITT 94-P1) (8) ....... 7.21 N/A 3.39 N/A 156 100% 1-Year CMT 32,487 6,264


Interest-only:
OML 2 (7).............. 12.30 62.54 38.34 23.95 723 100% UK Subprime 186,175 158,596
OML 3 (7).............. 11.59 66.07 -- -- -- 100% UK Subprime 260,386 260,386

Subprime residuals:
SBMS 1996 3 (1)......... 11.00 69.73 18.76 32.44 2,823 56% Fixed, 44%ARM 130,062 39,402
MLM1 1996 1 (2)......... 11.23 75.09 18.43 34.35 1,648 32% Fixed, 68%ARM 81,142 25,103
MS 1997 1 (3)........... 10.53 74.79 17.40 30.97 1,133 25% Fixed, 75%ARM 17,727 12,162
11.05 74.79 17.40 30.97 1,133 25% Fixed, 75%ARM 87,118 37,202
1997 OFS 2 (4).......... 10.28 78.38 15.39 26.92 815 17% Fixed, 83%ARM 102,201 58,404
1997 OFS 3 (4).......... 10.11 79.62 17.08 25.29 1,248 18% Fixed, 82%ARM 208,784 133,592
1998 OFS 1 (4).......... 10.33 80.07 17.51 23.77 984 14% Fixed, 86%ARM 161,400 144,244
1998 OFS 2 (4).......... 10.77 75.98 13.05 35.01 1,084 38% Fixed, 62%ARM 382,715 246,862
1998 OFS 3 (4).......... 10.38 79.15 17.52 15.98 369 28% Fixed, 72%ARM 261,649 228,636
1998 OFS 4 (4).......... 10.51 76.78 16.96 5.99 -- 41% Fixed, 59%ARM 349,000 334,901
1999 OFS 1 (4).......... 9.90 75.69 -- -- -- 64% Fixed, 36%ARM 146,628 146,628
OML 1 (7)............... 13.67 61.23 25.40 24.20 147 100% UK Subprime 344,148 257,945
OML 2 (7)............... 12.30 62.54 38.34 23.95 723 100% UK Subprime 186,175 158,596


OML 3 (7)............... 11.59 66.07 -- -- -- 100% UK Subprime 260,386 260,386

MULTI-FAMILY AND
COMMERCIAL
Subordinates:
BCF 1997 C1 (5)......... 10.08 1.52 14.08 N/A -- 20% Multi-family, 128,387 74,411
19% Hotel, 16%
Industrial

Interest-only:
BCF 1997 C1 (5)......... 10.08 1.52 14.08 N/A -- 20% Multi-family, 128,387 74,411
19% Hotel, 16%
Industrial
FNMA 1995 M2 (9)..... 9.48 1.35 -- 10.07 -- 100% Multi-family 216,797 138,251
BFBT Arm Strip.......... 8.20 N/A N/A N/A N/A 100% Conventional 157,182 8,754
ARMS
</TABLE>

38
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

The following table sets forth the principal amount of mortgage loans
by the geographic location of the property securing the mortgages that underlie
the Company's securities available for sale portfolio at June 30, 1999.

<TABLE>
<CAPTION>
Description California Texas Florida New York Maryland Other (1) Total
- ---------------------------- ---------- ---------- ---------- ---------- ---------- ---------- ----------
(Dollars in thousands)
<S> <C> <C> <C> <C> <C> <C> <C>
Single family residential ... $ 722,023 $ 260,377 $ 271,364 $ 209,295 $ 166,347 $1,777,721 $3,407,127

Multi-family and commercial. 47,367 1,884 17,378 29,060 9,423 92,650 197,762
---------- ---------- ---------- ---------- ---------- ---------- ----------

Total ...................... $ 769,390 $ 262,261 $ 288,742 $ 238,355 $ 175,770 $1,870,371 $3,604,889
========== ========== ========== ========== ========== ========== ==========

Percentage (2) ............. 21% 7% 8% 7% 5% 52% 100%
========== ========== ========== ========== ========== ========== ==========
</TABLE>

(1) No other individual state makes up more than 21% of the total of other.

(2) Based on a percentage of the total unpaid principal balance of the
underlying loans.

The following table summarizes information relating to the Company's
mortgage-related securities available for sale at June 30, 1999.

<TABLE>
<CAPTION>
ANTICIPATED
REMAINING ANTICIPATED
ORIGINAL YIELD TO WEIGHTED
ANTICIPATED MATURITY AVERAGE
AMORTIZED PERCENT YIELD TO AT REMAINING
RATING/DESCRIPTION COST FAIR VALUE OWNED MATURITY 6/30/99(1) COUPON LIFE (2)
- -------------------------------- ----------- ------------ ---------- ------------ ------------ -------- ----------
(Dollars in thousands)
<S> <C> <C> <C> <C> <C> <C> <C>
SINGLE-FAMILY RESIDENTIAL:
BB-rated subordinates...... $ 8,693 $ 8,878 87.04% 11.93% 16.43% 6.86% 6.43
B-rated subordinates....... 4,254 5,061 89.19 16.06 34.70 7.05 4.06
BBB-rated subordinate...... 14,733 16,667 100.00 12.50 11.52 8.36 3.25
Unrated subordinates....... 27,521 28,486 72.69 21.97 36.46 8.82 2.72
AAA-rated interest-only.... 17,635 16,518 100.00 23.60 19.28 4.94 2.10
Unrated subprime residuals. 153,018 162,328 100.00 20.18 27.02 -- 6.57

MULTI-FAMILY AND COMMERCIAL:
Unrated interest-only...... 43 77 100.00 -- 43.54 0.34 1.21
B-rated subordinates....... 1,165 1,165 51.20 10.35 16.03 10.28 6.74
Unrated subordinates....... 2,803 2,935 51.20 15.00 20.24 10.28 7.30
</TABLE>

(1) Changes in the June 30, 1999 anticipated yield to maturity from that
originally anticipated are primarily the result of changes in
prepayment assumptions, loss assumptions and charges taken to reduce
the value of the securities.

(2) Equals the weighted average life based on June 30, 1999 book value.

The following table sets forth the property types of the Company's
commercial mortgage-backed securities at June 30, 1999, based upon the principal
amount.
Percentage
Property type Invested
--------------------------------- ----------

Multi-family..................... 72.17%
Lodging.......................... 6.68
Warehouse........................ 5.71
Office........................... 4.51
Mixed Use........................ 3.71
Other............................ 7.22
------------
Total............................ 100.00%
============

The following is a glossary of terms included in the above tables.

39
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

ACTUAL LIFE TO DATE CPR - The Constant Prepayment Rate is used to
measure the average prepayment rate for the underlying mortgage pool(s) over the
period of time lapsed since the issuance of the securities through the date
indicated and is calculated as follows:

<TABLE>
<CAPTION>
<S> <C> <C> <C> <C>
_ _
| |
| |
| |
| ( 1 - Final Aggregate Balance ACTUAL ) ( 12 ) |
Actual Life-to-Date CPR = 100 X | ( --------------------------------- ) X ( ---------------- ) |
| ( Final Aggregate Balance SCHEDULED ) ( Months in Period ) |
| |
|_ _|
</TABLE>

ACTUAL LIFE-TO-DATE LOSSES - Represents cumulative losses of the
original collateral at the indicated date.

ANTICIPATED YIELD TO MATURITY AT JUNE 30, 1999 - Effective yield from
inception to maturity based on the current carrying value and the then current
estimate of future cash flows under the assumptions at the respective date.

ANTICIPATED YIELD TO REMAINING MATURITY AT JUNE 30, 1999 - Effective
yield based on the current carrying value and the then current estimate of
future cash flows under the assumptions at the respective date.

ANTICIPATED YIELD TO MATURITY AT PURCHASE - Effective yield from
inception to maturity based on the purchase price and anticipated future cash
flows under pricing assumptions.

CLASS SIZE - Represents the dollar size of a particular class. Class
Size for subprime residuals is equal to the Collateral Balance at the respective
date.

COLLATERAL BALANCE - Represents the unpaid principal balance including
arrearage of the underlying collateral of the entire securities at the indicated
date.

INTEREST ONLY - Interest Only ("IO") securities receive the excess
interest remaining after the interest payments have been made on all senior
classes of bonds based on their respective principal balances. There is no
principal associated with IO securities and they are considered liquidated when
the particular class they are contractually tied to is paid down to zero.

INTEREST PERCENTAGE - Represents the percentage of the particular class
of security owned by the Company.

ISSUE DATE - Represents the date on which the indicated securities were
issued.

OVER-COLLATERIZATION LEVEL - For residual interest in residential
mortgage-backed securities, over collaterization ("OC") is the amount by which
the collateral balance exceeds the sum of the bond principal amounts. OC is
achieved by applying monthly a portion of the interest payments of the
underlying mortgages toward the reduction of the class certificate principal
amounts, causing them to amortize more rapidly than the aggregate loan balance.
The OC percentage, expressed as a percentage of the outstanding collateral
balance, represents the first tier of loss protection afforded to the
non-residual holders. The OC percentage also determines whether the
over-collaterization target has been satisfied as of a specific date, such that
cash flows to the residual holder are warranted. To the extend not consumed by
losses on more highly rated bonds, OC is remitted to the residual holders.

RATING - 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 subsequent to senior classes and will experience losses prior to any
senior class. The lowest potential class designation is not rated ("NR") which,
if included in a securitization, will always receive interest last and
experience losses first.

SECURITIZATION - Series description.

SECURITY - Represents the name of the class associated with each
securitization held by the Company. This has no relationship to a formal rating
but is for identification purposes (although the names are usually in
alphabetical or numeric order from the highest rated to the lowest rated).

SUBORDINATION LEVEL - Represents the credit support for each
mortgage-backed security by indicating the percentage of outstanding bonds whose
right to receive payment is subordinate to the referenced security. The
subordinate classes must experience a complete loss before any additional losses
would affect the particular referenced security.

40
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

TOTAL DELINQUENCY - Represents the total unpaid principal balance of
loans more than 30 days delinquent at the indicated date as a percentage of the
unpaid principal balance of the collateral at such date.

WEIGHTED AVERAGE COUPON - Represents the interest rate of the
underlying mortgage loans weighted by the unpaid principal balance of the
underlying mortgage loans at the respective date.

WEIGHTED AVERAGE DSCR - Represents debt service coverage ratio, which
is calculated by dividing cash flow available for debt service by debt service
and applies to the multi-family and commercial securities.

WEIGHTED AVERAGE LTV - Represents the ratio of the unpaid principal
balance including arrearage to the value of the underlying collateral and
applies to the single-family residential securities.

LOANS AVAILABLE FOR SALE. The Company's loans available for sale at
June 30, 1999, which are carried at the lower of cost or fair value, decreased
by $45.4 million or 26% from December 31, 1998, and consist primarily of single
family residential loans to subprime borrowers. The Company generally intends to
sell or securitize its single family residential loans to subprime borrowers
and, as a result, all of such loans were classified as available for sale at
June 30, 1999 and December 31, 1998. The Company's single family residential
lending activities to subprime borrowers is conducted by OFS and Ocwen UK.

The following table sets forth the composition of the Company's loans
available for sale by type of loan at the dates indicated.

June 30, December 31,
1999 1998
------------ -------------
(Dollars in thousands)
Single family residential loans............. $ 132,245 $ 177,578
Consumer loans.............................. 180 269
------------ -------------
$ 132,425 $ 177,847
============ =============

The following table sets forth the activity in the Company's net loans
available for sale during the periods indicated.
<TABLE>
<CAPTION>
Three Months Six Months
---------------------------- -----------------------------
For the periods ended June 30, 1999 1998 1999 1998
- ------------------------------------------------------------- ----------- ----------- ----------- -----------
(Dollars in thousands)
<S> <C> <C> <C> <C>
Balance at beginning of period............................... $ 374,094 $ 493,106 $ 177,847 $ 177,041
Purchases:
Single family residential (1) (2)......................... 32,440 441,293 47,103 763,013
Originations:
Single family residential (1)
Domestic ............................................... 42,517 170,593 188,713 353,115
Foreign (Ocwen UK) ..................................... 152,965 46,106 293,007 46,106
----------- ----------- ----------- -----------
195,482 216,699 481,720 399,221

Sales (3).................................................... (457,052) (777,117) (558,517) (943,276)
(Increase) decrease in lower of cost or market reserve....... 2,609 (752) 1,964 (1,079)
Principal repayments, net of capitalized interest............ (12,866) (32,814) (10,591) (53,817)
Transfer to real estate owned................................ (2,282) (2,056) (7,101) (2,744)
----------- ----------- ----------- -----------
Net increase (decrease) in loans.......................... (241,669) (154,747) (45,422) 161,318
----------- ----------- ----------- -----------
Balance at end of period..................................... $ 132,425 $ 338,359 $ 132,425 $ 338,359
=========== =========== =========== ===========
</TABLE>

41
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

(1) During the six months ended June 30, 1999 and 1998, the Company
purchased and originated single family residential loans to subprime
borrowers.
(2) Purchases of single family residential loans during the six months
ended June 30, 1998 include $292.8 million purchased from the U.S.
operations of Cityscape Financial Corp.
(3) Included in sales for the six months ended June 30,1999, is the
securitization of 2,192 domestic subprime single family loans with an
aggregate unpaid principal balance of $235.6 million and 8,983 foreign
subprime single family loans with an unpaid balance of $295.2 million.
Included in sales for the six months ended June 30, 1998 is the
securitization of 5,961 domestic subprime single family loans with an
aggregate unpaid principal balance of $544.1 million and 14,179 foreign
subprime single family loans with an aggregate unpaid principal balance
of $363.8 million.

The loans available for sale portfolio is secured by mortgages on
properties geographically located throughout the United States and the United
Kingdom. The following table sets forth the five states or countries in which
the largest amount of properties securing the Company's loans available for sale
were located at June 30, 1999:

<TABLE>
<CAPTION>
Single-family
Residential Consumer Total
----------- ---------- ------------
(Dollars in thousands)
<S> <C> <C> <C>
UK.......................... $ 79,448 $ -- $ 79,448
New Jersey.................. 8,915 -- 8,915
Florida..................... 5,959 80 6,039
Michigan.................... 5,539 -- 5,539
Illinois.................... 5,173 -- 5,173
Other(1).................... 27,211 100 27,311
----------- ---------- ------------
Total....................... $ 132,245 $ 180 $ 132,425
=========== ========== ============
</TABLE>

(1) Consists of properties located in 36 other states, none of which
aggregated over $4.3 million in any one state.

The following table presents a summary of the Company's non-performing
loans (loans which were past due 90 days or more) in the loans available for
sale portfolio at the dates indicated:

<TABLE>
<CAPTION>
June 30, December 31,
1999 1998
----------- -----------
(Dollars in thousands)
<S> <C> <C>
Non-performing loans:
Single family (1)................................. $ 28,442 $ 39,415
Consumer.......................................... 3 9
----------- -----------
$ 28,445 $ 39,424
=========== ===========

Non-performing loans as a percentage of:
Total net loans available for sale................ 21.49% 22.17%
Total assets...................................... 0.94% 1.19%
</TABLE>

(1) Includes $6.0 million ((pound)3.8 million) and $7.2 million ((pound)5.4
million) of non-performing loans related to Ocwen UK at June 30, 1999
and December 31, 1998, respectively.

Non-performing loans consist primarily of subprime single-family
residential loans reflecting the higher risks of default associated with such
loans. Although subprime loans generally have higher levels of default than

42
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

prime loans, the Company believes that the borrower's equity in the security
property and the Company's expertise in the area of resolution mitigates the
higher default risk.

DISCOUNT LOAN PORTFOLIO. At June 30, 1999, the Company's net discount
loan portfolio amounted to $1.01 billion or 33.5% of the Company's total assets
as compared to $1.03 billion or 31% of total assets at December 31, 1998. The
following table sets forth the composition of the Company's discount loan
portfolio by type of loan at the dates indicated.
June 30, December 31,
1999 1998
------------ ------------
(Dollars in thousands)
Single family residential loans........ $ 512,950 $ 597,100
Multi-family residential loans......... 260,313 244,172
Commercial real estate loans (1)....... 483,378 449,010
Other loans............................ 18,734 10,144
------------ ------------
Total discount loans................ 1,275,375 1,300,426
Unaccreted discount (2)................ (246,206) (252,513)
------------ ------------
1,029,169 1,047,913
Allowance for loan losses.............. (20,405) (21,402)
------------ ------------
Discount loans, net (3)............. $ 1,008,764 $ 1,026,511
============ ============

(1) The balance at June 30, 1999 consisted of $170.9 million of loans
secured by office buildings, $120.5 million of loans secured by hotels,
$104.4 million of loans secured by retail properties or shopping
centers and $87.6 million of loans secured by other properties. The
balance at December 31, 1998, consisted of $154.1 million of loans
secured by office buildings, $100.4 million of loans secured by hotels,
$21.2 million of loans secured by retail properties or shopping centers
and $173.3 million of loans secured by other properties.

(2) The balance at June 30, 1999 consisted of $129.6 million on single
family residential loans, $43.4 million on multi-family residential
loans, $72.2 million on commercial real estate loans and $1.0 million
on other loans. The balance at December 31, 1998 consisted of $161.6
million on single family residential loans, $20.8 million on
multi-family residential loans, $69.8 million on commercial real estate
loans and $0.3 million on other loans.

(3) The discount loan portfolio included $13.6 million and $8.2 million at
June 30, 1999 and December 31, 1998, respectively, of charged-off
unsecured credit card receivables which were acquired at a discount.
Collections of unsecured credit card receivables are accounted for
under the cost recovery method.

The discount loan portfolio is secured by mortgages on properties
geographically located throughout the United States. The following table sets
forth the five states in which the largest amount of properties securing the
Company's discount loans were located at June 30, 1999.
<TABLE>
<CAPTION>
Commercial
Single-family Multi-family Real Estate
Residential Residential and Other Total
--------------- -------------- ------------- -------------
(Dollars in thousands)
<S> <C> <C> <C> <C>
California.................... $ 41,790 $ 21,179 $ 121,161 $ 184,130
New York...................... 55,573 6,285 82,092 143,950
Michigan...................... 8,067 64,714 26,174 98,955
Illinois...................... 17,726 72,357 1,312 91,395
New Jersey.................... 50,791 856 12,837 64,484
Other (1)..................... 209,401 51,519 185,335 446,255
--------------- -------------- ------------- -------------
Total..................... $ 383,348 $ 216,910 $ 428,911 $ 1,029,169
=============== ============== ============= =============
</TABLE>

(1) Consists of properties located in 44 other states, none of which
aggregated over $56.9 million in any one state.

43
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

The following tables set forth the activity in the Company's net
discount loan portfolio during the periods indicated.
<TABLE>
<CAPTION>
Three months ended June 30,
---------------------------------------------------------
1999 1998
-------------------------- ---------------------------
No. of No. of
Balance Loans Balance Loans
----------- ----------- ----------- ------------
(Dollars in thousands)
<S> <C> <C> <C> <C>
Balance at beginning of period, net..... $ 893,180 6,042 $ 1,171,623 8,571
Acquisitions(1)......................... 381,501 2,774 585,756 4,138
Resolutions and repayments (2).......... (75,252) (305) (130,265) (590)
Loans transferred to real estate owned.. (37,468) (468) (84,404) (636)
Sales(3)................................ (116,635) (1,306) (115,196) (1,168)
Increase in discount.................... (40,025) -- (2,646) --
Decrease (increase) in allowance........ 3,463 -- (3,362) --
----------- ----------- ----------- ------------
Balance at end of period, net........... $ 1,008,764 6,737 $ 1,421,506 10,315
=========== =========== =========== ============
</TABLE>

(1) During the three months ended June 30, 1999, acquisitions consisted
primarily of $233.2 million of single family residential loans, $39.3
million of multi-family residential loans, $107.0 million of commercial
real estate loans and $2.0 million of other loans. For the three months
ended June 30, 1998, acquisitions consisted primarily of $293.9 million
of single family residential loans, $145.5 million of multi-family
residential loans, $146.3 million of commercial real estate loans and $
0.1 million of other loans.

(2) Resolutions and repayments consists of loans which were resolved in a
manner which resulted in partial or full repayment of the loan to the
Company, 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.

(3) Included in sales for the three months ended June 30, 1999 is the
securitization of 1,443 discount single family residential mortgage
loans with an aggregate unpaid principal balance of $90.0 million.
Included in sales for the three months ended June 30, 1998 is the
securitization of 1,155 discount single family residential mortgage
loans with an aggregate unpaid principal balance of $98.3 million.

<TABLE>
<CAPTION>
Six months ended June 30,
---------------------------------------------------------
1999 1998
-------------------------- ---------------------------
No. of No. of
Balance Loans Balance Loans
----------- ----------- ----------- ------------
(Dollars in thousands)
<S> <C> <C> <C> <C>
Balance at beginning of period, net..... $ 1,026,511 8,100 $ 1,434,176 12,980
Acquisitions(1)......................... 486,458 3,339 676,305 4,710
Resolutions and repayments (2).......... (123,942) (528) (205,791) (1,087)
Loans transferred to real estate owned.. (108,162) (1,170) (149,207) (1,323)
Sales(3)................................ (279,032) (3,004) (355,559) (4,965)
Decrease in discount.................... 5,935 -- 20,941 --
Decrease in allowance................... 996 -- 641 --
----------- ----------- ----------- ------------
Balance at end of period, net........... $ 1,008,764 6,737 $ 1421,506 10,315
=========== =========== =========== ============
</TABLE>

(1) During the six months ended June 30, 1999, acquisitions consisted
primarily of $274.1 million of single family residential loans, $72.0
million of multi-family residential loans, $131.8 million of commercial
real estate loans and $8.6 million of other loans. For the six months
ended June 30, 1998, acquisitions consisted primarily of $335.3 million
of single family residential loans, $148.5 million of multi-family
residential loans, $186.2 million of commercial real estate loans and
$6.3 million of other loans.

44
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

(2) Resolutions and repayments consists of loans which were resolved in a
manner which resulted in partial or full repayment of the loan to the
Company, 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.

(3) Included in sales for the six months ended June 30, 1999 is the
securitization of 3,137 discount single family residential mortgage
loans with an aggregate unpaid principal balance of $227.3 million.
Included in sales for the six months ended June 30, 1998 is the
securitization of 4,932 discount single family residential mortgage
loans with an aggregate unpaid principal balance of $325.9 million.

The following table sets forth certain information relating to the
payment status of loans in the Company's discount loan portfolio at the dates
indicated.
<TABLE>
<CAPTION>
June 30, 1999 December 31, 1998
----------------------- ----------------------
Principal % of Principal % of
Amount Loans Amount Loans
----------- ------- ---------- -------
<S> <C> <C> <C> <C>
Loans without Forbearance Agreements: (Dollars in thousands)
Current....................................... $ 637,982 50.02% $ 578,269 44.47%
Past due 31 to 89 days........................ 36,393 2.85 35,555 2.73
Past due 90 days or more...................... 431,455 33.83 509,838 39.21
Acquired and servicing not yet transferred.... 100,270 7.86 57,048 4.39
----------- ------- ---------- -------
Subtotal.................................... 1,206,100 94.56 1,180,710 90.80
----------- ------- ---------- -------

Loans with Forbearance Agreements:
Current....................................... 2,020 0.16 1,180 0.09
Past due 31 to 89 days........................ 1,734 0.14 4,046 0.31
Past due 90 days or more (1).................. 65,521 5.14 114,490 8.80
----------- --------- ---------- ---------
Subtotal.................................... 69,275 5.44 119,716 9.20
----------- --------- ---------- ---------

Total............................................ $ 1,275,375 100.00% $1,300,426 100.00%
=========== ========= ========== =========
</TABLE>

(1) Includes $64.9 million of loans which were less than 90 days past due
under the terms of the forbearance agreements at June 30, 1999, of
which $60.3 million were current and $4.6 million were past due 31 to
89 days. Includes $110.1 million of loans which were less than 90 days
past due under the terms of the forbearance agreements at December 31,
1998, of which $77.9 million were current and $32.2 million were past
due 31 to 89 days.

For discussion and analysis regarding the allowance for loan losses on
discount loans, see "Changes in Financial Condition - Allowance for Losses"
below.

45
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

LOAN PORTFOLIO. The following table sets forth the composition of the
Company's loan portfolio by type of loan at the dates indicated.

<TABLE>
<CAPTION>
June 30, December 31,
1999 1998
------------ ------------
(Dollars in thousands)
<S> <C> <C>
Single family residential loans.................................. $ 1,911 $ 30,361
Multi-family residential loans:
Permanent..................................................... 33,276 53,311
Construction.................................................. 12,909 22,288
------------ ------------
46,185 75,599
------------ ------------
Commercial real estate and land loans:
Hotel:
Permanent................................................... 20,610 29,735
Construction................................................ -- 6,896
Office buildings.............................................. 75,673 93,068
Land.......................................................... 1,788 2,266
Other......................................................... -- 6,762
------------ ------------
Total....................................................... 98,071 138,727
------------ ------------
Consumer......................................................... 88 132
------------ ------------
Total loans................................................. 146,255 244,819
Undisbursed loan funds........................................... (5,295) (7,099)
Unaccreted discount.............................................. (1,429) (2,480)
Allowance for loan losses........................................ (5,853) (4,928)
------------ ------------
Loans, net.................................................. $ 133,678 $ 230,312
============ ============
</TABLE>

The loan portfolio is secured by mortgages on properties geographically
located throughout the United States. The following table sets forth the five
states in which the largest amount of properties securing the Company's loan
portfolio were located at June 30, 1999.

<TABLE>
<CAPTION>
Single-family Multi-family Commercial
Residential Residential Real Estate Consumer Total
------------- ------------ ------------- ------------- ------------
(Dollars in thousands)
<S> <C> <C> <C> <C> <C>
New York.................. $ 158 $ 9,360 $ 24,581 $ 34 $ 34,133
Florida................... -- -- 14,732 -- 14,732
California................ 21 7,583 5,617 -- 13,221
Massachusetts............. 67 -- 12,875 -- 12,942
Virginia.................. -- -- 9,657 -- 9,657
Other (1)................. 1,665 29,242 30,609 54 61,570
------------- ------------ ------------- ------------- ------------
Total..................... $ 1,911 $ 46,185 $ 98,071 $ 88 $ 146,255
============= ============ ============= ============= ============
</TABLE>

(1) Consists of properties located in 19 other states, none of which
aggregated over $8.1 million in any one state.

46
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

(2) The following table sets forth the activity in the Company's gross loan
portfolio during the periods indicated.

<TABLE>
<CAPTION>
Three Months Six Months
--------------------------- ----------------------------
For the periods ended June 30, 1999 1998 1999 1998
- ----------------------------------------------------- --------- --------- --------- ---------
(Dollars in thousands)
<S> <C> <C> <C> <C>
Balance at beginning of period....................... $ 189,989 $ 305,072 $ 244,819 $ 294,925
--------- --------- --------- ---------
Originations:
Multi-family residential loans.................... 1,758 8,500 4,225 22,271
Commercial real estate loans...................... 6,400 40,945 11,500 59,930
--------- --------- --------- ---------
Total loans originated.......................... 8,158 49,445 15,725 82,201
--------- --------- --------- ---------
Sales (1)............................................ (3,394) -- (25,486) --
Principal repayments, net of capitalized interest.... (48,392) (58,156) (86,231) (80,765)
Loans and transfer to real estate owned.............. (106) -- (2,572) --
--------- --------- --------- ---------
Net increase (decrease) in loans................ (43,734) (8,711) (98,564) 1,436
--------- --------- --------- ---------
Balance at end of period (2)......................... $ 146,255 $ 296,361 $ 146,255 $ 296,361
========= ========= ========= =========
</TABLE>

(1) Included in sales of the six months ended June 30, 1999 is the
securitization of 392 single family residential mortgage loans with an
aggregate unpaid principal balance of $25.2 million.

(2) The decline in the balance of the gross loan portfolio at June 30,
1999, as compared to June 30, 1998, is primarily due to repayments of
commercial real estate loans (hotels and office buildings) and
multifamily residential loans, as well as the sale of single family
residential loans. As of June 30, 1999 the Company ceased origination
of multifamily and commercial real estate loans.

The following table presents a summary of the Company's non-performing
loans (loans which are past due 90 days or more) in the loan portfolio and
significant ratios at the dates indicated:
June 30, December 31,
1999 1998
----------- -----------
(Dollars in thousands)
Nonperforming loans (1)
Single family residential loans........... $ 302 $ 1,169
Multi-family residential loans............ 13,441 7,392
Commercial real estate and other.......... 14,217 488
----------- -----------
$ 27,960 $ 9,049
=========== ===========
Nonperforming loans as a percentage of:
Total loans (2)........................... 19.84% 3.85%
Total assets.............................. 0.93% 0.27%


Allowance for loan losses as a percentage of:
Total loans (2)........................... 4.19% 2.09%
Nonperforming loans....................... 20.94% 54.46%

(1) The Company did not have any loans which were accruing interest and
were past due 90 days or more at the dates indicated.

(2) Total loans are net of undisbursed loan proceeds and unaccreted
discount.

ALLOWANCES FOR LOSSES. The Company uses an internal asset review system
to identify problem assets. The Company's determination of the level and the
allocation of the allowance for loan losses and, correspondingly, the provisions
for such losses, is based on various judgments, assumptions and projections
regarding a number of factors, including, but not limited to, asset risk
classifications, current and forecasted economic and market conditions, loan
portfolio composition, historical loan loss experience and industry experience.
The allowance for loan losses is adjusted monthly to reflect management's
current assessment of the effect of these factors on estimated inherent loan
losses. While management uses all information available to it to estimate losses
on loans, future changes to the allowance may become necessary based on changes
in economic and market conditions. The OTS, as part of its examination process,

47
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

periodically reviews the adequacy of the Company's allowance for loan losses.
Such agency may require the company to recognize changes to the allowance based
on its judgment about information available to it at the time of examination.

The following table sets forth the allocation of the Company's
allowance for loan losses at the dates indicated by loan category and the
percentage of loans in each category to total loans in the respective portfolios
at the dates indicated:
<TABLE>
<CAPTION>
June 30, 1999 December 31, 1998
---------------------------------------- ----------------------------------------
Gross Gross
Loan Loan
Allowance Percent Balance Percent Allowance Percent Balance Percent
---------- ------- ---------- ------- ---------- ------- ---------- -------
(Dollars in thousands)
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Loan portfolio:
Single family ........ $ 30 0.5% $ 1,911 1.3% $ 215 4.3% $ 30,361 12.4%
Multi-family ......... 1,900 32.5 46,185 31.6 2,714 55.1 75,599 30.9
Commercial real estate 3,923 67.0 98,071 67.1 1,999 40.6 138,727 56.7
Consumer ............. -- -- 88 -- -- -- 132 --
---------- ----- ---------- ----- ---------- ----- ---------- -----
$ 5,853 100.0% $ 146,255 100.0% $ 4,928 100.0% $ 244,819 100.0%
========== ===== ========== ===== ========== ===== ========== =====
Discount loan portfolio:
Single family ........ $ 10,856 53.2% $ 512,950 40.2% $ 10,307 48.2% $ 597,100 45.9%
Multi-family ......... 2,503 12.3 260,313 20.4 2,457 11.5 244,172 18.8
Commercial real estate 6,887 33.8 483,378 37.9 8,607 40.2 449,010 34.5
Other ................ 159 0.7 18,734 1.5 31 0.1 10,144 0.8
---------- ----- ---------- ----- ---------- ----- ---------- -----
$ 20,405 100.0% $1,275,375 100.0% $ 21,402 100.0% $1,300,426 100.0%
========== ===== ========== ===== ========== ===== ========== =====
</TABLE>

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

The following table summarizes activity in the allowance for loan
losses related to the Company's loan portfolio and discount loan portfolio
during the six months ended June 30, 1999.

<TABLE>
<CAPTION>
Balance Balance
December 31, June 30,
1998 Additions Charge-offs Recoveries 1999
---------- ----------- ----------- ---------- ----------
<S> <C> <C> <C> <C> <C>
Loan portfolio:
Single family................... $ 215 $ (177) $ (8) $ -- $ 30
Multi-family.................... 2,714 (794) (20) -- 1,900
Commercial real estate.......... 1,999 1,924 -- -- 3,923
Consumer........................ -- -- -- -- --
---------- ----------- ---------- ---------- ----------
$ 4,928 $ 953 $ (28) $ -- $ 5,853
========== =========== ========== ========== ==========
Discount loans:
Single family................... $ 10,307 $ 2,481 $ (2,156) $ 224 $ 10,856
Multi-family.................... 2,457 417 (371) -- 2,503
Commercial...................... 8,607 353 (2,073) -- 6,887
Other........................... 31 158 (30) -- 159
---------- ----------- ---------- ---------- ----------
$ 21,402 $ 3,409 $ (4,630) $ 224 $ 20,405
========== =========== ========== ========== ==========
</TABLE>

48
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

INVESTMENTS IN LOW-INCOME HOUSING TAX CREDIT INTERESTS. In 1993, the
Company commenced a program to invest in multi-family residential projects which
have been allocated low income housing tax credits under Section 42 of the
Internal Revenue Code by a state tax credit allocating agency.

The carrying value of the Company's investments in low-income housing
tax credit interests are as follows at the dates indicated.
<TABLE>
<CAPTION>
June 30, December 31,
1999 1998
----------- -----------
(Dollars in thousands)
<S> <C> <C>
Investments solely as a limited partner made prior to May 18, 1995.............. $ 18,510 $ 19,607
Investments solely as a limited partner made on or after May 18, 1995........... 72,457 56,299
Investments both as a limited and, through subsidiaries, as a general partner... 89,599 68,258
----------- -----------
$ 180,566 $ 144,164
=========== ===========
</TABLE>

Investments by the Company in low-income housing tax credit interests
made on or after May 18, 1995, in which the Company invests 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 the Company invests both as
a limited and, through a subsidiary, as general partner are presented on a
consolidated basis.

INVESTMENT IN UNCONSOLIDATED ENTITIES. The Company's investments in
unconsolidated entities was comprised of the following at the dates indicated.

<TABLE>
<CAPTION>
Ownership Carrying Value
------------------------ ----------------------------------
Entity Shares/Units % June 30, 1999 December 31, 1998
- -------------------- ------------ ------- ------------- -----------------
(Dollars in thousands)
<S> <C> <C> <C> <C>
OAC................. 1,540,000 8.12% $ 14,729 $ 16,268
OPLP................ 1,808,733 8.71% 21,239 22,820
Kensington.......... 549,993 36.05% 42,905 46,586
Other............... various various 1,085 1,219
------------ ------------
$ 79,958 $ 86,893
============ ============
</TABLE>

Other consists primarily of the Company's joint venture investment,
which consisted of a 10% interest in BCFL, a limited liability company formed by
the Bank and BlackRock in January 1997 to acquire discount multi-family
residential loans from HUD.

For the six months ended June 30, 1999, the Company recorded equity in
the losses of its investments in OAC and OPLP of $1.5 million and $2.0 million,
respectively. At June 30, 1999 and December 31, 1998, the Company's investment
in OAC stock was pledged as collateral on obligations outstanding under a line
of credit.

The Company's investment in Kensington includes the excess of the
purchase price over the net investment in the amount of $33.3 million ((pound)
20.2 million) at June 30, 1999, as compared to $34.5 million ((pound)20.9
million) at December 31, 1998. For the six months ended June 30, 1999, the
Company recorded equity in the losses of its investment in Kensington of $0.3
million.

See "Results of Operations-Equity in Losses of Investment in
Unconsolidated Entities."

REAL ESTATE OWNED. Properties acquired through foreclosure are valued
at the lower of the adjusted cost basis of the loan or fair value less estimated
costs of disposal of the property at the date of foreclosure. Properties
included in the Company's real estate owned are periodically re-evaluated to
determine that they are being carried at the lower of cost or fair value less
estimated costs to dispose. Rental income related to properties is reported as
earned. Holding and maintenance costs related to properties are recorded as
period costs as incurred. Decreases in market value of foreclosed real estate
subsequent to foreclosure are recognized as a valuation allowance on a property

49
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

specific basis. Subsequent increases in the market value of the foreclosed real
estate are reflected as reductions in the valuation allowance, but not below
zero. Such changes in the valuation allowance are charged or credited to income.

The following table sets forth certain information relating to the
Company's real estate owned at the dates indicated:
<TABLE>
<CAPTION>
June 30, December 31,
1999 1998
------------- ------------
(Dollars in thousands)
<S> <C> <C>
Discount loan portfolio:
Single family residential........... $ 83,009 $ 94,641
Multi-family residential............ 2,465 20,130
Commercial real estate............. 90,289 82,591
------------- ------------
Total............................. 175,763 197,362
Loan portfolio......................... 2,685 227
Loans available for sale portfolio..... 4,714 3,962
------------- ------------
$ 183,162 $ 201,551
============= ============
</TABLE>
The following table sets forth the activity in the valuation allowance
on real estate owned for the periods indicated.
<TABLE>
<CAPTION>
Three Months Six Months
-------------------------------- --------------------------------
For the periods ended June 30, 1999 1998 1999 1998
- ----------------------------------------------------- -------------- -------------- -------------- --------------
(Dollars in thousands)
<S> <C> <C> <C> <C>
Balance at beginning of period (1)................... $ 13,545 $ 13,242 $ 15,325 $ 12,346
Provision for loss in fair value..................... 9,779 1,644 14,840 5,878
Charge-offs and sales................................ (6,064) (3,682) (12,905) (7,020)
-------------- -------------- -------------- --------------
Balance at end of period (1)......................... $ 17,260 $ 11,204 $ 17,260 $ 11,204
============== ============== ============== ==============
</TABLE>
(1) The valuation allowance as a percentage of total real estate owned was
8.61% at June 30, 1999 as compared to 7.07% at December 31, 1998, and
6.88% at June 30, 1998.

The following table sets forth the activity in real estate owned during
the periods indicated.
<TABLE>
<CAPTION>
Three months ended June 30,
----------------------------------------------
1999 1998
--------------------- ----------------------
No. of No. of
Amount Properties Amount Properties
--------- ---------- --------- ----------
(Dollars in thousands)
<S> <C> <C> <C> <C>
Balance at beginning of period ...... $ 208,831 1,873 $ 172,693 1,642
Properties acquired through
foreclosure or deed-in-lieu thereof:
Discount loans ................. 37,468 468 84,404 637
Loans available for sale ....... 2,282 35 2,056 12
Loan portfolio ................. 106 2 -- --

Less discount transferred ...... (13,418) -- (24,134) --
--------- --------- --------- ---------
26,438 505 62,326 649
--------- --------- --------- ---------
Acquired in connection with
acquisitions of discount loans ... 23,330 429 8,137 135
--------- --------- --------- ---------
Sales ............................... (71,722) (941) (93,586) (779)
Decrease (increase) in allowance .... (3,715) -- 2,037 --
--------- --------- --------- ---------
Balance at end of period(1) ......... $ 183,162 1,866 $ 151,607 1,647
========= ========= ========= =========
</TABLE>
50
<TABLE>
<CAPTION>
Six months ended June 30,
---------------------------------------------
1999 1998
--------------------- ---------------------
No. of No. of
Amount Properties Amount Properties
--------- ---------- --------- ----------
(Dollars in thousands)
<S> <C> <C> <C> <C>
Balance at beginning of period ....... $ 201,551 1,999 $ 167,265 1,505
Properties acquired through
foreclosure or deed-in-lieu thereof:
Discount loans .................. 108,162 1,170 149,207 1,323
Loans available for sale ........ 7,101 91 2,744 20
Loan portfolio .................. 2,572 4 -- --

Less discount transferred ....... (34,303) -- (45,922)
--------- --------- --------- ---------
(83,532) 1,265 106,029 1,343
--------- --------- --------- ---------

Acquired in connection with
acquisitions of discount loans .... 31,490 575 11,052 188
--------- --------- --------- ---------
Sales ................................ (131,476) (1,973) (133,880) (1,389)
Decrease (increase) in allowance ..... (1,935) -- 1,141 --
--------- --------- --------- ---------
Balance at end of period(1) .......... $ 183,162 1,866 $ 151,607 1,647
========= ========= ========= =========
</TABLE>

(1) The increase in real estate owned at June 30, 1999, as compared to June
30, 1998, is primarily the result of commercial real estate properties
acquired through foreclosures on discount loans.


The following table sets forth the amount of time that the Company had
held its real estate owned at the dates indicated.

<TABLE>
<CAPTION>
June 30, 1999 December 31, 1998
------------------------ -----------------------
Amount % Amount %
------------ --------- ------------ -------
(Dollars in thousands)
<S> <C> <C> <C> <C>
One to two months................................... $ 43,096 23.5% $ 38,444 19.1%
Three to four months................................ 17,651 9.7 79,264 39.3
Five to six months.................................. 25,293 13.8 27,115 13.4
Seven to twelve months.............................. 63,599 34.7 26,122 13.0
Over twelve months.................................. 33,523 18.3 30,606 15.2
------------ --------- ------------ ---------
$ 183,162 100.0% $ 201,551 100.0%
============ ========= ============ =========
</TABLE>

51
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

The following table sets forth certain geographical information by type
of property at June 30, 1999 related to the Company's real estate owned.
<TABLE>
<CAPTION>
Multi-family Residential
Single family Residential and Commercial Total
------------------------- -------------------------- --------------------------
No. of No. of No. of
Amount Properties Amount Properties Amount Properties
---------- ---------- ----------- ---------- ----------- ----------
(Dollars in thousands)
<S> <C> <C> <C> <C> <C> <C>
Florida.................. $ 4,016 72 $ 49,341 10 $ 53,357 82
California............... 13,661 174 6,794 6 20,455 180
Connecticut.............. 4,605 83 12,953 2 17,558 85
Georgia.................. 1,214 26 14,078 2 15,292 28
New York................. 11,068 277 950 3 12,018 280
Other (1)................ 53,516 1,183 10,966 28 64,482 1,211
---------- ---------- ----------- ---------- ----------- ----------
Total................. $ 88,080 1,815 $ 95,082 51 $ 183,162 1,866
========== ========== =========== ========== =========== ----------
</TABLE>

(1) Consists of properties located in 43 other states, none of which
aggregated over $10.0 million in any one state.

DEPOSITS. Deposits decreased $300.5 million or 14% from December 31,
1998. The decrease in deposits during the six months ended June 30, 1999 was
primarily the result of a $195.1 million decrease in brokered deposits obtained
through national investment banking firms which solicit deposits from their
customers, an $88.5 million decrease in deposits obtained through direct
solicitation and marketing efforts to regional and local investment banking
firms, institutional investors and high net worth individuals and a $24.9
million decrease in escrow deposits. Brokered deposits obtained through national
investment banking firms amounted to $1.29 billion at June 30, 1999, as compared
to $1.48 billion at December 31,1998. Deposits obtained through direct
solicitation and marketing amounted to $288.9 million at June 30, 1999, as
compared to $377.4 million at December 31, 1998. At June 30, 1999, the Company
had $170.3 million of certificates of deposit in amounts of $100,000 or more,
including $96.9 million of deposits of states and political subdivisions in the
U.S. which are secured or collateralized as required under state law. See "-
Liquidity, Commitments and Off-Balance Sheet Risks" below.

NOTES, DEBENTURES AND OTHER INTEREST-BEARING OBLIGATIONS. Notes and
debentures outstanding at the dates indicated, mature as follows.

<TABLE>
<CAPTION>
June 30, December 31,
1999 1998
------------ ------------
1999:
<S> <C> <C>
5.975% Federal Home Loan Bank advance due July 1....... 50,000 --
2003:
11.875% Notes due October 1............................ 125,000 125,000
2004:
Loan payable due May 24 (LIBOR plus 150 basis points).. 6,236 --
2005:
12% Subordinated Debentures due June 15 (1)............ 98,000 100,000
------------ ------------
$ 279,236 $ 225,000
============ ============
</TABLE>

(1) During the first quarter of 1999, the Company repurchased $2.0 million
of its 12% subordinated Debentures at par.

OBLIGATIONS OUTSTANDING UNDER LINES OF CREDIT. Obligations outstanding
under lines of credit amounted to $94.0 million at June 30, 1999, a decrease of
$85.2 million from December 31, 1998. The decrease is primarily the result of a
decline in the balance of loans available for sale. Borrowings under lines of
credit generally have a one-year term and interest rates which float in
accordance with a designated prime rate. For additional information regarding
lines of credit, see "Liquidity, Commitments and Off-Balance Sheet Risks."

52
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

COMPANY-OBLIGATED, MANDATORILY REDEEMABLE SECURITIES OF SUBSIDIARY
TRUST HOLDING SOLELY JUNIOR SUBORDINATED DEBENTURES OF THE COMPANY. In August
1997, Ocwen Capital Trust I issued $125.0 million of 10 7/8% Capital Securities.
Proceeds from issuance of the Capital Securities were invested in 10 7/8% Junior
Subordinated Debentures issued by the Company. The Junior Subordinated
Debentures, which represent the sole assets of the Trust, will mature on August
1, 2027. Intercompany transactions between Ocwen Capital Trust I and the
Company, including the Junior Subordinated Debentures, are eliminated in the
consolidated financial statements of the Company.

For the three and six months ended June 30, 1998 and 1999, the Company
recorded $3.4 million and $6.8 million, respectively, of distributions to
holders of the Capital Securities. See Note 4 to the Interim Consolidated
Financial Statements included in Item 1 hereof.

STOCKHOLDERS' EQUITY. Stockholders' equity decreased $0.4 million
during the six months ended June 30, 1999. The decrease in stockholders' equity
during this period was primarily attributable to a $4.1 million decrease in
unrealized gain on securities available for sale and repurchases of common stock
in the amount of $1.8 million, offset by net income of $5.8 million. During the
second quarter of 1999 the Company repurchased 205,300 shares of its common
stock. See the Consolidated Statements of Changes in Stockholders' Equity in the
Interim Consolidated Financial Statements included in Item 1 hereof.

LIQUIDITY, COMMITMENTS AND OFF-BALANCE SHEET RISKS

Liquidity is a measurement of the Company's ability to meet potential
cash requirements, including ongoing commitments to fund deposit withdrawals,
repay borrowings, fund investment, loan acquisition and lending activities and
for other general business purposes. The primary sources of funds for liquidity
consist of deposits, FHLB advances, reverse repurchase agreements, lines of
credit and maturities and principal payments on loans and securities and
proceeds from sales thereof. An additional source of asset liquidity is the
ability to securitize assets such as discount loans and subprime loans.

Sources of liquidity include certificates of deposit obtained primarily
from wholesale sources. At June 30, 1999, the Company had $1.64 billion of
certificates of deposit, including $1.29 billion of brokered certificates of
deposit obtained through national investment banking firms, all of which are
non-cancelable. At the same date scheduled maturities of certificates of deposit
during the 12 months ending June 30, 2000 and 2001 and thereafter, amounted to
$216.8 million, $299.3 million and $1.12 billion, respectively. Brokered and
other wholesale deposits generally are more responsive to changes in interest
rates than core deposits and, thus, are more likely to be withdrawn from the
Company upon maturity as changes in interest rates and other factors are
perceived by investors to make other investments more attractive. Management of
the Company believes that it can adjust the rates paid on certificates of
deposit to retain deposits in changing interest rate environments, and that
brokered and other wholesale deposits can be both a relatively cost-effective
and stable source of funds. There can be no assurance that this will continue to
be the case in the future, however.

Sources of borrowings include FHLB advances, which are required to be
secured by single family and/or multi-family residential loans or other
acceptable collateral, and reverse repurchase agreements. At June 30, 1999, the
Company was eligible to borrow up to an aggregate of $603.3 million from the
FHLB of New York (subject to the availability of acceptable collateral) and had
$1.1 million of single family residential loans and $10.4 million of
multi-family residential loans and $77.3 million of short duration CMO's (all of
which were held by the Bank) pledged as security for any such advances. At June
30, 1999 the Company had $50.0 million outstanding in FHLB advances. At the same
date, the Company had contractual relationships with 12 brokerage firms and the
FHLB of New York pursuant to which it could obtain funds from reverse repurchase
agreements. At June 30, 1999, the Company had unrestricted cash and equivalents
of $168.6 million (including $155.8 million held at the Bank), $413.9 million of
short duration CMOs (all of which were held by the Bank), and $102.3 million of
subordinate and residual mortgages that could be used to secure additional
borrowings.

53
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

The Company's lines of credit obtained through its subsidiaries to
finance its subprime lending are as follows:

<TABLE>
<CAPTION>
Balance
Outstanding at Amount of
Entity 6/30/99 Facility Committed Amount Maturity Date Interest Rate
- --------------- -------------- --------- ---------------- ------------- -------------
(Dollars in thousands)
<S> <C> <C> <C> <C> <C>
OFS (1)........ $ 7,193 $ 200,000 $ 100,000 July 2001 LIBOR + 75 basis points
11,635 115,000 100,000 May 2000 LIBOR + 95 - 150 basis points
1,726 50,000 50,000 May 2000 LIBOR + 137.5 basis points

Ocwen UK (1)... 47,790 197,188 201,412 Nov. 1999 LIBOR + 80 basis point
23,137 157,750 161,130 April 2000 LIBOR + 87.5 basis points

IMI (2) ....... 2,558 Lesser of N/A N/A LIBOR + 150 basis points
---------- $15,000 or 60%
of market
value of
collateral

Total ......... $ 94,039
==========
</TABLE>

(1) These lines are used to fund mortgage loan originations and are
generally advanced at a rate of 80% to 90% of the principal balance of
the mortgage loan and are secured by such mortgage loans.

(2) Line is collateralized by the shares held by the Company in OAC.

OFS's terms of the line of credit agreements contain, among other
provisions, requirements for maintaining certain profitability, defined levels
of net worth and debt-to-equity ratios. At June 30, 1999 and December 31, 1998,
OFS failed to comply with the maintenance of profitability covenant for one of
its credit lines. OFS obtained the lender's agreement waiving the requirement of
this covenant for the six months ended June 30, 1999 and the year ended December
31, 1998.

The Company believes that its existing sources of liquidity, including
internally generated funds, will be adequate to fund planned activities for the
foreseeable future, although there can be no assurances in this regard.
Moreover, the Company continues to evaluate other sources of liquidity, such as
lines of credit from unaffiliated parties, which will enhance the management of
its liquidity and the costs thereof.

The Company's operating activities provided cash flows of $105.4
million and $292.2 million during the six months ended June 30, 1999 and 1998,
respectively. During the foregoing periods, cash flows from operating activities
were provided primarily by proceeds from sales of loans available for sale, and
cash resources were used primarily to purchase and originate loans available for
sale. The decrease in net cash flows provided by operating activities during the
first half of 1999 as compared to the first half of 1998 was due primarily to a
decline in proceeds from the sales of loans available for sale, and an increase
in originations of loans available for sale, partially offset by a decrease in
purchases of loans available for sale

The Company's investing activities used cash flows totaling $78.3
million and $652.8 million during the six months ended June 30, 1999 and 1998,
respectively. During the foregoing periods, cash flows from investing activities
were provided primarily by principal payments on and sales of discount loans and
loans held for investment, maturities and principal payments on securities
available for sale and proceeds from sales of real estate owned. Cash flows from
investing activities were primarily utilized to acquire subsidiaries, to
purchase and originate discount loans and loans held for investment and purchase
securities available for sale. The decrease in net cash used by investing
activities during the six months ended June 30, 1999 as compared to the same
period in 1998, was due primarily to the acquisition of Ocwen UK in April 1998,
a decline in purchases of discount loans and purchases and originations of loans
held for investment, an increase in maturities of and principal payments on
securities available for sale and a decline in proceeds from sales of discount
loans.

The Company's financing activities used cash flows of $271.6 million
and provided cash flows totaling $382.4 million during the six months ended June
30, 1999 and 1998, respectively. In the first half of 1998, cash flows from
financing activities were provided primarily by the issuance of obligations
under lines of credit and deposits. In the first half of 1999, cash used related
primarily to deposits and the repayment of obligations under lines of credit.

54
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

The Bank is 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.
Current OTS regulations require that a savings association maintain liquid
assets of not less than 4% of its average daily balance of net withdrawable
deposit accounts and borrowings payable in one year or less. Monetary penalties
may be imposed for failure to meet applicable liquidity requirements. The Bank's
liquidity, as measured for regulatory purposes, amounted to 11.53% at June 30,
1999.

The Bank's ability to make capital distributions pursuant to the OTS
capital distribution regulations is limited by the regulatory capital levels
which it has committed to the OTS it would maintain, commencing on June 30,
1997. As a result of an agreement between the Company and the OTS to dividend
subordinate and residual mortgage-related securities resulting from
securitization activities conducted by the Bank, which had an aggregate fair
value of $13.8 million at June 30, 1999, the Bank may be limited in its ability
to pay cash dividends to the Company. See "Regulatory Capital Requirements". In
addition to the foregoing OTS limitations, there are certain contractual
restrictions on the Bank's ability to pay dividends as set forth in the
indenture governing the Bank's $98.0 million of 12% Debentures. See Note 6 to
the Interim Consolidated Financial Statements included in Item 1 hereof. At June
30, 1999, the Bank held three subordinate securities with an aggregate fair
value of $13.8 million. Future cash dividends also depend on future operating
results of the Bank.

At June 30, 1999, the Company had $33.6 million of unfunded commitments
related to the purchase and origination of loans. Management of the Company
believes that the Company has adequate resources to fund all of its commitments
to the extent required and that substantially all of such commitments will be
funded during 1999. See Note 7 to the Interim Consolidated Financial Statements
included in Item 1 hereof.

In addition to commitments to extend credit, the Company is party to
various off-balance sheet financial instruments in the normal course of business
to manage its interest rate and foreign currency rate risk. See "Asset and
Liability Management" above and Note 5 to the Interim Consolidated Financial
Statements included in Item 1 hereof.

The Company conducts business with a variety of financial institutions
and other companies in the normal course of business, including counterparties
to its off-balance sheet financial instruments. The Company is subject to
potential financial loss if the counterparty is unable to complete an agreed
upon transaction. The Company seeks to limit counterparty risk through financial
analysis, dollar limits and other monitoring procedures.

REGULATORY CAPITAL REQUIREMENTS

Federally-insured institutions such as the Bank are required to
maintain minimum levels of regulatory capital. These standards generally must be
as stringent as the comparable capital requirements imposed on national banks.
In addition to regulatory capital requirements of general applicability, a
federally-chartered savings association such as the Bank may be required to meet
individual minimum capital requirements established by the OTS on a case-by-case
basis upon a determination that a savings association's capital is or may become
inadequate in view of its circumstances.

Following an examination 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 as well as the regulatory
capital requirements of general applicability, as indicated in Note 6 to the
Interim Consolidated Financial Statements included in Item 1. 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.

Although the above individual regulatory capital requirements have been
agreed to by the OTS, there can be no assurance that in the future the OTS will
agree to a decrease in such requirements or will not seek to increase such
requirements or will not impose these or other individual regulatory capital
requirements in a manner which affects the Bank's status as a "well-capitalized"
institution under applicable laws and regulations.

55
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations
================================================================================

RECENT ACCOUNTING DEVELOPMENTS

For information relating to the effects on the Company of the adoption
of recent accounting standards see Note 2 to the Interim Consolidated Financial
Statements in Item 1 hereof.

YEAR 2000 DATE CONVERSION

The Company is in the process of establishing the readiness of its
computer systems and applications for the year 2000 with the objective of having
no effect on customers or disruption to business operations. The Company has
established a project plan to achieve year 2000 readiness of its mission
critical and non-mission critical systems, including hardware infrastructure and
software applications. The project plan has a budget of approximately $2.0
million and is divided into six phases: identification, evaluation, remediation,
validation, risk assessment and contingency planning. During 1998, the Company
substantially completed the systems identification and evaluation phases of the
project as well as remediation and validation of its mission critical systems.

As of June 30, 1999, the Company had expended approximately 96% of
budgeted man-hours and incurred costs of approximately $1.8 million, which
included approximately $309,000 for Year 2000 testing tools, additional
hardware, and outside consulting assistance, while the remainder consisted of
labor and overhead expense from within the Company.

In its systems evaluation and validation efforts, the Company has
employed automated testing tools that are designed to meet guidelines
established by the Federal Financial Institution Examination Council ("FFIEC")
as required by the OTS. All new application development will include year 2000
readiness validation prior to implementation, followed by such end-to-end
testing as may be necessary. During 1999 the Company is focusing on any
remaining validation tasks, including remediation and validation of its
non-mission critical systems and end-to-end testing with third parties. During
the second quarter of 1999, the Company participated in the Mortgage Banker
Association Year 2000 Inter-System Readiness Test with other mortgage industry
leaders as a means of coordinating critical end-to-end validation.

As part of the identification and evaluation phases of the project, the
Company documented critical operating functions within each business unit, as
well as strategic third-party and vendor relationships. These efforts also serve
as the basis of the Company's year 2000 risk assessment and contingency planning
efforts. The Company has retained a business continuity expert to prepare
contingency plans and assist with the testing and validation of these plans. The
business continuity expert reviewed the Company's year 2000 customer disclosure,
mission critical systems testing results, critical vendor listings, software and
hardware inventories, and disaster recovery plans for critical business units.
On the basis of this review, the business continuity expert built a Company
intranet business continuity template and database, established roles and
responsibilities for key personnel in the business continuity plan, and informed
the Company that as of April 30, 1999, the Company's year 2000 posture was sound
and conformed to FFIEC requirements. However, because it is not possible to
foresee all of the problems that may arise as a result of year 2000 issues, the
Company believes that there can be no assurance that all contingencies have been
adequately addressed by the business continuity plan.

Because the Company has validated the year 2000 readiness of its
mission critical systems and has developed business continuity plans to
accommodate unforeseen disruptions, the Company believes that its most
reasonably likely worst case year 2000 scenarios are characterized by potential
failures of non-critical vendor or customer computer systems or end-to-end
disruptions involving as yet unidentified, and hence untested, third-party
systems and records stored on those systems. The Company could experience
disruptions across all business segments as a result of year 2000 systems
failures at government agencies, utilities, telecommunications providers,
couriers and financial services vendors, among others. Concerning specific
Company business functions, data acquired from third-parties might contain year
2000 incompatible components, which could impact the timeliness of third-party
loan servicing functions such as payment processing or loan resolution. In
addition, loans acquired by the Company could experience increased borrower or
tenant defaults stemming from year 2000 related business shortfalls,
dislocations or delays. Such risks could also impact the value of the Company's
portfolio of mortgage-backed securities, as these are dependent upon the
underlying pool of mortgage loans. There can be no assurance that such risks, if
realized individually or collectively, would not have a material adverse effect
on the Company's business, results of operations or financial condition.

56
Item 3.  Quantitative and Qualitative Disclosures About Market Risk
================================================================================

ASSET AND LIABILITY MANAGEMENT

Asset and liability management is concerned with the timing and
magnitude of the repricing of assets and liabilities. It is the objective of the
Company to attempt to control risks associated with interest rate movements. In
general, management's strategy is to match asset and liability balances within
maturity categories to limit the Company's exposure to earnings variations and
variations in the value of assets and liabilities as interest rates change over
time. The Company's asset and liability management strategy is formulated and
monitored by the Asset/Liability Committee, which is composed of officers of the
Company, in accordance with policies approved by the Board of Directors of the
Company. The Asset/Liability Committee meets regularly to review, among other
things, the sensitivity of the Company's assets and liabilities to interest 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 Asset/Liability
Committee also approves and establishes pricing and funding decisions with
respect to overall asset and liability composition.

The Asset/Liability Committee is authorized to utilize a wide variety
of off-balance sheet financial techniques to assist it in the management of
interest rate risk. These techniques include interest rate exchange or swap
agreements, Eurodollar and U.S. Treasury interest rate futures contracts and
foreign currency swap agreements.

INTEREST RATE RISK MANAGEMENT. Under interest rate swap agreements, the
parties exchange the difference between fixed-rate and floating-rate interest
payments on a specified principal amount (referred to as the "notional amount")
for a specified period without the exchange of the underlying principal amount.
Interest rate exchange agreements are utilized by the Company to protect against
the decrease in value of a fixed-rate asset or the increase in borrowing cost
from a short-term, fixed-rate liability, such as reverse repurchase agreements,
in an increasing interest-rate environment. At and for the six months ended June
30, 1999, the Company had no outstanding interest rate exchange agreements.
Interest rate exchange agreements had the effect of decreasing the Company's net
interest income by $32,000 and $70,000 during the three and six months ended
June 30, 1998, respectively.

The Company also enters into interest rate futures contracts, which are
commitments to either purchase or sell designated financial instruments at a
future date for a specified price and may be settled in cash or through
delivery. Eurodollar futures contracts have been sold by the Company to hedge
the repricing or maturity risk of certain short duration mortgage-related
securities, and U.S. Treasury futures contracts have been sold by the Company to
offset declines in the market value of its fixed-rate loans and certain
fixed-rate mortgage-backed and related securities available for sale in the
event of an increasing interest rate environment. The Company had no outstanding
interest rate futures and Eurodollar futures contracts outstanding at and for
the six months ended June 30, 1999. Futures contracts had the effect of
decreasing the Company's net interest income by $49,000 during the six months
ended June 30, 1998. See Note 4 to the Interim Consolidated Financial Statements
included in Item 1 hereof.

During the six months ended June 30, 1999, the Company entered into
swaption and put option contracts to hedge its interest rate exposure on certain
of its investments in low-income housing tax credit interests. Swaption
contracts are options to enter into an interest rate swap agreement at a future
date at a specific interest rate. A European put option allows the Company to
sell a specified quantity of an asset at a specified price at a specific date.
See Note 5 to the Interim Consolidated Financial Statement included in Item 1
hereof.

The Asset/Liability Committee's methods for evaluating interest rate
risk include an analysis of the Company's 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.

57
Item 3.  Quantitative and Qualitative Disclosures About Market Risk
================================================================================

The following table sets forth the estimated maturity or repricing of
the Company's interest-earning assets and interest-bearing liabilities at June
30, 1999. 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 (i) 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, (ii) fixed-rate
mortgage-related securities reflect estimated prepayments, which were estimated
based on analyses of broker estimates, the results of a prepayment model
utilized by the Company and empirical data, (iii) non-performing discount loans
reflect the estimated timing of resolutions which result in repayment to the
Company, (iv) fixed-rate loans reflect scheduled contractual amortization, with
no estimated prepayments, (v) NOW and money market checking deposits and savings
deposits, which do not have contractual maturities, reflect estimated levels of
attrition, which are based on detailed studies of each such category of deposit
by the Company, and (vi) escrow deposits and other non-interest bearing checking
accounts, which amounted to $211.6 million at June 30, 1999, are excluded.
Management believes that these assumptions approximate actual experience and
considers them reasonable; however, the interest rate sensitivity of the
Company's 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>
June 30, 1999
---------------------------------------------------------------------------
Within Four to More than Three
Three Twelve One Year to Years
Months Months Three Years and Over Total
------------ ------------ ------------ ------------ ------------
Rate-Sensitive Assets: (Dollars in thousands)
<S> <C> <C> <C> <C> <C>
Interest-earning deposits....................... $ 18,127 $ -- $ -- $ -- $ 18,127
Federal funds sold.............................. 75,000 -- -- -- 75,000
Securities available for sale................... 142,216 320,030 143,982 127,043 733,271
Loans available for sale (1).................... 5,161 55,913 36,211 35,140 132,425
Investment securities, net...................... -- -- -- 10,825 10,825
Loan portfolio, net (1)......................... 55,661 41,190 26,407 10,420 133,678
Discount loan portfolio, net.................... 148,524 521,447 141,142 197,651 1,008,764
------------ ------------ ------------ ------------ ------------
Total rate-sensitive assets................... 444,689 938,580 347,742 381,079 2,112,090
------------ ------------ ------------ ------------ ------------
Rate-Sensitive Liabilities:
NOW and money market checking deposits.......... 7,241 3,799 7,539 13,734 32,313
Savings deposits................................ 78 210 414 766 1,468
Certificates of deposit......................... 272,290 522,261 691,642 142,941 1,629,134
------------ ------------ ------------ ------------ ------------
Total interest-bearing deposits............... 279,609 526,270 699,595 157,441 1,662,915
FHLB Advances................................... 50,000 -- -- --- 50,000
Securities sold under agreements to repurchase.. 133,741 -- -- -- 133,741
Obligations outstanding under lines of credit... 94,039 -- -- -- 94,039
Notes and debentures............................ 6,236 -- -- 223,000 229,236
------------ ------------ ------------ ------------ ------------
Total rate-sensitive liabilities.............. 563,625 526,270 699,595 380,441 2,169,931
Interest rate sensitivity gap before
off-balance sheet financial instruments....... (118,936) 412,310 (351,853) 638 (57,841)
Off-Balance Sheet Financial Instruments:
Swaptions and put option contracts.............. 23 504 -- -- 527
------------ ------------ ------------ ------------ ------------
Interest rate sensitivity gap...................... $ (118,913) $ 412,814 $ (351,853) $ 638 $ (57,314)
============ ============ ============ ============ ============

Cumulative interest rate sensitivity gap........... $ (118,913) $ 293,901 $ (58,952) $ (57,314)
============ ============ ============ ============
Cumulative interest rate sensitivity gap as a
Percentage of total rate-sensitive assets....... (5.63)% 13.92% (2.79)% (2.71)%
============ ============ ============ ============

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

Although the interest rate sensitivity gap analysis is a useful
measurement and contributes toward effective asset and liability management, it
is difficult to predict the effect of changing interest rates based solely on
that measure. 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

58
Item 3.  Quantitative and Qualitative Disclosures About Market Risk
================================================================================

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 in the term structure of interest rates of plus and minus
100, 200, and 300 basis points from the actual term structure observed at
quarter end. The minimum NPV Ratio for each of the seven rate shock scenarios
and the corresponding limits approved by the Board of Directors of the Bank, is
as follows at June 30, 1999.

Rate Shock Board Limits Current
(in basis points) (minimum NPV Ratios) NPV Ratios
------------------------ -------------------- ----------
+300 5.00% 18.41%
+200 6.00 18.66
+100 7.00 18.83
0 8.00 18.90
-100 7.00 18.91
-200 6.00 18.90
-300 5.00 18.96

The Asset/Liability 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 the Board of
Directors of the Bank. The following table quantifies the potential changes in
net interest income and NPV 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. For example, under current market conditions, a 100 basis point
decline in the market interest rate is estimated to result in a 200 basis point
increase in the prepayment rate of a typical subprime residential loan. Most
commercial and multi-family loans are not subject to prepayments as a result of
prepayment penalties and contractual terms which prohibit prepayments during
specified periods. However, for those commercial and multi-family loans where
prepayments are not currently precluded by contract, declines in interest rates
are associated with steep increases in prepayment speeds in computing cash
flows. A risk premium is then calculated for each asset, which, when added to
the interest rate being modeled, results in a matrix of discount rates that are
applied to the cash flows computed by the model. The base interest rate scenario
assumes interest rates at June 30, 1999. Actual results could differ
significantly from those estimated in the table.

Estimated Changes in
Change in interest Rates --------------------------------
(Rate shock in basis points) Net Interest NPV
---------------------------- ------------ ------
+300 10.20% (6.61)
+200 6.80 (3.92)
+100 3.40 (1.72)
0 -- --
-100 (3.40) 1.28
-200 (6.80) 2.43
-300 (10.20) 3.94

Management of the Company believes that the assumptions used by it to
evaluate the vulnerability of the Company's operations to changes in interest
rates approximate actual experience and considers them reasonable; however, the
interest rate sensitivity of the Company's assets and liabilities and the
estimated effects of changes in interest rates on the Company's net interest

59
Item 3.  Quantitative and Qualitative Disclosures About Market Risk
================================================================================

income and NPV could vary substantially if different assumptions are used or
actual experience differs from the historical experience on which they are
based.

FOREIGN CURRENCY EXCHANGE RATE RISK MANAGEMENT. The Company uses
foreign currency derivatives to hedge its equity investment in Ocwen UK and
Kensington ("net investment hedges"). The Company's exposure to foreign currency
exchange rates exists with the British Pound versus the U.S. dollar. It is the
Company's policy to periodically adjust the amount of foreign currency
derivative contracts it has entered into in response to changes in its recorded
equity investment in these foreign entities.

During 1998, the Company entered into a foreign currency swap with a
AAA-rated counterparty to hedge its equity investment in Kensington. Under the
terms of the agreement, the Company will swap (pound)27.5 million for $43.5
million in five years based on the exchange rate on the date the contract became
effective. During the second quarter of 1999, the Company also sold short
foreign currency futures contracts to further hedge its foreign currency
exposure related to its equity investment in Kensington. Under the terms of the
currency futures, the Company had the right to receive $0.9 million and pay
(pound)0.6 million.

The Company sells short foreign currency futures to hedge its foreign
currency exposure related to its equity investment in Ocwen UK. During the first
quarter of 1999, the Company increased its derivative hedging instruments to
include its foreign currency exposure resulting from the unrealized gain on
securities available for sale related to Ocwen UK. Under the terms of the
currency futures, at June 30, 1999 the Company had the right to receive $72.6
million and pay (pound)45.3 million. At December 31, 1998, the Company had the
right to receive $43.8 million and pay (pound)26.6 million. The value of the
currency futures is based on quoted market prices. See Note 5 to the Interim
Consolidated Financial Statements included in Item 1 hereof.

The Company's net investment hedges and related foreign currency equity
investments and net exposures as of June 30, 1999 and December 31, 1998 were as
follows.

<TABLE>
<CAPTION>
Equity Investment Net Hedges Net Exposure
----------------- ------------ ------------
<S> <C> <C> <C>
JUNE 30, 1999: (Dollars in thousands)
Ocwen UK (1)............... $ 64,578 $ 72,613 $ 8,035
Kensington................. $ 42,905 $ 44,441 $ 1,536

DECEMBER 31, 1998:
Ocwen UK (1)............... $ 53,436 $ 43,828 $ (9,608)
Kensington................. $ 46,586 $ 45,093 $ 1,493
</TABLE>

(1) Equity Investment in Ocwen UK excludes unrealized gains on securities
available for sale. Total stockholders' equity of Ocwen UK at June 30,
1999, including unrealized gain on securities available for sale and
foreign currency translation, net of tax, was $72.2 million.

The net exposures are subject to gain or loss if foreign currency
exchange rates fluctuate.

Additional information required by this Item appears in Note 5 to the
Interim Consolidated Financial Statements included in Item 1 hereof, and is
incorporated herein by reference.


60
Item 3.  Quantitative and Qualitative Disclosures About Market Risk
================================================================================

FORWARD-LOOKING STATEMENTS

CERTAIN STATEMENTS CONTAINED HEREIN ARE NOT, AND CERTAIN STATEMENTS
CONTAINED IN FUTURE FILINGS BY THE COMPANY WITH THE SECURITIES AND EXCHANGE
COMMISSION (THE "COMMISSION"), IN THE COMPANY'S PRESS RELEASES OR IN THE
COMPANY'S 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 THE COMPANY'S
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," "ENCOURAGE," "ESTIMATE," "EXPECT," "FORESEE,"
"INTEND," "IN THE EVENT OF," "MAY," "PLAN," "PRESENT," "PROPOSE," "PROSPECT,"
"UPDATE," "WHETHER," "WILL," "WOULD," FUTURE OR CONDITIONAL VERB TENSES, SIMILAR
TERMS, VARIATIONS ON SUCH TERMS OR NEGATIVES OF SUCH TERMS. ALTHOUGH THE COMPANY
BELIEVES 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, THE ABILITY OF THE COMPANY AND OAC TO CONSUMMATE THE MERGER,
MARKET PRICES OF THE COMMON STOCK OF THE COMPANY AND OAC, INTERNATIONAL,
NATIONAL, REGIONAL OR LOCAL ECONOMIC ENVIRONMENTS (PARTICULARLY IN THE MARKET
AREAS WHERE THE COMPANY OPERATES), GOVERNMENT FISCAL AND MONETARY POLICIES
(PARTICULARLY IN THE MARKET AREAS WHERE THE COMPANY OPERATES), PREVAILING
INTEREST OR CURRENCY EXCHANGE RATES, EFFECTIVENESS OF INTEREST RATE, CURRENCY
AND OTHER HEDGING STRATEGIES, LAWS AND REGULATIONS AFFECTING FINANCIAL
INSTITUTIONS, REAL ESTATE INVESTMENT TRUSTS, INVESTMENT COMPANIES AND REAL
ESTATE (INCLUDING REGULATORY FEES, CAPITAL REQUIREMENTS, INCOME AND PROPERTY
TAXATION, ACCESS FOR DISABLED PERSONS AND ENVIRONMENTAL COMPLIANCE), UNCERTAINTY
OF FOREIGN LAWS, COMPETITIVE PRODUCTS, PRICING AND CONDITIONS (INCLUDING FROM
COMPETITORS THAT HAVE SIGNIFICANTLY GREATER RESOURCES THAN THE COMPANY), CREDIT,
PREPAYMENT, BASIS, DEFAULT, SUBORDINATION AND ASSET/LIABILITY RISKS, LOAN
SERVICING EFFECTIVENESS, ABILITY TO IDENTIFY ACQUISITIONS AND INVESTMENT
OPPORTUNITIES MEETING THE COMPANY'S INVESTMENT STRATEGY, COURSE OF NEGOTIATIONS
AND ABILITY TO REACH AGREEMENT WITH RESPECT TO MATERIAL TERMS OF ANY PARTICULAR
TRANSACTION, SATISFACTORY DUE DILIGENCE RESULTS, SATISFACTION OR FULFILLMENT OF
AGREED UPON TERMS AND CONDITIONS OF CLOSING OR PERFORMANCE, TIMING OF
TRANSACTION CLOSINGS, RECENT EFFORTS TO REFOCUS ON CORE BUSINESSES AND INCREASE
LIQUIDITY, DISPOSITIONS AND WINDING DOWN OF DISCONTINUED BUSINESSES,
ACQUISITIONS AND INTEGRATION OF ACQUIRED BUSINESSES, SOFTWARE INTEGRATION,
DEVELOPMENT AND LICENSING, AVAILABILITY OF AND COSTS ASSOCIATED WITH OBTAINING
ADEQUATE AND TIMELY SOURCES OF LIQUIDITY, DEPENDENCE ON EXISTING SOURCES OF
FUNDING, 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 AND TO SECURITIZE WHOLE LOANS,
TAXABLE INCOME EXCEEDING CASH FLOW, AVAILABILITY OF DISCOUNT LOANS FOR PURCHASE,
SIZE OF, NATURE OF AND YIELDS AVAILABLE WITH RESPECT TO THE SECONDARY MARKET FOR
MORTGAGE LOANS AND FINANCIAL, SECURITIES AND SECURITIZATION MARKETS IN GENERAL,
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, KNOWN OR
UNKNOWN ENVIRONMENTAL CONDITIONS, YEAR 2000 COMPLIANCE, OTHER FACTORS GENERALLY
UNDERSTOOD TO AFFECT THE REAL ESTATE ACQUISITION, MORTGAGE AND LEASING MARKETS,
SECURITIES INVESTMENTS AND RAPID GROWTH COMPANIES, AND OTHER RISKS DETAILED FROM
TIME TO TIME IN THE COMPANY'S REPORTS AND FILINGS WITH THE COMMISSION, INCLUDING
ITS REGISTRATION STATEMENTS ON FORMS S-1 AND S-3 AND PERIODIC REPORTS ON FORMS
10-Q, 8-K AND 10-K. SPECIFIC REFERENCE IS MADE TO EXHIBIT 99. 1, FILED HEREWITH,
FOR A DESCRIPTION OF MATERIAL RISKS FACED BY THE COMPANY AND ITS SECURITIES
HOLDERS. GIVEN THESE UNCERTAINTIES, READERS ARE CAUTIONED NOT TO PLACE UNDUE
RELIANCE ON SUCH STATEMENTS. THE COMPANY DOES NOT UNDERTAKE, AND SPECIFICALLY
DISCLAIMS ANY OBLIGATION, TO PUBLICLY RELEASE THE RESULT 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.

61
Item 6.  Exhibits and Reports on Form 8-K
================================================================================

PART II OTHER INFORMATION

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits.

3.1 Amended and Restated Articles of Incorporation (1)
3.2 Amended and Restated Bylaws (2)
4.0 Form of Certificate of Common Stock (1)
4.1 Form of Indenture between the Company and Bank One, Columbus, NA
as Trustee (1)
4.2 Form of Note due 2003 (included in Exhibit 4.1) (1)
4.3 Certificate of Trust of Ocwen Capital Trust I (3)
4.4 Amended and Restated Declaration of Trust of Ocwen Capital Trust I
(3)
4.5 Form of Capital Security of Ocwen Capital Trust I (4)
4.6 Form of Indenture relating to 10 7/8% Junior Subordinated
Debentures due 2027 of the Company (3)
4.7 Form of 10 7/8% Junior Subordinated Debentures due 2027 of the
Company (4)
4.8 Form of Guarantee of the Company relating to the Capital
Securities of Ocwen Capital Trust I (3)
4.9 Form of Indenture between the Company and The Bank of New York as
Trustee (5)
4.10 Form of Subordinated Debentures due 2005 (5)
10.1 Ocwen Financial Corporation 1991 Non-Qualified Stock Option Plan,
as amended (6)
10.2 Annual Incentive Plan (1)
10.3 Ocwen Financial Corporation 1996 Stock Plan for Directors, as
amended (7)
10.4 Ocwen Financial Corporation 1998 Annual Incentive Plan (7)
10.5 Ocwen Financial Corporation Long-Term Incentive Plan (7)
10.6 Loan Facility Agreement dated April 23, 1999 between Ocwen
Limited, National Westminster Bank plc, and Ocwen Financial
Corporation (filed herewith)
10.7 Agreement of Merger dated as of July 25, 1999 among Ocwen
Financial Corporation, Ocwen Asset Investment Corp. and Ocwen
Acquisition Company (8)
27.1 Financial Data Schedule-For the three months ended June 30, 1999
(filed herewith)
99.1 Risk factors (filed herewith)

- ----------------------
(1) Incorporated by reference to 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.

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

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

(4) Incorporated by reference to similarly described exhibit included with
Registrant's Quarterly Report on Form 10-Q for the quarter ended
September 30, 1997.

(5) Incorporated by reference to 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 to 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.

(7) Incorporated by reference to the similarly described exhibit to the
Company's Definitive Proxy Statement with respect to the Company's 1998
Annual Meeting as filed with the Commission on March 31, 1998.

62
Item 6.  Exhibits and Reports on Form 8-K
================================================================================

(8) Incorporated by reference to the similarly described exhibit included
with the Registrant's current report on Form 8-K filed with the
Commission on July 26, 1999.

(b) Reports on Form 8-K.

(1) A Form 8-K was filed by the Company on July 26, 1999 which
contained a news release announcing the signing of a
definitive agreement with Ocwen Asset Investment Corp. ("OAC")
that contemplates that OAC would merge with an indirect
subsidiary of the Company. The Form 8-K also contained the
Agreement of Merger dated July 25, 1999 among the Company,
Ocwen Acquisition Company and OAC.

(2) A Form 8-K was filed by the Company on August 12, 1999 which
contained a news release announcing its financial results for
the second quarter of 1999.

63
SIGNATURE


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


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: August 16, 1999


64