Onity Group
ONIT
#7819
Rank
C$0.47 B
Marketcap
C$55.20
Share price
0.94%
Change (1 day)
47.38%
Change (1 year)

Onity Group - 10-Q quarterly report FY


Text size:
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

|X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 1998

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.)


THE FORUM, SUITE 1000
---------------------
1675 PALM BEACH LAKES BOULEVARD, WEST PALM BEACH, FLORIDA 33401
---------------------------------------------------------------
(Address of principal executive offices) (Zip Code)


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



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


Number of shares of Common Stock, $.01 par value, outstanding as of May 12,
1998: 60,708,739
OCWEN FINANCIAL CORPORATION
FORM 10-Q



I N D E X
================================================================================


PART I - FINANCIAL INFORMATION Page
----

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

Consolidated Statements of Financial Condition
at March 31, 1998 and December 31, 1997............................ 3

Consolidated Statements of Operations for the three
months ended March 31, 1998 and 1997............................... 4

Consolidated Statements of Changes in Stockholders' Equity
for the three months ended March 31, 1998 and the year
ended December 31, 1997............................................ 5

Consolidated Statements of Cash Flows for the three
months ended March 31, 1998 and 1997............................... 6

Notes to Consolidated Financial Statements......................... 8

Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations.......................................... 16

Item 3. Quantitative and Qualitative Disclosures About Market Risk......... 44

PART II - OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K................................... 46

Signature................................................................... 48


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)

March 31, December 31,
1998 1997
------------ ------------
<S> <C> <C>
Assets
Cash and amounts due from depository institutions ...................... $ 17,830 $ 12,243
Interest earning deposits .............................................. 31,269 140,001
Federal funds sold and repurchase agreements ........................... 104,000 --
Securities available for sale, at market value ......................... 650,200 476,796
Loans available for sale, at lower of cost or market ................... 493,106 177,041
Investment securities, net ............................................. 61,314 13,295
Loan portfolio, net .................................................... 280,518 266,299
Discount loan portfolio, net ........................................... 1,171,623 1,434,176
Investments in low-income housing tax credit interests ................. 118,964 128,614
Investment in joint ventures ........................................... 1,056 1,056
Real estate owned, net ................................................. 172,693 167,265
Investment in real estate .............................................. 60,946 65,972
Premises and equipment, net ............................................ 22,568 21,542
Income taxes receivable ................................................ 19,422 --
Deferred tax asset ..................................................... 48,261 45,148
Excess of purchase price over net assets acquired ...................... 23,403 15,560
Principal, interest and dividends receivable ........................... 23,076 17,284
Escrow advances on loans ............................................... 48,214 47,888
Other assets ........................................................... 72,679 38,985
----------- -----------
$ 3,421,142 $ 3,069,165
=========== ===========
Liabilities and Stockholders' Equity

Liabilities:
Deposits ............................................................ $ 1,933,594 $ 1,982,822
Securities sold under agreements to repurchase ...................... 168,419 108,250
Obligations outstanding under lines of credit ....................... 441,671 118,304
Notes, debentures and other interest bearing obligations ............ 226,812 226,975
Accrued interest payable ............................................ 42,258 32,238
Income taxes payable ................................................ -- 3,132
Accrued expenses, payables and other liabilities .................... 34,695 51,709
----------- -----------
Total liabilities ................................................. 2,847,449 2,523,430
----------- -----------

Company-obligated, mandatorily redeemable securities of
subsidiary trust holding solely junior subordinated
debentures of the Company ........................................ 125,000 125,000

Minority interest ...................................................... 1,381 1,043

Commitments and contingencies (Note 9)

Stockholders' equity:
Preferred stock, $.01 par value; 20,000,000 shares authorized;
0 shares issued and outstanding ................................... -- --
Common stock, $.01 par value; 200,000,000 shares authorized;
60,708,735 and 60,565,835 shares issued and outstanding at
March 31, 1998 and December 31, 1997, respectively ................ 607 606
Additional paid-in capital .......................................... 164,865 164,751
Retained earnings ................................................... 281,695 259,349
Unrealized gain (loss) on securities available for sale, net of taxes 145 (5,014)
----------- -----------
Total stockholders' equity ........................................ 447,312 419,692
----------- -----------
$ 3,421,142 $ 3,069,165
=========== ===========

The accompanying notes are an integral part of these consolidated financial statements.
</TABLE>
3
<TABLE>
<CAPTION>

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

For the three months ended March 31, 1998 1997
- ----------------------------------------------------------- ------------ ------------
<S> <C> <C>
Interest income:
Federal funds sold and repurchase agreements ........... $ 1,032 $ 1,658
Securities available for sale .......................... 3,962 8,173
Securities held for trading ............................ -- 248
Loans available for sale ............................... 9,503 2,851
Loans .................................................. 6,262 10,692
Discount loans ......................................... 36,797 30,224
Investment securities and other ........................ 485 681
---------- ----------
58,041 54,527
---------- ----------
Interest expense:
Deposits ............................................... 27,845 29,894
Securities sold under agreements to repurchase ......... 1,639 272
Advances from the Federal Home Loan Bank ............... 100 283
Obligations outstanding under lines of credit .......... 4,520 --
Notes, debentures and other interest bearing obligations 6,752 6,715
---------- ----------
40,856 37,164
---------- ----------
Net interest income before provision for loan losses ... 17,185 17,363
Provision for loan losses ................................ 2,254 9,742
---------- ----------
Net interest income after provision for loan losses .... 14,931 7,621
---------- ----------

Non-interest income:
Servicing fees and other charges ....................... 9,772 5,236
Gains on sales of interest earning assets, net ......... 28,737 16,778
Gain (loss) on real estate owned, net .................. 1,026 (794)
Other income ........................................... 5,871 131
---------- ----------
45,406 21,351
---------- ----------
Non-interest expense:
Compensation and employee benefits ..................... 21,482 14,923
Occupancy and equipment ................................ 6,457 2,829
Net operating loss on investments in real estate and
certain low-income housing tax credit interests ..... 1,246 1,093
Other operating expenses ............................... 4,868 3,852
---------- ----------
34,053 22,697
---------- ----------
Distributions on Company-obligated, mandatorily redeemable
securities of subsidiary trust holding solely junior
subordinated debentures of the Company ................ 3,398 --

Equity in earnings of investment in joint venture ........ -- 14,372
---------- ----------
Income before income taxes ............................. 22,886 20,647
Income tax expense ....................................... (573) (3,606)
Minority interest in net loss of consolidated subsidiary . 33 --
---------- ----------
Net income ............................................. $ 22,346 $ 17,041
========== ==========

Earnings per share:
Basic .................................................. $ 0.37 $ 0.32
========== ==========
Diluted ................................................ $ 0.36 $ 0.31
========== ==========

Weighted average common shares outstanding:
Basic .................................................. 60,708,735 53,599,006
========== ==========
Diluted ................................................ 61,542,122 54,146,732
========== ==========

The accompanying notes are an integral part of these consolidated financial
statements.
</TABLE>

4
<TABLE>
<CAPTION>

OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
FOR THE THREE MONTHS ENDED MARCH 31, 1998 AND THE YEAR ENDED DECEMBER 31, 1997

Notes
Unrealized receivable
gain (loss) on exercise
Common Stock Additional on of common
----------------------- paid-in Retained securities, stock
Shares Amount capital earnings net of taxes options Total
---------- ---------- ---------- ---------- ------------ ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Balances at December 31, 1996 ...... 53,488,340 $ 535 $ 22,990 $ 180,417 $ 3,486 $ (3,832) $ 203,596

Net income ......................... -- -- -- 78,932 -- -- 78,932

Repurchase of common stock options . -- -- (3,208) -- -- -- (3,208)

Exercise of common stock options ... 171,297 2 3,035 -- -- -- 3,037

Issuance of common stock ........... 6,906,198 69 141,934 -- -- -- 142,003

Repayment of notes receivable on
exercise of common stock options,
net of advances .................. -- -- -- -- -- 3,832 3,832

Change in unrealized gain (loss) on
securities net of taxes ........... -- -- -- -- (8,500) -- (8,500)
---------- ---------- ---------- ---------- ---------- ---------- ----------

Balances at December 31, 1997 ...... 60,565,835 606 164,751 259,349 (5,014) -- 419,692

Net income ......................... -- -- -- 22,346 -- -- 22,346

Repurchase of common stock options . -- -- (14,107) -- -- -- (14,107)

Exercise of common stock options ... 142,900 1 14,221 -- -- -- 14,222

Change in unrealized gain (loss) on
securities, net of taxes ......... -- -- -- -- 5,159 -- 5,159
---------- ---------- ---------- ---------- ---------- ---------- ----------

Balances at March 31, 1998 ......... 60,708,735 $ 607 $ 164,865 $ 281,695 $ 145 $ -- $ 447,312
========== ========== ========== ========== ========== ========== ==========

The accompanying notes are an integral part of these consolidated financial statements.
</TABLE>

5
<TABLE>
<CAPTION>

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

For the three months ended March 31, 1998 1997
- ---------------------------------------------------------------------------- --------- ---------
<S> <C> <C>
Cash flows from operating activities:
Net income ............................................................. $ 22,346 $ 17,041
Adjustments to reconcile net income to net cash provided
by operating activities:
Net cash provided from trading activities .............................. 24,629 85,167
Proceeds from sales of loans available for sale ........................ 166,577 88,184
Purchases of loans available for sale .................................. (321,716) (37,667)
Origination of loans available for sale ................................ (182,522) (28,164)
Principal payments received on loans available for sale ................ 19,868 3,010
Premium amortization (discount accretion), net ......................... 40,524 11,029
Depreciation and amortization .......................................... 7,940 4,579
Provision for loan losses .............................................. 2,254 9,742
Gains on sales of interest earning assets, net ......................... (28,737) (16,778)
Provision for real estate owned ........................................ 4,234 2,337
Gain on sale of real estate owned, net ................................. (8,763) (3,898)
Gain on sale of interest in tax credit partnership interests ........... (4,746) --
(Increase) decrease in principal, interest and dividends receivable .... (5,792) 1,080
(Increase) decrease in income taxes receivable ......................... (22,554) 918
(Increase) decrease in deferred tax asset .............................. (1,558) 2,181
Increase in escrow advances ............................................ (326) (6,419)
(Increase) decrease in other assets .................................... (25,582) 1,254
Decrease in accrued expenses, interest payable and other liabilities ... (6,994) (9,400)
--------- ---------
Net cash (used) provided by operating activities .......................... (320,918) 124,196
========= =========

Cash flows from investing activities:
Proceeds from sales of securities available for sale ................... 3,658 14,631
Purchases of securities available for sale ............................. (242,565) (21,679)
Maturities of and principal payments received on securities
available for sale ................................................... 31,738 3,831
Purchase of securities held for investment ............................. (45,415) (2,306)
Purchase of low income housing tax credit interests .................... (8,226) (9,966)
Proceeds from sales of discount loans .................................. 240,688 86,061
Proceeds from sales of loans held for investment ....................... -- 1,192
Purchase and originations of loans held for investment,
net of undisbursed loan funds ........................................ (43,713) (31,104)
Purchase of discount loans ............................................. (64,774) (401,390)
Decrease in real estate held for investment ............................ 5,026 --
Decrease in investment in joint ventures ............................... -- 34,542
Principal payments received on loans held for investment ............... 29,995 19,303
Principal payments received on discount loans .......................... 49,267 48,117
Proceeds from sales of real estate owned ............................... 50,660 48,768
Purchase of real estate owned in connection with discount loan purchases (2,915) --
Acquisition of DTS Communications, Inc. ................................ (8,064) --
Additions to premises and equipment .................................... (7,847) --
Other, net ............................................................. -- (2,826)
--------- ---------
Net cash used by investing activities ..................................... (12,487) (212,826)
========= =========
</TABLE>

(Continued on next page)

6
<TABLE>
<CAPTION>

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

For the three months ended March 31, 1998 1997
- ------------------------------------------------------------------------- ---------- ----------
<S> <C> <C>
Cash flows from financing activities:
(Decrease) increase in deposits ...................................... $ (49,228) $ 187,180
Increase (decrease) in securities sold under agreements to repurchase 60,169 (35,322)
Repayment of short-term notes........................................ (163) --
Proceeds from issuance of obligations under lines of credit,
net of repayments ................................................. 323,367 --
Loans made to executive officers, net of repayments ................. -- 1,505
Exercise of common stock options .................................... 14,222 1,722
Repurchase of common stock options .................................. (14,107) (1,870)
Other, net .......................................................... -- (36)
--------- ---------
Net cash provided by financing activities .............................. 334,260 153,179
--------- ---------

Net increase in cash and cash equivalents .............................. 855 64,549
Cash and cash equivalents at beginning of period ....................... 152,244 52,219
--------- ---------
Cash and cash equivalents at end of period ............................. $ 153,099 $ 116,768
========= =========

Reconciliation of cash and cash equivalents at end of period:
Cash and amounts due from depository institutions ................... $ 17,830 $ 8,966
Interest earning deposits ........................................... 31,269 8,802
Federal funds sold and repurchase agreements ........................ 104,000 99,000
--------- ---------
$ 153,099 $ 116,768
========= =========

Supplemental disclosure of cash flow information:

Cash paid during the period for:
Interest .......................................................... $ 30,836 $ 36,206
========= =========

Income taxes ...................................................... $ 21,653 $ 509
========= =========

Supplemental schedule of non-cash investing and financing activities:

Real estate owned acquired through foreclosure .................... $ 43,704 $ 42,095
========= =========

The accompanying notes are an integral part of these consolidated financial statements.
</TABLE>

7
OCWEN FINANCIAL CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 1998
(DOLLARS 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 generally accepted
accounting principles ("GAAP") for complete financial statements. The
consolidated financial statements include the accounts of Ocwen Financial
Corporation ("Ocwen" or the "Company") and its subsidiaries. Ocwen owns directly
and indirectly all of the outstanding common and preferred stock of its primary
subsidiaries, Ocwen Federal Bank FSB (the "Bank") and Investors Mortgage
Insurance Holding Company ("IMI"). Ocwen 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.

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 March 31, 1998 and
December 31, 1997, the results of its operations for the three months ended
March 31, 1998 and 1997, its cash flows for the three months ended March 31,
1998 and 1997, and its changes in stockholders' equity for the year ended
December 31, 1997 and the three months ended March 31, 1998. The results of
operations and other data for the three month period ended March 31, 1998 are
not necessarily indicative of the results that may be expected for any other
interim periods or the entire year ending December 31, 1998. 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 Form 10-K for the year ended December 31, 1997.
Certain reclassifications have been made to the prior period's consolidated
financial statements to conform to the March 31, 1998 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 ADOPTION OF RECENTLY ISSUED ACCOUNTING STANDARDS

In February 1997, the FASB issued Statement of Financial Accounting
Standards ("SFAS") No. 128, "Earnings per Share." SFAS No. 128 simplifies the
standards found in APB No. 15 for computing earnings per share ("EPS") and makes
them comparable to international standards. Under SFAS No. 128, the Company is
required to present both basic and diluted EPS on the face of its statements of
operations. Basic EPS, which replaces primary EPS required by APB No. 15 for
entities with complex capital structures, excludes common stock equivalents and
is computed by dividing income available to common stockholders by the
weighted-average number of common shares outstanding for the period. Diluted EPS
gives effect to all dilutive potential common shares that were outstanding
during the period. SFAS No. 128 is effective for financial statements for both
interim and annual periods ending after December 15, 1997 with earlier
application not permitted. The Company adopted SFAS No. 128 effective December
31, 1997. All prior period EPS data has been restated.

In June 1997, the FASB issued SFAS No. 130, "Reporting Comprehensive
Income." SFAS No. 130 requires the inclusion of comprehensive income, either in
a separate statement for comprehensive income, or as part of a combined
statement of income and comprehensive income in a full-set of general-purpose
financial statements. Comprehensive income is defined as the change in equity of
a business enterprise during a period from transactions and other events and
circumstances, excluding those resulting from investments by and distributions
to owners. SFAS No. 130 requires that comprehensive income be presented
beginning with net income, adding the elements of comprehensive income not
included in the determination of net income, to arrive at comprehensive income.
SFAS No. 130 also requires that an enterprise display the accumulated balance of
other comprehensive income separately from retained earnings and additional
paid-in capital in the equity section of the statement of financial position.
SFAS No. 130 is effective for the Company's fiscal year beginning January 1,
1998. SFAS No. 130 requires the presentation of

8
OCWEN FINANCIAL CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 1998
(DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)

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

information already contained in the Company's financial statements and
therefore did not have an impact on the Company's financial position or results
of operation upon adoption.

In June 1997, the FASB also issued SFAS No. 131, "Disclosures About
Segments of an Enterprise and Related Information." SFAS No. 131 establishes
standards for the reporting of information about operating segments by public
business enterprises in their annual and interim financial reports issued to
shareholders. SFAS No. 131 requires that a public business enterprise report
financial and descriptive information, including profit or loss, certain
specific revenue and expense items, and segment assets, about its reportable
operating segments. Operating segments are defined as components of an
enterprise about which separate financial information is available that is
evaluated regularly by the chief operating decision-maker in deciding how to
allocate resources and in assessing performance. SFAS No. 131 is effective for
financial statements for periods beginning after December 15, 1997. SFAS No. 131
is a disclosure requirement and therefore did not have an effect on the
Company's financial position or results of operations upon adoption.

NOTE 3 ACQUISITION AND DISPOSITION TRANSACTIONS

On November 6, 1997, the Company acquired AMOS, Inc., a Connecticut
based company engaged primarily in the development of mortgage loan servicing
software. AMOS' products are Microsoft(R) Windows(R) based, client/server
architecture and feature real-time processing, year 2000 compliance, a scaleable
database platform and strong workflow capabilities. The aggregate purchase price
was $9.7 million, including $4.9 million which is contingent on AMOS, Inc.
meeting certain software development performance criteria. The excess of
purchase price over net assets acquired related to this transaction, which
amounted to $4,807, net of accumulated amortization of $131 at March 31, 1998,
is amortized on a straight-line basis over a period of 15 years.

On January 20, 1998, the Company acquired DTS Communications, Inc.
("DTS"), a real estate technology company located in San Diego, California, for
a purchase price of $13.0 million in cash, common stock of the Company and
repayment of certain indebtedness. DTS has developed technology tools to
automate real estate transactions over the Internet. DTS has been recognized by
Microsoft Corporation for the Microsoft(R) component-based architecture to
facilitate electronic data interchange. The common stock of the Company issued
in the acquisition was acquired from affiliates of the Company at the same price
per share as was used to calculate the number of shares issued in the
acquisition. The excess of purchase price over net assets acquired related to
this transaction, which amounted to $7,959, net of accumulated amortization of
$105 at March 31, 1998, is amortized on a straight-line basis over a period of
15 years.

The Company's investment in joint venture includes an investment in
BCFL, L.L.C. ("BCFL"), a limited liability corporation formed in January 1997
between the Company and BlackRock Capital Finance L.P. ("BlackRock"). The
Company owns a 10% interest in BCFL which was formed to acquire multifamily
loans. At March 31, 1998, the Company's 10% investment, which is accounted for
under the cost method, amounted to $1,056.

On December 12, 1997, BCBF, L.L.C., (the "LLC"), a limited liability
company formed in March 1996 between the Company and BlackRock distributed all
of its assets to the Company and its other 50% investor, BlackRock.
Simultaneously, the Company acquired BlackRock's portion of the distributed
assets.

The Company's equity in earnings of the LLC of $0 and $14,372 for the
first quarter of 1998 and 1997, respectively, includes 50% of the net income of
the LLC before deduction of the Company's 50% share of loan servicing fees which
are paid 100% to the Bank. Equity in earnings for the three months ended March
31, 1997 includes the recapture of $2,641 of valuation allowances established in
1996 by the Company on its equity investment in the joint venture as a result of
the resolution and securitization of loans during the first quarter of 1997. The
Bank has recognized 50% of the loan servicing fees not eliminated in
consolidation in servicing fees and other charges.

9
OCWEN FINANCIAL CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 1998
(DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)

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

Set forth below is the statement of operations of the LLC for the three
months ended March 31, 1997.

BCBF, L.L.C.
STATEMENTS OF OPERATIONS
For the Three Months Ended March 31, 1997

Interest income .................................................... $ 3,485
Interest expense ................................................... --
--------
Net interest income ............................................. 3,485
--------

Non-interest income:
Gain on sale of loans held for sale ............................. 18,412
Gain on real estate owned, net .................................. 1,543
Loan fees ....................................................... 22
--------
19,977
--------
Operating expenses:
Loan servicing fees ............................................. 676
Other loan expenses ............................................. --
--------
676
--------

Net income ......................................................... $ 22,786
========

In March, 1997, as part of a larger transaction involving the Company
and an affiliate of BlackRock, the LLC securitized 1,196 loans with an unpaid
principal balance of $51,714 and past due interest of $14,209, and a net book
value of $40,454. Proceeds from sales of such securities by the LLC amounted to
$58,866.

NOTE 4 CAPITAL SECURITIES

In August 1997, Ocwen Capital Trust I, a wholly-owned subsidiary of
Ocwen, issued $125.0 million 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 Ocwen. The Junior Subordinated
Debentures, which represent the sole assets of Ocwen Capital Trust I, 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
Ocwen Capital Trust I, and payments on liquidation of Ocwen Capital Trust I or
the redemption of Capital Securities, are guaranteed by the Company to the
extent Ocwen Capital Trust I has funds available. If the Company does not make
principal or interest payments on the Junior Subordinated Debentures, Ocwen
Capital Trust I will not have sufficient funds to make distributions on the
Capital Securities, in which event the guarantee shall not apply to such
distributions until Ocwen Capital Trust I has sufficient funds available.
Therefore, 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 not, 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
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 1998
(DOLLARS 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, Ocwen Capital Trust I is treated as a
subsidiary of the Company and, accordingly, the accounts of Ocwen Capital Trust
I are included in the consolidated financial statements of the Company.
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. 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 COMPREHENSIVE INCOME

Comprehensive income is defined as the change in equity of a business
enterprise during a period from transactions and other events and circumstances,
excluding those resulting from investments by and distributions to owners. SFAS
No. 130 requires that comprehensive income be presented beginning with net
income, adding the elements of comprehensive income not included in the
determination of net income, to arrive at comprehensive income. Comprehensive
income for the three months ended March 31, 1998 and 1997 amounted to $27,505
and $20,203, respectively.

11
OCWEN FINANCIAL CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 1998
(DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)

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

NOTE 6 INTEREST RATE RISK MANAGEMENT INSTRUMENTS

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 of the mortgages underlying the
securities being hedged. The terms of the outstanding interest rate swaps at
March 31, 1998 and December 31, 1997 follow:
<TABLE>
<CAPTION>

Notional LIBOR Fixed Floating Rate at
Maturity Amount Index Rate End of Period Fair Value
---------- ---------- -------- ------- ----------------- ------------
<S> <C> <C> <C> <C> <C>
MARCH 31,1998........ 1998 $ 36,860 1-Month 6.18% 6.69% $ (843)

DECEMBER 31, 1997.... 1998 $ 36,860 1-Month 6.18% 5.69% $ (94)
</TABLE>

The 1-month LIBOR was 5.69% and 5.72% on March 31, 1998 and December
31, 1997, respectively.

On February 25, 1998, the Company entered into a foreign currency swap
with a AAA-rated counterparty to hedge certain cash flows in connection with its
investment in 35% of the outstanding common stock of Kensington Mortgage
Company, a leading originator of nonconforming residential mortgages in the U.K.
Under the terms of the agreement, 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 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. 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.

Terms and other information on interest rate futures contracts sold
short were as follows at the dates indicated:

Maturity Notional Principal Fair Value
--------- ------------------- ------------
MARCH 31, 1998:
U.S. Treasury futures... 1998 $ 326,000 $ (508)

DECEMBER 31, 1997:
U.S. Treasury futures... 1998 $ 194,500 $ 1,996

Because interest rate 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 swap and controls
this risk through credit monitoring procedures. The notional principal amount
does not represent the Company's exposure to credit loss.

NOTE 7 STOCK SPLIT

On October 29, 1997, the Company's Board of Directors approved a
2-for-1 stock split of its issued and outstanding common stock, par value $.01
per share. The stock split was effected through the distribution of authorized
but unissued shares of its common stock on November 20, 1997, to holders of
record of its common stock at the close

12
OCWEN FINANCIAL CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 1998
(DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)

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

of business on November 12, 1997. All references in the interim consolidated
financial statements to the number of shares and per share amounts have been
adjusted retroactively for the stock split.

NOTE 8 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 March 31, 1998, the minimum regulatory
capital requirements were:

o Tangible and core capital of 1.5 percent and 3.0 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 8.0 percent of
the value of risk-weighted assets.

At March 31, 1998, 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 and must not be subject to any written agreement, order or
directive issued by the OTS to meet and maintain a specific capital level for
any capital measure. The Bank's capital amounts and classification are subject
to review by federal regulators about components, risk-weightings and other
factors. There are no conditions or events since March 31, 1998 that management
believes have changed the institution's category.


13
OCWEN FINANCIAL CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 1998
(DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)

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

The following tables summarize the Bank's actual and required
regulatory capital at March 31, 1998:

<TABLE>
<CAPTION>
Minimum To Be Well
for Capital Capitalized for Agreed Upon
Adequacy Purposes Prompt Corrective Capital
Actual --------------------- 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...................... 10.16% $ 253,746

Net unrealized loss on certain
available for sale securities .... 3,544

Excess mortgage servicing rights
and deferred tax assets .......... (1,217)
-----------
Tangible capital, and ratio to
adjusted total assets............. 10.24% $ 256,073 1.50% $ 37,501
=========== ===========

Tier 1 (core) capital, and ratio to
adjusted total assets............. 10.24% $ 256,073 3.00% $ 75,003 5.00% $ 125,005 9.00%
=========== =========== ===========

Tier 1 capital, and ratio to
risk-weighted assets.............. 12.82% $ 256,073 6.00% $ 119,876
=========== ===========

Allowance for loan and lease losses. 19,249

Subordinated debentures............. 100,000
-----------

Tier 2 capital...................... 119,249

Low-level recourse deduction........ (15,917)
-----------

Total risk-based capital, and ratio.
to risk-weighted assets........... 17.99% $ 359,405 8.00% $ 159,835 10.00% $ 199,794 13.00%
=========== =========== ===========

Total regulatory assets............. $ 2,497,768
===========

Adjusted total assets............... $ 2,500,095
===========

Risk-weighted assets................ $ 1,997,940
===========
</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 March 31, 1998. 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.
Notwithstanding the foregoing, however, the Bank's ability to make capital
distributions as a Tier 1 institution is limited by agreements between it and
the OTS to maintain specified capital levels and to dividend to Ocwen
subordinate and residual securities resulting from the Bank's securitization
activities.

In addition to these OTS regulations governing capital distributions,
the indenture governing the $100,000 of 12% subordinated debentures (the
"Debentures") due 2005 and issued by the Bank on June 12, 1995 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.

In connection with an examination of the Bank in late 1996 and early
1997, the staff of the OTS expressed concern about many of the Bank's
non-traditional operations, which generally are deemed by the OTS to involve
higher risk, certain of the Bank's accounting policies and the adequacy of the
Bank's capital in light of the Bank's lending and investment strategies. The
activities which were of concern to the OTS included the Bank's subprime

14
OCWEN FINANCIAL CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 1998
(DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)

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

single family residential lending activities, the Bank's origination of
acquisition, development and construction loans with terms which provide for
shared participation in the results of the underlying real estate, the Bank's
discount loan activities, which involve significantly higher investment in
nonperforming and classified assets than the majority of the savings and loan
industry, and the Bank's investment in subordinated classes of mortgage-related
securities issued in connection with the Bank's asset securitization activities
and otherwise.

Following the above-referenced examination, 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 required to be maintained by it pursuant to
such commitment.

NOTE 9 COMMITMENTS AND CONTINGENCIES

At March 31, 1998 the Company had commitments to (i) purchase and
originate $107,812 of subprime loans secured by single family residential
properties, (ii) fund $29,956 of loans secured by multi-family residential
buildings, (iii) fund $16,798 of loans secured by office buildings and (iv) fund
$5,125 of loans secured by hotel properties. The Company, through its investment
in subordinate securities and REMIC residuals which had a book value of $108,852
at March 31, 1998, supports senior classes of mortgage-related securities having
an outstanding principal balance of $2,383,241.


15
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations

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

GENERAL

The Company's business activities currently consist primarily of its
single family, small commercial and large commercial discount loan acquisition
and resolution activities, commercial real estate lending, subprime single
family residential lending, mortgage loans serviced for others, investments in a
wide variety of mortgage-related securities 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.

At March 31, 1998, the only significant subsidiaries of the Company,
other than the Bank, were IMI, OFS and Ocwen Capital Trust I. Prior to July 15,
1997, IMI, through subsidiaries, owned and managed the Westin Hotel (the
"Hotel") in Columbus, Ohio. On July 15, 1997, IMI sold a 69% partnership
interest in the Hotel for a minimal gain and no longer manages the Hotel. In
addition, as of March 31, 1998, IMI owned 8.12% or 1,540,000 shares of the
outstanding common stock of Ocwen Asset Investment Corp. ("OAC"), as well as
1.74% or 335,000 units of Ocwen Partnership, L.P. ("OPLP"), the operating
partnership formed to undertake the business of OAC and, through subsidiaries,
also owns non-residential real estate properties as well as residential units in
cooperative buildings. OFS was formed in October 1996 for the purpose of
purchasing substantially all of the assets of Admiral (a transaction which
closed on May 1, 1997), the Company's primary correspondent mortgage banking
firm for subprime single family residential loans, and assuming all of the
Bank's subprime single family residential lending operations. Ocwen Capital
Trust I, a wholly owned subsidiary of Ocwen, was formed for the express purpose
of issuing $125.0 million of 10 7/8% Capital Securities, the proceeds of which
were invested in 10 7/8% Junior Subordinated Debentures issued by Ocwen.

The following discussion of the Company's consolidated financial
condition and results of operations and 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 January 30, 1998, the Company was assigned the special servicing
rights to a pool of 6,309 subprime mortgage loans underlying a subordinate
security acquired by OAC, a publicly held real estate investment trust managed
by Ocwen Capital Corporation ("OCC"), a wholly owned subsidiary of Ocwen. The
Company, through the Bank, will become the special servicer of any loans which
are 60 days or more delinquent.

On March 13, 1998, DTS Communications, Inc. ("DTS"), a wholly-owned
real estate technology subsidiary of Ocwen, was honored from over 100 nominees
as the recipient of this year's Inman Innovator Award for "Software Applications
that help the Real Estate Industry be more efficient and speed up the Real
Estate Transaction Process." DTS has developed technology tools to automate real
estate transactions over the Internet. DTS Data Trak (TM) software allows real
estate professionals access to ancillary services necessary to close a real
estate transaction or loan. DTS has been recognized by Microsoft Corporation for
its Microsoft(R) component-based architecture to facilitate electronic data
interchange. DTS continues to attract mortgage origination, loss mitigation,
mortgage servicing and real estate brokerage firms seeking to reduce the time
necessary to order, track and process services used to close real estate
transactions. It is anticipated that five of the top mortgage originators will
be on-line by the end of the fourth quarter.

On March 17, 1998, pursuant to a definitive agreement executed by OAC
with a Wall Street firm related to OAC's acquisition of a subordinate security,
the Bank was designated the special servicer for the nonperforming securitized
loans underlying the subordinate security.

16
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations

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

On March 18, 1998, the Company completed the securitization of 1,439
subprime single family residential mortgage loans with an aggregate unpaid
principal balance of $161.4 million. The Company recorded total gains of $7.9
million on the sale of the senior classes of securities in connection with this
transaction. The Company continues to service the loans for a fee and has
retained an interest in the related subordinate security.

On March 25, 1998, Standard & Poor's raised its counterparty rating on
Ocwen to "BB-" from "B+". Standard & Poor's also raised the counterparty rating
on the Bank to "BB+" from "BB". The "B-" trust preferred rating of Ocwen Capital
Trust I was affirmed.

On March 26, 1998, the Company, as part of a larger transaction
involving the Company, BlackRock and Union Bank of Switzerland ("UBS"),
completed the securitization of 3,777 discount single family residential
mortgage loans with an aggregate unpaid principal balance of $227.5 million. The
Company recorded total gains of $16.7 million on the sale of the senior classes
of securities in connection with this transaction. The Company continues to
service the loans for a fee and has retained an interest in the related
subordinated security.

On March 31, 1998, the Company completed the sale of its investment in
two low-income housing tax credit projects and realized a gain of $4.7 million
on proceeds of $21.9 million.

On March 31, 1998, the Company purchased 7,518 additional shares of
common stock of OFS for $40.0 million, increasing its ownership from 93.7% to
97.8%.

On April 28, 1998, the Company and OAC announced the joint closing of
the transaction previously agreed to by the Company for the acquisition of
substantially all of the assets, and certain liabilities, of the United Kingdom
operations of Cityscape Financial Corp. ("Cityscape"). As consummated, the
Company acquired Cityscape's U.K. mortgage loan portfolio and mortgage loan
origination and servicing businesses for (pound)249.6 million ($407.5 million)
and assumed (pound)7.2 million ($11.8 million) of Cityscape's liabilities. OAC
acquired Cityscape's U.K. securitized mortgage loan residuals for (pound)33.7
million ($55.0 million). The amount paid by the Company was funded with both
cash on hand and a loan from Greenwich International Ltd. in the principal
amount of (pound)225.3 million ($367.8 million) and is subject to adjustment to
account for the actual balances on the closing date of the mortgage loan
portfolio and the assumed liabilities. In addition, the Company and OAC entered
into an agreement for the Bank to service the securitized mortgage loan
residuals purchased by OAC in the transaction.

On May 1, 1998, the Company acquired 3,228 single family residential
discount loans with an unpaid principal balance of $217.7 million from UBS for
approximately $185.5 million.

On March 31, 1998, the Company entered into a master repurchase
agreement with Lehman Commercial Paper, Inc. to finance the Company's purchase
of $292.8 million of single family residential loans from the U.S. operations of
Cityscape.

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

================================================================================
<TABLE>
<CAPTION>

CONSOLIDATED FINANCIAL HIGHLIGHTS
At or for the Three Months Ended March 31,
--------------------------------------------------
1998 1997 Change
------------ ------------ -----------
(Dollars in thousands, except share data)
<S> <C> <C> <C>
Net interest income.................................. $ 17,185 $ 17,363 (1)%
Provision for loan losses............................ 2,254 9,742 (77)
Non-interest income.................................. 45,406 21,351 113
Non-interest expense................................. 34,053 22,697 50
Equity in earnings of investment in joint ventures... -- 14,372 (100)
Net income........................................... 22,346 17,041 31

PER COMMON SHARE (1)
Earnings per share:
Basic............................................. $ 0.37 $ 0.32 16%
Diluted........................................... $ 0.36 $ 0.31 16%
Stock price:
High ............................................. $ 30.75 34.75 (12)%
Low .............................................. 22.25 25.25 (12)
Close............................................. 27.75 29.00 (4)

AVERAGE BALANCES
Interest-earning assets.............................. $ 2,641,517 $ 2,167,601 22%
Interest-bearing liabilities......................... 2,459,400 2,259,367 9
Stockholders' equity................................. 430,681 212,706 102

KEY RATIOS
Interest rate spread:
Yield on interest-earning assets.................. 8.79% 10.06% (13)%
Cost of interest-bearing liabilities.............. 6.64 6.58 1
Interest rate spread.............................. 2.15 3.48 (38)
Annualized return on average assets (2).............. 2.88 2.61 10
Annualized return on average equity ................. 20.75 32.05 (35)
Efficiency ratio(3).................................. 54.41 42.76 27
Core (leverage) capital ratio........................ 10.24 9.48 8
Risk-based capital ratio............................. 17.99 13.22 36
</TABLE>

(1) Retroactively adjusted for the 2-for-1 stock split approved by the
Company's Board of Directors on October 29, 1997.

(2) Includes the Company's pro rata share of average assets held by
its 50% joint venture for the three months ended March 31, 1997.

(3) Before provision for loan losses and including for the three
months ended March 31, 1997 equity in earnings of investment in
joint venture.

FIRST QUARTER SUMMARY

The Company recorded net income of $22.3 million for the three months
ended March 31, 1998 as compared to $17.0 million for the same period in 1997.
This increase in net income was attributable to an increase in non-interest
income and a lower provision for loan losses, offset in part by an increase in
non-interest expense. Diluted earnings per share were $0.36 for the first
quarter of 1998 as compared to $0.31 for the first quarter of 1997.

The $178,000 or 1% decrease in net interest income during the first
quarter of 1998 as compared to the first quarter of 1997 is primarily due to an
$8.5 million write down offset by the reversal of $4.5 million of reserves
related to the securities available for sale portfolio during the first quarter
of 1998 due to declining interest rates and the resulting increase in prepayment
speeds. This decline is largely offset by a $473.9 million increase in average
interest-earnings assets, primarily discount loans and loans available for sale.

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

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

The $7.5 million decrease in the provision for loan losses for the
three months ended March 31, 1998 as compared to the same period in 1997, is due
primarily to a $6.5 million decline in the loan loss provision for discount
loans, which was largely attributable to the recapture of previously established
provisions in connection with the securitization of single family residential
discount loans during the first quarter of 1998.

The $24.1 million or 113% increase in non-interest income for the three
months ended March 31, 1998 is due primarily to a $12.0 million increase in
gains on sales of interest earning assets, a $4.7 million gain recognized in
connection with the sale of investments in two low-income housing tax credit
projects and a $4.5 million increase in servicing fees and other charges,
reflecting a 200% increase in the average balance of loans serviced for others.

On December 12, 1997, the LLC distributed all of its remaining assets
to its partners. As a result, no equity in earnings of investment in joint
venture was recorded during the first quarter of 1998. During the first quarter
of 1997, the Company recorded $14.4 million of income related to its investment
in joint venture.

Non-interest expense increased $11.4 million or 50% during the three
months ended March 31, 1998 as compared to the same period in 1997 primarily as
a result of (i) a $6.6 million increase in compensation and benefits, due to an
82% increase in the average number of employees and (ii) a $3.6 million increase
in occupancy and equipment expense.

Distributions on the 10 7/8% Capital Securities issued in August 1997
amounted to $3.4 million for the first quarter of 1998 as compared to $0 for the
same period in 1997.

RESULTS OF OPERATIONS: THREE MONTHS ENDED MARCH 31, 1998 VERSUS THREE MONTHS
ENDED MARCH 31, 1997

The Company continues to engage in significant discount loan
acquisition and resolution activities and a variety of other mortgage lending
activities, which generally reflect the Company's focus on business lines which
offer the potential for greater returns without increased risk of loss. The
following table presents the estimated contribution by business activity to the
Company's net income for the periods indicated.
<TABLE>
<CAPTION>

For the Three Months Ended March 31, 1998 1997
--------------------- --------------------
(Dollars in Thousands) Amount % Amount %
--------------------------------------------- -------- -------- -------- --------
<S> <C> <C> <C> <C>
Discount Loans:
Single family residential loans ............ $ 16,995 76% $ 6,329 37%
Large commercial real estate loans ......... 2,863 13 2,610 15
Small commercial real estate loans ......... 3,683 16 483 3

Investment in low-income housing
tax credits .............................. 4,750 21 3,566 21

Commercial real estate lending ............. (384) (2) 525 3

Subprime single family residential lending . 974 4 544 3

Mortgage loan servicing .................... 1,528 7 934 6

Investment securities ...................... (6,782) (30) 1,714 10

Other ...................................... (1,281) (5) 336 2
-------- --- -------- ---

$ 22,346 100% $ 17,041 100%
======== === ======== ===
</TABLE>

The Company's discount loan activities include asset acquisition,
servicing and resolution of single family residential, large commercial and
small commercial loans and the related real estate owned. Investment in
low-income housing tax credits includes the Company's investments, primarily
through limited partnerships, in qualified low-income rental housing for the
purpose of obtaining Federal income tax credits pursuant to Section 42 of the
Code. Low-income housing tax credits and benefits of $4.7 million and $3.6
million are included as credits against income tax expense for the three months
ended March 31, 1998 and 1997, respectively. Commercial lending includes the

19
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations

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

Company's origination of multi-family and commercial real estate loans held for
investment. Subprime single family lending includes the Company's acquisition
and origination of single family residential loans to nonconforming borrowers
which are recorded as available for sale, and the Company's historical loan
portfolio of single family residential loans held for investment. Mortgage loan
servicing includes the Company's fee-for-services business of providing loan
servicing, including asset management and resolution services, to third-party
owners of nonperforming, underperforming and subprime assets. Investment
securities includes the results of the securities portfolio, whether available
for sale, trading or investment, other than REMIC residuals and subordinate
interests related to the Company's securitization activities which have been
included in the related business activity.

Interest income and expense have been allocated to each business
segment for the investment of funds raised or funding of investments made at an
interest rate based upon the Treasury swap yield curve taking into consideration
the actual duration of such liabilities or assets. Allocations of non-interest
expense generated by corporate support services were made to each business
segment based upon management's estimate of time and effort spent in the
respective activity. As such, the resulting net income amounts represent
estimates of the contribution of each business activity to the Company.

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.


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

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

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.
<TABLE>
<CAPTION>
Three months ended March 31,
--------------------------------------------------------------------------------
1998 1997
---------------------------------------- ---------------------------------------
Average Annualized Average Annualized
Balance Interest Yield/Rate Balance Interest Yield/Rate
------------ ----------- ---------- ------------ ---------- ----------
AVERAGE ASSETS: (Dollars in thousands)
<S> <C> <C> <C> <C> <C> <C>
Federal funds sold and repurchase
agreements...................... $ 79,885 $ 1,032 5.17% $ 132,337 $ 1,658 5.01%
Securities available for trading.. -- -- -- 13,179 248 7.53
Securities available for sale (2). 527,058 3,962 3.01 338,956 8,173 9.64
Loans available for sale (1)...... 339,394 9,503 11.20 118,729 2,851 9.61
Investment securities and other... 34,855 485 5.57 23,032 681 11.83
Loan portfolio (1)................ 281,215 6,262 8.91 423,135 10,692 10.11
Discount loan portfolio........... 1,379,110 36,797 10.67 1,118,233 30,224 10.81
---------- --------- ---------- --------
Total interest-earning assets,
interest income ................ 2,641,517 58,041 8.79 2,167,601 54,527 10.06
--------- --------
Non-interest earning cash......... 38,524 11,350
Allowance for loan losses......... (25,889) (16,515)
Investments in low-income
housing tax credit interests ... 131,699 90,398
Investment in joint ventures...... 1,056 63,637
Real estate owned, net............ 171,952 112,227
Other assets...................... 147,630 179,156
---------- ----------
Total assets................... $3,106,489 $2,607,854
========== ==========

AVERAGE LIABILITIES AND
STOCKHOLDERS' EQUITY:
Interest-bearing demand deposits.. $ 32,907 $ 356 4.33% $ 24,699 $ 227 3.68%
Savings deposits.................. 1,735 10 2.31 2,620 15 2.29
Certificates of deposit........... 1,790,973 27,479 6.14 1,964,020 29,652 6.04
---------- --------- ---------- --------
Total interest-bearing deposits 1,825,615 27,845 6.10 1,991,339 29,894 6.00
Notes, debentures and other....... 230,453 6,752 11.72 225,573 6,715 11.91
Obligations outstanding under lines
of credit...................... 281,218 4,520 6.43 -- -- --
Securities sold under agreements
to repurchase ................ 114,633 1,639 5.72 20,934 272 5.20
Federal Home Loan Bank advances... 7,481 100 5.35 21,521 283 5.26
---------- --------- ---------- --------
Total interest-bearing
liabilities, interest expense 2,459,400 40,856 6.64 2,259,367 37,164 6.58
--------- --------
Non-interest bearing deposits...... 23,536 15,543
Escrow deposits.................... 111,094 71,713
Other liabilities.................. 81,778 48,525
---------- ----------
Total liabilities............... 2,675,808 2,395,148
Stockholders' equity............... 430,681 212,706
---------- ----------
Total liabilities and
stockholders' equity.......... $3,106,489 $2,607,854
========== ==========
Net interest income before
provision for loan losses ....... $ 17,185 $ 17,363
========= ========
Net interest rate spread........... 2.15% 3.48%
======= =======
Net interest margin................ 2.60% 3.20%
======= =======
Ratio of interest-earning assets to
interest-bearing liabilities...... 107% 96%
========== ==========
</TABLE>

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

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

(1) The average balances of loans available for sale and loan portfolio
include non-performing loans, interest on which is recognized on a cash
basis.

(2) Excludes effect of unrealized gains or losses on securities available
for sale.

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
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>
1998 vs. 1997
For the quarter ended March 31, ------------------------------------------
(Dollars in thousands) Increase (decrease) due to
- ------------------------------------------------------------- ------------------------------------------
Rate Volume Total
-------- -------- --------
<S> <C> <C> <C>
Interest-Earning Assets:
Federal funds sold and repurchase agreements ............ $ 50 $ (676) $ (626)
Securities held for trading ............................. -- (248) (248)
Securities available for sale ........................... (7,353) 3,142 (4,211)
Loans available for sale ................................ 546 6,106 6,652
Loans ................................................... (1,158) (3,272) (4,430)
Discount loans .......................................... (392) 6,965 6,573
Investment securities and other ......................... (454) 258 (196)
-------- -------- --------
Total interest-earning assets ......................... (8,761) 12,275 3,514
-------- -------- --------

Interest-Bearing Liabilities:
Interest-bearing demand deposits ........................ 45 84 129
Savings deposits ........................................ -- (5) (5)
Certificate of deposit .................................. 475 (2,648) (2,173)
-------- -------- --------
Total interest-bearing deposits ....................... 520 (2,569) (2,049)
Notes, debentures and other interest-bearing obligations (107) 144 37
Securities sold under agreements to repurchase .......... 32 1,335 1,367
Obligations outstanding under lines of credit ........... -- 4,520 4,520
Federal Home Loan Bank advances ......................... 5 (188) (183)
-------- -------- --------
Total interest-bearing liabilities ...................... 450 3,242 3,692
-------- -------- --------
Decrease in net interest income ............................ $ (9,211) $ 9,033 $ (178)
======== ======== ========
</TABLE>

The Company's net interest income of $17.2 million decreased $178,000
or 1% during the three months ended March 31, 1998 as compared to the comparable
period in the prior year. Interest income increased $3.5 million or 6% due to a
$473.9 million or 22% increase in the Company's average interest-earning assets
from period to period offset by an $8.5 million write down net of the reversal
of $4.5 million of reserves taken against the securities available for sale
portfolio during the first quarter of 1998, resulting in a 127 basis point
decrease in the weighted average yield earned. Interest expense increased $3.7
million or 10% due to a $200.0 million or 9% increase in the Company's average
interest-bearing liabilities. Of the $200.0 million net increase in the average
balance of interest-bearing liabilities, $281.2 million and $93.7 million
related to increases in borrowings under lines of credit and securities sold
under agreements to repurchase, respectively, offset by a $173.0 million decline
in certificates of deposit.

INTEREST INCOME. Interest income on the discount loan portfolio
increased by $6.6 million or 22% in the three months ended March 31, 1998 versus
the three months ended March 31, 1997 primarily as a result of a $260.9 million
or 23% increase in the average balance of the discount loan portfolio.

Interest income on the loan portfolio decreased by $4.4 million or 41%
in the first quarter of 1998 from the comparable period in 1997 primarily due to
$141.9 million or 34% decrease in the average balance of the loan portfolio and
a 120 basis point decline in the weighted average yield earned.

22
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations

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

Interest income on loans available for sale increased $6.7 million or
233% during the first quarter of 1998 as compared to the same period in 1997
primarily as a result of a $220.7 million increase in the average balance and a
159 basis point increase in the weighted average yield earned.

Interest income on securities available for sale decreased by $4.2
million or 52% during the first quarter of 1998 as compared to the same period
in 1997 primarily as a result of a $8.5 million write down net of the reversal
of $4.5 million of reserves taken against the securities available for sale
portfolio, offset by a $188.1 million or 55% increase in the average balance.
The $8.5 million write down recorded by the Company against its interest-only
securities portfolio resulted from increases in projected prepayment speeds
during this period and a resulting shortening of the weighted average lives of
certain individual securities in the portfolio. As a result, a determination was
made to write down the recorded investment in those securities where the
reduction in fair value was considered to be other than temporary. The Company
believes that the current low levels of interest rates, and the inverted shape
of the yield curve, are relatively short-term phenomena. To the extent that
longer term interest rates increase or the relationship between short-term and
long-term rates revert to their historical spreads, the value of the portfolio
should recover. To the extent that the current environment persists, or that
rates decrease further, additional impairment losses may be recognized.

INTEREST EXPENSE. The $3.7 million increase in interest expense during
the three months ended March 31, 1998 as compared to the same period in 1997 is
primarily due to $4.5 million of interest expense incurred in connection with
Company's use of lines of credit at OFS to fund its subprime single family
residential lending growth. The average amount of the Company's borrowings under
lines of credit increased from $0 during the three months ended March 31, 1997
to $281.2 million during the three months ended March 31, 1998. 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
other relevant factors.

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

For the three months ended March 31, 1998 1997
- ------------------------------------------------- --------- ---------
(Dollars in Thousands)
Discount loans................................ $ 1,924 $ 8,431
Loan portfolio................................ 330 1,311
--------- ---------
Total....................................... $ 2,254 $ 9,742
========= =========

The decline in the loan loss provision for discount loans during the
three months ended March 31, 1998 is related to several factors. First, the
provision for the three months ended March 31, 1998 includes the recapture of
previously established provisions in connection with the securitization of
single family residential discount loans during the first quarter of 1998.
Second, the loan loss provision fluctuates in direct relation to net
acquisitions and resolutions of discount loans. In the first quarter of 1998,
the balance of discount loans (before allowance for losses) decreased by $266.6
million, whereas in the first quarter of 1997, the balance of discount loans
(before allowance for losses) increased by $225.3 million. Third, the provision
for the first quarter of 1997 included $2.0 million of additional reserves
provided in connection with the unsecuritized discount loans remaining from the
first quarter securitization. No similar charges were taken in 1998. The decline
in the loan loss provision for the loan portfolio is primarily due to a one-time
charge of $1.1 million in the first quarter of 1997 to reserve for losses on a
specific loan.

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 1998. 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


23
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations

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

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>

For the three months ended March 31, 1998 1997
- ----------------------------------------------------- ---------- ----------
(Dollars in Thousands)
<S> <C> <C>
Servicing fees and other charges.................... $ 9,772 $ 5,236
Gains on sales of interest-earning assets, net...... 28,737 16,778
Gain on real estate owned, net...................... 1,026 (794)
Other income........................................ 5,871 131
---------- ----------
Total.......................................... $ 45,406 $ 21,351
========== ==========
</TABLE>

The $4.5 million increase in servicing fees and other charges during
the first quarter of 1998 was due to an increase in loan servicing and related
fees as a result of the Company's increase in loans (primarily subprime and
non-performing) serviced for others. The average unpaid principal balance of
loans serviced for others amounted to $6.12 billion during the three months
ended March 31, 1998, as compared to $2.04 billion during the three months ended
March 31, 1997.

The following table sets forth the Company's loans serviced for others
at March 31, 1998.
<TABLE>
<CAPTION>
Discount Loans Subprime Loans 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>
Loans securitized ...... $ 836,580 14,588 $ 681,908 6,125 $ -- -- $1,518,488 20,713
Loans serviced for third
parties ................ 1,715,748 24,631 3,068,791 33,166 269,269 1,167 5,053,808 58,964
---------- ---------- ---------- ---------- ---------- ---------- ---------- ----------
$2,552,328 39,219 $3,750,699 39,291 $ 269,269 1,167 $6,572,296 79,677
========== ========== ========== ========== ========== ========== ========== ==========
</TABLE>

Net gains on sales of interest-earning assets in the first quarter of
1998 were primarily comprised of a $7.9 million gain recognized in connection
with the securitization of 1,439 subprime single-family residential mortgage
loans with an aggregate unpaid principal balance of $161.4 million, a $16.7
million gain recognized in connection with the securitization of 3,777 discount
single family residential mortgage loans with an aggregate unpaid principal
balance of $227.5 million, a $2.0 million gain recognized on the sale of $12.9
million in unpaid principal balance of small commercial discount loans, and a
$2.3 million gain recognized on the sale of certain REMIC residual securities.
The Company continues to service the securitized loans for a fee and has
retained an interest in the related subordinate class securities with a combined
book value of $25.8 million. See table below. Net gains on sales of
interest-earning assets in the first quarter of 1997 were primarily comprised of
$2.7 million of gains from sales of single family nonconforming loans, $3.5
million of gains from sales of certain large commercial loans in the Company's
discount loan portfolio and a $9.5 million net gain in connection with the
securitization completed in March 1997 of single family residential mortgage
loans with an unpaid principal balance of $44.8 million acquired from HUD.

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

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

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

The following table sets forth the Company's net gains recognized in
connection with the securitization of loans during the periods indicated:


<TABLE>
<CAPTION>
Loans Securitized Book Value
- --------------------------------------------------------------------- of Securities
Type of Loans Principal No.of Loans Retained Net Gain
- ------------------------------------------- --------- ----------- ------------- --------
<S> <C> <C> <C> <C>
For the Three Months Ended March 31, 1998:
Single family discount ............... $ 227,549 3,777 $ 15,917 $ 16,698
Single family subprime ............... 161,400 1,439 9,862 7,932
--------- --------- --------- ---------
$ 388,949 5,216 $ 25,779 $ 24,630
========= ========= ========= =========

For the Three Months Ended March 31, 1997:
Single family discount ............... $ 44,755 881 $ 2,953 $ 9,498
========= ========= ========= =========
</TABLE>

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:

For the three months ended March 31, 1998 1997
- ------------------------------------------------- ----------- -----------
(Dollars in Thousands)
Gains on sales .................................. $ 8,763 $ 3,898
Provision for loss in fair value ................ (4,234) (2,337)
Rental income (carrying costs), net ............. (3,503) (2,355)
--------- ---------
Gain (loss) on real estate owned, net ......... $ 1,026 $ (794)
========= =========

For additional information relating to the Company's real estate owned,
see "Changes in Financial Condition-Real Estate Owned."

Included in other income for the three months ended March 31, 1998 was
a $4.7 million gain recognized in connection with the sale of investments in two
low-income housing tax credit projects. See "Changes in Financial
Condition-Investments in Low-Income Housing Tax Credit Interests."

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

For the three months ended March 31, 1998 1997
- ------------------------------------------------------- ----------- -----------
(Dollars in Thousands)
Compensation and employee benefits .................... $ 21,482 $ 14,923
Occupancy and equipment ............................... 6,457 2,829
Net operating loss on investments in real estate
and certain low-income housing tax credit interests 1,246 1,093
Other operating expenses .............................. 4,868 3,852
--------- ---------
Total .............................................. $ 34,053 $ 22,697
========= =========

The increase in compensation and employee benefits during the three
months ended March 31, 1998 reflects an increase in the average number of
employees from 629 during the three months ended March 31, 1997 to 1,147 during
the three months ended March 31, 1998.

The $3.6 million increase in occupancy and equipment expenses during
the three months ended March 31, 1998, as compared to the same period in the
prior year, was primarily due to a $1.1 million increase in data processing
costs, a $1.3 million increase in general office and equipment expenses and a
$1.3 million increase in occupancy related

25
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations

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

expenses, all largely attributable to the increase in leased corporate and loan
production office space and the increase in employees discussed above.


The $1.0 million increase in other operating expenses during the first
quarter of 1998 as compared to the first quarter of 1997, is due primarily to a
$1.1 million increase in loan expenses, an $800,000 increase in professional
fees, $400,000 amortization of excess of purchase price over net assets acquired
and a $400,000 increase in regulatory and insurance expenses, offset in part by
a $1.7 million decline in miscellaneous expenses primarily as a result of
management's decision to reverse general reserves no longer deemed necessary.

DISTRIBUTIONS ON 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. Cash distributions on the Capital Securities are 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. For the three months ended March 31, 1998, the
Company has recorded $3.4 million of distributions to holders of the Capital
Securities.

EQUITY IN EARNINGS OF INVESTMENT IN JOINT VENTURES. On December 12,
1997, the LLC distributed all of its remaining assets to its partners. As a
result, no equity in earnings of investment in joint venture was recorded during
the first quarter of 1998. During the first quarter of 1997, the Company
recorded $14.4 million of income related to its investment in joint venture. The
Company's pro rata share of the income from the joint venture in the first
quarter of 1997 consisted primarily of $1.7 million of net interest income, a
$9.2 million net gain related to the securitization of single family residential
loans and the recapture of $2.5 million of valuation allowances established in
1996 by the Company on its equity investment in the LLC as a result of the
resolution and securitization of loans.

INCOME TAX EXPENSE. Income tax expense amounted to $573,000 and $3.6
million during the three months ended March 31, 1998 and 1997, respectively. The
Company's income tax expense is reported net of tax credits of $4.7 million and
$3.6 million during the first quarter of 1998 and 1997, respectively, resulting
from the Company's investment in certain low-income housing tax credit
interests. Exclusive of such amounts, the Company's effective tax rate amounted
to 23.0% and 34.7% during the three months ended March 31, 1998 and 1997,
respectively. The decline in the effective tax rate is primarily the result of
the utilization of $8.6 million of net operating loss carry forwards by IMI. IMI
had at March 31, 1998 net operating loss carryforwards of $1.1 million which can
only be used to offset future taxable income of IMI. See "Changes in Financial
Condition-Investments in Low Income Housing Tax Credit Interests".

MINORITY INTEREST. Minority interest in net loss of consolidated
subsidiary represents the loss attributable to the 2.2% interest in OFS owned by
Admiral. See Note 1 to the Interim Consolidated Financial Statements included in
Item 1 hereof.

CHANGES IN FINANCIAL CONDITION

GENERAL. From December 31, 1997 to March 31, 1998 total assets
increased by $352.0 million or 11%. This increase was primarily due to a $316.1
million increase in the loans available for sale, a $173.4 million increase in
securities available for sale, a $48.0 million increase in investment securities
and a $33.7 million increase in other assets, offset in part by a $262.6 million
decrease in discount loans. Total liabilities increased by $324.0 million from
December 31, 1997 to March 31, 1998 primarily due to a $323.4 million increase
in obligations outstanding under lines of credit and a $60.2 million increase in
securities sold under agreements to repurchase, offset by a $49.2 million
decrease in deposits.

SECURITIES AVAILABLE FOR SALE. At March 31, 1998, securities available
for sale amounted to $650.2 million or 19% of the Company's total assets.
Securities available for sale are carried at market 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 March 31, 1998 included an aggregate of $8.5 million of unrealized
losses ($145,000 unrealized gain net of deferred taxes) as compared to $11.7
million of unrealized losses ($5.0 million unrealized loss net of deferred
taxes) at December 31, 1997.

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

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

The following table sets forth the carrying value (which represents
market value) of the Company's securities available for sale at the dates
indicated.

March 31, December 31,
1998 1997
------------- -------------
(Dollars in Thousands)
Mortgage-related securities:
Single family residential:
CMOs (AAA-rated) ..................... $ 310,705 $ 160,451
Interest-only:
FHLMC .............................. 60,276 64,745
FNMA ............................... 53,977 59,715
GNMA ............................... 25,190 29,766
AAA-rated .......................... 15,199 13,863
Subordinates ......................... 114,579 67,830
REMIC residuals ...................... 14,644 15,693
Swap contracts ....................... (843) (94)
----------- ----------
593,727 411,969
----------- ----------
Multi-family residential and commercial:
Interest-only:
AAA-rated .......................... 3,896 1,030
Non-investment grade ............... -- 3,477
Subordinates ......................... 14,381 14,048
----------- ----------
18,277 18,555
----------- ----------
Marketable equity securities:
Common stocks ........................ 38,196 46,272
----------- ----------
Total .............................. $ 650,200 $ 476,796
=========== ==========

The Company's securities available for sale of $650.2 million at March
31, 1998 increased by $173.4 million or 36% from December 31, 1997 due primarily
to $242.6 million of purchases, offset by $3.7 million of sales, $31.7 million
of maturities and principal repayments and $38.9 million of net premium
amortization.

At March 31, 1998, the carrying value of the Company's investment in
interest-only and inverse interest-only securities (together "IOs") amounted to
$158.5 million or 24% of total securities available for sale. IOs 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 mortgage collateral.
Increased prepayments of the underlying mortgage collateral resulting from a
decrease in market interest rates or other factors can result in a loss of all
or part of the purchase price of such security. At March 31, 1998, all of the
Company's IO securities were either issued by FHLMC, GNMA, or FNMA or were rated
AAA by national rating agencies. At March 31, 1998, unrealized losses on the
Company's portfolio of IO securities amounted to $30.0 million, excluding
deferred taxes.

At March 31, 1998 the carrying value of the Company's investment in
subordinate interests amounted to $129.0 million or 20% of total securities
available for sale and supported senior classes of securities having an
outstanding principal balance of $2.38 billion. Because of their subordinate
position, subordinate classes of mortgage-related securities involve more risk
than the other classes. The Company does not intend to purchase subordinate
classes of mortgage-related securities created by unaffiliated parties. The
Company may however retain subordinate classes resulting from the securitization
of assets held by it directly, although it is intended that any such securities
held by the Bank will be distributed to the Company as a dividend, subject to
the Bank's ability to declare such dividends under applicable limitations. Five
such securities with an aggregate book value of $40.6 million were distributed
to the Company from the Bank in the form of a dividend during January 1998. At
March 31, 1998, the Bank held one subordinate security with a carrying value and
book value of $19.2 million and $15.9 million, respectively.

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

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

LOANS AVAILABLE FOR SALE. The Company's loans available for sale at
March 31, 1998, which are carried at the lower of cost or fair value, increased
by $316.1 million or 179% from December 31, 1997 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
March 31, 1998 and December 31, 1997. The Company's single family residential
lending activities to subprime borrowers is conducted by OFS.

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

March 31, December 31,
1998 1997
---------- -----------
(Dollars in thousands)
Single family residential loans .................. $ 492,667 $ 176,554
Consumer loans ................................... 439 487
---------- ----------
$ 493,106 $ 177,041
========== ==========

The following table sets forth the activity in the Company's net loans
available for sale during the periods indicated.

For the three months ended March 31, 1998 1997
- ------------------------------------------------------ ---------- -----------
(Dollars in Thousands)
Balance at beginning of period ....................... $ 177,041 $ 126,366
Purchases:
Single family residential ......................... 321,720 37,667
Originations:
Single family residential ......................... 182,522 28,164
Sales ................................................ (166,159) (85,486)
Increase (decrease) in lower of cost or market
reserve ........................................... (327) 158
Loans transferred to loan portfolio .................. -- (13,694)
Principal repayments, net of capitalized interest .... (21,003) (2,959)
Transfer to real estate owned ........................ (688) (1,705)
--------- ---------
Net increase (decrease) in loans .................. 316,065 (37,855)
--------- ---------
Balance at end of period ............................. $ 493,106 $ 88,511
========= =========

During the three months ended March 31, 1998 and 1997 the Company
purchased and originated $479.8 million and $64.5 million, respectively, of
single family residential loans to subprime borrowers. Purchases of single
family residential loans during the three months ended March 31, 1998 include
$292.8 million purchased from the U.S. operations of Cityscape Financial Corp.
The Company also securitized $161.4 million of subprime loans during the three
months ended March 31, 1998 for a gain of $7.9 million.

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:

March 31, December 31,
1998 1997
------------ ------------
(Dollars in thousands)
Non-performing loans:
Single
family ............................... $ 8,006 $ 13,509
35 25
Consumer ............................. ---------- ----------
$ 8,041 $ 13,534
========== ==========

Non-performing loans as a percentage of:
Total loans available for sale ....... 1.63% 7.64%
Total assets ......................... 0.23% 0.44%

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

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

Non-performing loans available for sale 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 prime loans, the Company believes that the borrower's equity in
the security property and the Company's expertise in the area of resolution of
nonperforming loans will make its subprime borrower loan program successful.

INVESTMENT SECURITIES. Investment securities increased by $48.0 million
from December 31, 1997 to March 31, 1998 as a result of the Company's $45.4
million investment in 35% of the outstanding common stock of Kensington Mortgage
Company, a leading originator of nonconforming residential mortgages in the
U.K., and a $2.6 million additional investment in OPLP in exchange for an
additional 175,000 limited partnership units. The additional investment in OPLP
increases the Company's ownership to 335,000 units or 1.74%. See Note 1 to the
Interim Consolidated Financial Statements included in Item 1 hereof.

DISCOUNT LOAN PORTFOLIO. At March 31, 1998, the Company's net discount
loan portfolio amounted to $1.17 billion or 34% of the Company's total assets.
The following table sets forth the composition of the Company's discount loan
portfolio by type of loan at the dates indicated.

March 31, December 31,
1998 1997
-------------- --------------
(Dollars in thousands)
Single family residential loans.......... $ 630,776 $ 900,817
Multi-family residential loans........... 165,366 191,302
Commercial real estate loans (1)......... 701,858 701,035
Other loans.............................. 6,878 1,865
------------ ------------
Total discount loans.................. 1,504,878 1,795,019
Unaccreted discount (2).................. (313,765) (337,350)
Allowance for loan losses................ (19,490) (23,493)
------------ ------------
Discount loans, net................... $ 1,171,623 $ 1,434,176
============ ============

(1) The balance at March 31, 1998 consisted of $377.5 million of loans
secured by office buildings, $107.1 million of loans secured by hotels,
$106.0 million of loans secured by retail properties or shopping
centers and $111.3 million of loans secured by other properties. The
balance at December 31, 1997 consisted of $363.7 million of loans
secured by office buildings, $98.9 million of loans secured by hotels,
$106.8 million of loans secured by retail properties or shopping
centers and $131.6 million of loans secured by other properties.

(2) The balance at March 31, 1998 consisted of $150.5 million on single
family residential loans, $38.8 million on multi-family residential
loans, $122.0 million on commercial real estate loans and $2.5 million
on other loans. The balance at December 31, 1997 consisted of $170.7
million on single family residential loans, $46.0 million on
multi-family residential loans, $120.5 million on commercial real
estate loans and $0.2 million on other loans.

The following tables set forth the activity in the Company's gross
discount loan portfolio during the periods indicated.

<TABLE>
<CAPTION>
Three months ended March 31
------------------------------------------------
1998 1997
------------------------ -----------------------
No. of No. of
Balance Loans Balance Loans
------------ ----------- ------------ ----------

(Dollars in thousands)

<S> <C> <C> <C> <C>
Balance at beginning of period ........... $1,795,019 12,980 $1,314,399 5,460

Acquisitions(1) ........................... 90,550 572 442,878 8,211
Resolutions and repayments (2) ........... (75,526) (497) (63,553) (194)
Loans transferred to real estate owned .... (64,802) (687) (51,586) (392)
Sales(3) .................................. (240,363) (3,797) (79,753) (883)
---------- --------- ---------- --------
Balance at end of period ................. $1,504,878 8,571 $1,562,385 12,202
========== ========= ========== ========
</TABLE>

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

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

(1) During the three months ended March 31, 1998, acquisitions consisted
primarily of $41.4 million of single family residential loans, $3.0
million of multi-family residential loans and $41.2 million of
commercial real estate and $5.0 million of other loans. Included in
acquisitions for the three months ended March 31, 1997 are the
Company's approximate one-half allocated share of 13,781 single family
residential loans with an aggregate unpaid principal balance of $855.7
million, acquired by the Company and its co-investor at an auction by
HUD for a purchase price of $757.4 million.

(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 March 31, 1998 is the
securitization of 3,777 discount single family residential mortgage
loans with an aggregate unpaid principal balance of $227.5 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>
March 31, 1998 December 31, 1997
---------------------- ---------------------
Principal % of Principal % of
Amount Loans Amount Loans
------------ --------- ------------ --------
<S> <C> <C> <C> <C>
Loans without Forbearance Agreements:
Current .................................. $ 630,045 41.87% $ 670,115 37.33%
Past due 31 to 89 days ................... 64,712 4.30 21,098 1.18
Past due 90 days or more ................. 551,592 36.65 638,319 35.56
Acquired and servicing not yet transferred 31,394 2.09 28,053 1.56
---------- ------ ---------- ------
Subtotal ............................... 1,277,743 84.91 1,357,585 75.63
---------- ------ ---------- ------

Loans with Forbearance Agreements:
Current .................................. 1,134 0.08 3,140 0.18
Past due 31 to 89 days ................... 5,138 0.34 1,688 0.09
Past due 90 days or more (1) ............. 220,863 14.67 432,606 24.10
---------- ------ ---------- ------
Subtotal ............................... 227,135 15.09 437,434 24.37
---------- ------ ---------- ------

Total ....................................... $1,504,878 100.00% $1,795,019 100.00%
========== ====== ========== ======
</TABLE>


(1) Includes $213.4 million of loans which were less than 90 days past due
under the terms of the forbearance agreements at March 31, 1998, of
which $114.1 million were current and $99.3 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.

30
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.

March 31, December 31,
1998 1997
------------ ------------
(Dollars in thousands)
Single family residential loans .................. $ 41,326 $ 46,226
Multi-family residential loans ................... 66,038 71,382
Commercial real estate and land loans:
Hotel ......................................... 90,274 89,362
Office buildings .............................. 90,967 68,759
Land .......................................... 2,541 2,858
Other ......................................... 13,701 16,094
--------- ---------
Total ....................................... 197,483 177,073
Consumer ......................................... 225 244
--------- ---------
Total loans ................................. 305,072 294,925
Undisbursed loan funds ........................... (18,077) (22,210)
Unaccreted discount .............................. (2,451) (2,721)
Allowance for loan losses ........................ (4,026) (3,695)
--------- ---------
Loans, net .................................. $ 280,518 $ 266,299
========= =========

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

For the three months ended March 31, 1998 1997
- ------------------------------------------------- ----------- -----------
(Dollars in Thousands)
Balance at beginning of period .................. $ 294,925 $ 501,114
Originations:
Single family residential loans .............. -- 1,769
Multi-family residential loans ............... 13,771 12,680
Commercial real estate loans and land loans .. 18,985 --
Commercial non-mortgage and consumer loans ... -- 1,134
--------- ---------
Total loans originated ..................... 32,756 15,583
--------- ---------
Loans transferred from available for sale ....... -- 13,802
Principal repayments, net of capitalized interest (22,609) (17,652)
Transfer to real estate owned ................... -- (353)
--------- ---------
Net increase in loans ...................... 10,147 11,380
--------- ---------
Balance at end of period(1) ..................... $ 305,072 $ 512,494
========= =========

(1) The decline in the balance of the gross loan portfolio at March 31,
1998 as compared to March 31, 1997, is primarily due to significant
payoffs of commercial real estate loans secured by hotel and office
buildings during the latter part of 1997.

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

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

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:
March 31, December 31,
1998 1997
----------- ------------
Nonperforming loans (1) ............................ (Dollars in Thousands)
Single family residential loans ................. $ 1,307 $ 1,575
Multi-family residential loans .................. 12,200 7,583
--------- ---------
$ 13,507 $ 9,158
========= =========
Nonperforming loans as a percentage of:
Total loans (2) ................................. 4.71% 3.36%
Total assets .................................... 0.39% 0.30%

Allowance for loan losses as a percentage of:
Total loans (2) ................................. 1.41% 1.37%
Nonperforming loans ............................. 29.81% 40.35%

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

(2) Total loans is net of undisbursed loan proceeds.

ALLOWANCES FOR LOSSES. The Company uses an internal asset review system
to identify problem assets. The Company's asset classification process, in
accordance with applicable regulations, provides for the classification of
assets into the categories of satisfactory, special mention, substandard,
doubtful or loss. 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 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, 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>
March 31, 1998 December 31, 1997
-------------------------------- ---------------------------------
Gross Gross
Loan Loan
Allowance Balance Percent Allowance Balance Percent
---------- ------------ ------- ----------- ------------ -------
<S> <C> <C> <C> <C> <C> <C>
Loan portfolio:
Single family ........ $ 375 $ 41,326 13.5% $ 512 $ 46,226 15.7%
Multi-family ......... 2,164 66,038 21.7% 2,163 71,382 24.2%
Commercial real estate 1,477 197,483 64.7% 1,009 177,073 60.0%
Consumer ............. 10 225 0.1% 11 244 0.1%
-------- ---------- ----- -------- ---------- -----
$ 4,026 $ 305,072 100.0% $ 3,695 $ 294,925 100.0%
======== ========== ===== ======== ========== =====
Discount loan portfolio:
Single family ........ $ 8,144 $ 630,776 41.9% $ 15,017 $ 900,817 50.2%
Multi-family ......... 2,673 165,366 11.0% 2,616 191,302 10.7%
Commercial real estate 8,673 701,858 46.6% 5,860 701,035 39.0%
Other ................ -- 6,878 0.5% -- 1,865 0.1%
-------- ---------- ----- -------- ---------- -----
$ 19,490 $1,504,878 100.0% $ 23,493 $1,795,019 100.0%
======== ========== ===== ======== ========== =====
</TABLE>
32
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations

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

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 three months ended March 31, 1998.


<TABLE>
<CAPTION>
Balance Balance
December 31, March 31,
1997 Additions Charge-offs Recoveries 1998
----------- ----------- ----------- ---------- -----------

<S> <C> <C> <C> <C> <C>
Loan portfolio:
Single family ........ $ 512 $ (137) $ -- $ -- $ 375
Multi-family ......... 2,163 1 -- -- 2,164
Commercial real estate 1,009 467 -- -- 1,476
Consumer ............. 11 (1) -- -- 10
--------- --------- --------- -------- ---------
$ 3,695 $ 330 $ -- $ -- $ 4,025
========= ========= ========= ======== =========
Discount loans:
Single family ........ $ 15,017 $ (2,214) $ (4,717) $ 58 $ 8,144
Multi-family ......... 2,616 428 (371) -- 2,673
Commercial ........... 5,860 3,710 (897) -- 8,673
--------- --------- --------- -------- ---------
$ 23,493 $ 1,924 $ (5,985) $ 58 $ 19,490
========= ========= ========= ======== =========
</TABLE>

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. At March 31, 1998
the Company had $119.0 million of investments in low-income housing tax credit
interests as compared to $128.6 million at December 31, 1997. On March 31, 1998,
the Company completed the sale of its investment in two low-income housing tax
credit projects which had a carrying value of $17.2 million for a gain of $4.7
million.

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, which amounted to $32.6 million at March 31, 1998, are accounted for
using the equity method in accordance with the consensus of the Emerging Issues
Task Force through Issue Number 94-1. Limited partnership investments made prior
to May 18, 1995, which amounted to $30.6 million at March 31, 1998, 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
as both a limited and, through a subsidiary, general partner amounted to $55.8
million at March 31, 1998 and are presented on a consolidated basis.

INVESTMENT IN JOINT VENTURES. From time to time the Company and a
co-investor acquire discount loans by means of a co-owned joint venture. At
March 31, 1998 and December 31, 1997, the Company's $1.1 million investment in
joint venture, net consisted of a 10% interest in BCFL, a limited liability
Company which was formed by the Bank and BlackRock in January 1997 to acquire
discount multi-family residential loans from HUD. In December 1997, the LLC
distributed its assets to the Company and its other 50% investor, BlackRock.
Simultaneous with the distribution, the Company acquired BlackRock's portion of
the distributed assets.

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

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

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

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 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.

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

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

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

March 31, December 31,
1998 1997
----------- -----------
(Dollars in thousands)
Discount loan portfolio:
Single family residential ............ $ 82,867 $ 76,409
Multi-family residential ............. 14,798 16,741
Commercial real estate .............. 72,152 71,339
--------- ---------
Total .............................. 169,817 164,489
Loan portfolio .......................... 312 357
Loans available for sale portfolio....... 2,564 2,419
--------- ---------
$ 172,693 $ 167,265
========= =========

The following table sets forth the activity in the valuation allowance
on real estate owned for the periods indicated.

For the three months ended March 31, 1998 1997
- ----------------------------------------- ------------ ------------
(Dollars in Thousands)
Balance at beginning of period........... $ 12,346 $ 11,493
Provision for loss in fair value......... 4,234 2,337
Charge-offs and sales.................... (3,338) (6,239)
---------- ----------
Balance at end of period................. $ 13,242 $ 7,591
========== ==========

The following table sets forth the activity in real estate owned during
the periods indicated.

<TABLE>
<CAPTION>
Three months ended March 31,
--------------------------------------------------
1998 1997
------------------------ ------------------------
No. of No. of
Amount Properties Amount Properties
----------- ----------- ----------- -----------
(Dollars in thousands)
<S> <C> <C> <C> <C>
Balance at beginning of period ....... $ 167,265 1,505 $ 103,704 825
Properties acquired through
foreclosure or deed-in-lieu thereof 43,703 694 37,653 407
Acquired in connection with
acquisitions of discount loans ... 2,915 53 70 3
Sales ................................ (40,294) (610) (46,863) (533)
Change in allowance .................. (896) -- 3,902 --
--------- --------- --------- ---------
Balance at end of period(1) .......... $ 172,693 1,642 $ 98,466 702
========= ========= ========= =========
</TABLE>

(1) The increase in the balance of real estate owned at March 31, 1998 as
compared to March 31, 1997 is primarily the result of single family and
multi-family properties acquired through foreclosures on discount
loans.

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

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

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

March 31, December 31,
1998 1997
------------ -------------
(Dollars in thousands)
One to two months ...................... $ 43,231 $ 83,144
Three to four months ................... 22,648 28,912
Five to six months ..................... 34,065 20,929
Seven to twelve months ................. 56,213 23,621
Over twelve months ..................... 16,536 10,659
---------- ----------
$ 172,693 $ 167,265
========== ==========

INVESTMENT IN REAL ESTATE. The Company's investments in real estate
amounted to $60.9 million at March 31, 1998 as compared to $66.0 million at
December 31, 1997, a decrease of $5.1 million.

In conjunction with its multi-family and commercial real estate lending
business activities, the Company has made certain acquisition, development and
construction loans in which the Company participates in the expected residual
profits of the underlying real estate and the borrower has not made an equity
contribution substantial to the overall project. As such, the Company accounts
for these loans under the equity method of accounting as though it has made an
investment in a real estate limited partnership. The Company's investment in
such loans decreased to $53.0 million at March 31, 1998, as compared to $62.0
million at December 31, 1997, primarily as a result of principal repayments.

DEFERRED TAX ASSET. At March 31, 1998 the deferred tax asset, net of
deferred tax liabilities, amounted to $48.3 million, an increase of $3.1 million
from the $45.1 million deferred tax asset at December 31, 1997. At March 31,
1998, the gross deferred tax asset amounted to $53.1 million and consisted
primarily of $2.9 million of mark-to-market adjustments and reserves on real
estate owned, $7.7 million of deferred interest expense on the discount loan
portfolio, $11.3 million of loan loss reserves, $3.2 million of profit sharing
expense, $5.1 million related to tax residuals, $5.6 million of gains on loan
foreclosures, $9.3 million of reserves on securities available for sale, $1.2
million mark-to-market on securities available for sale and $900,000 of
contingency reserves. The gross deferred tax liability amounted to $4.8 million
and consisted primarily of $2.3 million of deferred interest income on the
discount loan portfolio. At December 31, 1997, the gross deferred tax asset
amounted to $49.5 million and consisted primarily of $3.5 million related to tax
residuals, $5.6 million of gains on loan foreclosures, $3.2 million of
mark-to-market adjustments and reserves on real estate owned, $9.8 million of
loan loss reserves, $4.0 million of reserves on securities available for sale,
$2.0 million of contingency reserves, $3.2 million of accrued profit sharing
expense, $7.7 million of deferred interest expense on the discount loan
portfolio and $6.7 million mark-to-market on securities available for sale. The
gross deferred tax liability amounted to $4.4 million and consisted primarily of
$2.3 million of deferred interest income on the discount loan portfolio.

As a result of the Company's earnings history, current tax position and
taxable income projections, management believes that the Company will generate
sufficient taxable income in future years to realize the deferred tax asset
which existed at March 31, 1998. In evaluating the expectation of sufficient
future taxable income, management considered future reversals of temporary
differences and available tax planning strategies that could be implemented, if
required. A valuation allowance was not required at March 31, 1998 because it
was management's assessment that, based on available information, it is more
likely than not that all of the deferred tax asset will be realized. A valuation
allowance will be established in the future to the extent of a change in
management's assessment of the amount of the net deferred tax asset that is
expected to be realized.

EXCESS OF PURCHASE PRICE OVER NET ASSETS ACQUIRED. During 1997, the
Company consolidated its subprime single family lending operations within OFS in
connection with its acquisition of substantially all of the assets of Admiral in
May 1997. The excess of purchase price over net assets acquired related to this
transaction amounted to $10.6 million at March 31, 1998 and is being amortized
on a straight-line basis over a period of 15 years.

As part of its strategic focus to market its advanced loan resolution
technology to third parties in the mortgage industry through software licenses,
the Company recently acquired two software technology companies. On November 6,
1997, the Company acquired AMOS, Inc., a Connecticut based company engaged
primarily in the development of

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

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

mortgage loan servicing software for an aggregate purchase price of $9.7
million, including $4.9 million which is contingent on AMOS, Inc. meeting
certain software development performance criteria. Subsequently, on January 20,
1998, the Company acquired DTS Communications, Inc. ("DTS"), a real estate
technology company located in San Diego, California, for a purchase price of
$13.0 million in cash, common stock of the Company and repayment of certain
indebtedness. DTS has developed technology tools to automate real estate
transactions over the Internet and has been recognized by Microsoft Corporation
for the Microsoft (R) component-based architecture to facilitate electronic data
interchange. The common stock of the Company issued in the acquisition was
acquired from affiliates of the Company at the same price per share as was used
to calculate the number of shares issued in the acquisition. The aggregate
excess of purchase price over net assets acquired related to these transactions
amounted to $12.8 million, net of accumulated amortization at March 31, 1998 and
is being amortized on a straight-line basis over a period of 15 years.

DEPOSITS. Deposits decreased $49.2 million or 2% from December 31, 1997
to March 31, 1998. The decrease in deposits during the first quarter of 1998 was
primarily the result of a $55.7 million decrease in brokered deposits obtained
through national investment banking firms which solicit deposits from their
customers, a $4.9 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 $22.4
million decrease in checking and money funds, offset by a $33.7 million increase
in escrow deposits. Brokered deposits obtained through national investment
banking firms amounted to $1.29 billion at March 31, 1998, as compared to $1.34
billion at December 31,1997. Deposits obtained through direct solicitation and
marketing amounted to $424.9 million at March 31, 1998, as compared to $429.8
million at December 31, 1997. At March 31, 1998 the Company had $184.0 million
of certificates of deposit in amounts of $100,000 or more, including $93.3
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.

SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE. Securities sold under
agreements to repurchase increased $60.2 million to $168.4 million from December
31, 1997 to March 31, 1998. From time to time, the Company utilizes such
collateralized borrowings as additional sources of liquidity.

NOTES, DEBENTURES AND OTHER INTEREST-BEARING OBLIGATIONS. Notes,
debentures and other interest-bearing obligations of $226.8 million at March 31,
1998 decreased $163,000 during the three months ended March 31, 1998 primarily
as a result of repayments of short-term notes payable. Notes, debentures and
other interest-bearing obligations consist of $100.0 million of 12% debentures
issued by the Bank in June 1995 and due June 2005, $125.0 million of 11.875%.
Notes issued by the Company in September 1996 and due September 2003 and $1.8
million of short-term notes payable.

OBLIGATIONS OUTSTANDING UNDER LINES OF CREDIT. Obligations outstanding
under lines of credit increased by $323.4 million to $441.7 million from
December 31, 1997 to March 31, 1998 primarily as a result of new borrowings to
fund the acquisition and origination of subprime single family loans at OFS.
Borrowings under lines of credit 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."

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.

Through March 31, 1998, the Company had recorded $3.4 million 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 increased $27.6 million or
7% during the three months ended March 31, 1998. The increase in stockholders'
equity during this period was primarily attributable to net income of $22.3
million and an increase of $5.2 million in the unrealized gain on securities
available for sale. See the Consolidated Statements of Changes in Stockholders'
Equity in the Interim Consolidated Financial Statements included in Item 1
hereof.

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

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

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 directors and
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 agreements,
pursuant to which 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
March 31, 1998, the Company had entered into interest rate exchange agreements
with an aggregate notional amount of $36.9 million. Interest rate exchange
agreements had the effect of decreasing the Company's net interest income by
$38,000 and $74,000 during the three months ended March 31, 1998 and 1997,
respectively.

On February 25, 1998, the Company entered into a foreign currency swap
with a AAA-rated counterparty to hedge certain cash flows in connection with its
investment in 35% of the outstanding common stock of Kensington Mortgage
Company, a leading originator of nonconforming residential mortgages in the U.K.
Under the terms of the agreement, 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 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. At March 31, 1998, the Company
had entered into U.S. Treasury futures (short) contracts with an aggregate
notional amount of $326.0 million. The Company had no outstanding Eurodollar
futures contracts at March 31, 1998. Futures contracts had the effect of
decreasing the Company's net interest income by $49,000 and 904,000 during the
three months ended March 31, 1998 and 1997, respectively. See Note 6 to the
Interim Consolidated Financial Statements 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.

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

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

The following table sets forth the estimated maturity or repricing of
the Company's interest-earning assets and interest-bearing liabilities at March
31, 1998. 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 $148.5 million at March 31, 1998, 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>
March 31, 1998
------------------------------------------------------------------------
More than 1
Within 4 to 12 Year to 3 Years
3 Months Months 3 Years and Over Total
------------ ------------ ------------ ------------ ------------
<S> <C> <C> <C> <C> <C>
Rate-Sensitive Assets:
Interest-earning cash, federal funds sold and
repurchase agreements .......................... $ 135,269 $ -- $ -- $ -- $ 135,269
Securities available for sale .................... 104,800 219,792 158,441 167,167 650,200
Loans available for sale (1) ..................... 92,683 273,871 61,738 64,814 493,106
Investment securities, net ....................... -- -- -- 61,314 61,314
Loan portfolio, net (1) .......................... 100,074 55,882 93,399 31,163 280,518
Discount loan portfolio, net ..................... 116,187 351,183 286,810 417,443 1,171,623
---------- ---------- ---------- ---------- ----------
Total rate-sensitive assets .................... 549,013 900,728 600,388 741,901 2,792,030
---------- ---------- ---------- ---------- ----------
Rate-Sensitive Liabilities:
NOW and money market checking deposits ........... 7,205 2,055 4,095 7,635 20,990
Savings deposits ................................. 82 220 435 1,023 1,760
Certificates of deposit .......................... 292,125 575,861 570,901 323,450 1,762,337
---------- ---------- ---------- ---------- ----------
Total interest-bearing deposits ................ 299,412 578,136 575,431 332,108 1,785,087
Securities sold under agreements to repurchase ... 168,419 -- -- -- 168,419
Obligations outstanding under lines of credit .... 441,671 -- -- -- 441,671
Notes, debentures and other interest bearing
obligations .................................... -- -- -- 226,812 226,812
---------- ---------- ---------- ---------- ----------
Total rate-sensitive liabilities ............... 909,502 578,136 575,431 558,920 2,621,989
Interest rate sensitivity gap before off-balance
sheet financial instruments .................... (360,489) 322,592 24,957 182,981 170,041
Off-Balance Sheet Financial Instruments:
Futures contracts and interest rate swap ......... 88,649 (7,294) (13,848) (67,507) --
---------- ---------- ---------- ---------- ----------
Interest rate sensitivity gap ....................... (271,840) 315,298 11,109 115,474 $ 170,041
========== ========== ========== ========== ==========
Cumulative interest rate sensitivity gap ............ $ (271,840) $ 43,458 $ 54,567 $ 170,041
========== ========== ========== ==========
Cumulative interest rate sensitivity gap as a
percentage of total rate-sensitive assets ........ (9.74)% 1.56% 1.95% 6.09%
==== ==== ==== ====
</TABLE>

(1) Balances have not been reduced for non-performing loans.

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

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

Although interest rate sensitivity gap 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. As a
result, and as required by OTS regulations, the Asset/Liability Committee also
regularly reviews interest rate risk by forecasting the impact of alternative
interest rate environments on net interest income and market value of portfolio
equity ("MVPE"), which is defined as the net present value of an institution's
existing assets, liabilities and off-balance sheet instruments, and evaluating
such impacts against the maximum potential changes in net interest income and
MVPE that is authorized by the Board of Directors of the Bank.

The following table sets forth at March 31, 1998 the estimated
percentage change in the Company's net interest income over a four-quarter
period and MVPE based upon the indicated changes in interest rates, assuming an
instantaneous and sustained uniform change in interest rates at all maturities.

Change Estimated Change in
(in Basis Points) ---------------------------------------------------
in Interest Rates Net Interest Income MVPE
- ---------------------------- ----------------------- --------------------------

+400 (8.90)% (22.18)%
+300 (6.62) (15.05)
+200 2.47 (7.05)
+100 1.67 (0.39)
0 -- --
-100 (10.82) (5.94)
-200 (19.36) (5.38)
-300 (21.01) (1.04)
-400 (22.88) 3.81

The negative estimated changes in MVPE for -100 to -300 changes in
interest rates is attributable to the Company's sensitivity to decreases in
interest rates. Such sensitivity stems primarily from the Company's investments
in IOs. IOs exhibit considerably more price volatility than mortgage 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. In the
case of IOs, increased prepayments of the underlying mortgages as a result of a
decrease in market interest rates or other factors can result in a loss of all
or part of the purchase price of such security. See "Results of Operations -
Interest Income", and "Changes in Financial Condition-Securities Available for
Sale."

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

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 significant 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 March 31, 1998 the Company had $1.76 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 March 31, 1999 and 2000 and thereafter amounted to
$868.0 million, $332.5 million and $561.8 million, 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

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

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

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 March 31, 1998, the
Company was eligible to borrow up to an aggregate of $621.9 million from the
FHLB of New York (subject to the availability of acceptable collateral) and had
$83.7 million of single family residential loans, $10.3 million of multi-family
residential loans and $14.1 million of loans secured by hotel properties which
could be pledged as security for such 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 and
had $249.3 million of unencumbered mortgage-related securities which could be
used to secure such borrowings. At present, the Company has no outstanding FHLB
advances due to the availability of other less costly sources of funding, a
circumstance which the Company evaluates on a regular basis.

The liquidity of the company at March 31, 1998 includes lines of credit
obtained by OFS subsequent to its assumption of the subprime lending activities
of the Bank and acquisition of substantially all of the assets of Admiral, as
follows: (i) a $200.0 million secured line of credit from Morgan Stanley
Mortgage Capital Inc., of which $100 million was committed, (ii) a $50.0 million
secured line of credit from Texas Commerce Bank National Association, (iii) a
$200 million secured line of credit from Merrill Lynch, of which $100 million
was committed, and (iv) a $350 million secured line of credit from Lehman
Commercial Paper, Inc., of which $100 million was committed. An aggregate of
$437.4 million was outstanding to OFS under these lines of credit at March 31,
1998, which have interest rates which float in accordance with a designated
prime rate. In addition, the company has provided a $30.0 million unsecured,
subordinated credit facility to OFS, of which $30.0 million was outstanding at
March 31, 1998. At present OFS intends to continue to seek appropriate leverage
with respect to its underlying business, and thus, will seek additional lines of
credit as its assets warrant.

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 used cash flows of $320.9 million
and provided cash flows of $124.2 million during the three months ended March
31, 1998 and 1997, respectively. During the foregoing periods cash flows from
operating activities were provided primarily by net income, the sale of
securities held for trading and proceeds from sales of loans available for sale,
and cash resources were used primarily to purchase and originate loans available
for sale. The increase in net cash flows used by operating activities during the
first quarter of 1998 as compared to 1997 was due primarily to increased
purchases and originations of loans available for sale.

The Company's investing activities used cash flows totaling $12.5
million and $212.8 million during the three months ended March 31, 1998 and
1997, 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 and proceeds from sales of
securities available for sale and real estate owned. Cash flows from investing
activities were primarily utilized to purchase and originate discount loans and
loans held for investment and purchase securities available for sale. The
decline in net cash used by investing activities during the first quarter of
1998 as compared to 1997 was due primarily to a decline in purchases of discount
loans, net of sales, and securities available for sale.

The Company's financing activities provided $334.3 million and $153.2
million during the three months ended March 31, 1998 and 1997, respectively.
During the foregoing periods, cash flows from financing activities were provided
primarily by proceeds from the issuance of obligations under lines of credit,
and changes in the Company's deposits and reverse repurchase agreements.

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.

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

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

Monetary penalties may be imposed for failure to meet applicable liquidity
requirements. The Bank's liquidity, as measured for regulatory purposes,
averaged 4.49% during the three months ended March 31, 1998.

Management of the Company believes that the Bank's ability to make
capital distributions as a Tier 1 association pursuant to the OTS capital
distribution regulation are limited by the regulatory capital levels which it
has committed to the OTS it would maintain, commencing on June 30, 1997. Taking
into account such commitments and applicable laws and regulations, management
estimates that the Bank could dividend to the Company $30.0 million as of March
31, 1998. As a result of an agreement by the Company with the OTS to dividend
subordinate and residual mortgage-related securities resulting from
securitization activities conducted by the Bank, which had an aggregate book
value of $15.9 million at March 31, 1998, the Bank may not be able to pay any
cash dividends to the Company without prior OTS approval, however. See
"Regulatory Capital Requirements" below.

At March 31, 1998, the Company had $159.7 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 1998. See Note 9 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 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.

In connection with an examination of the Bank in late 1996 and early
1997, the staff of the OTS expressed concern about many of the Bank's
non-traditional operations, which generally are deemed by the OTS to involve
higher risk, certain of the Bank's accounting policies and the adequacy of the
Bank's capital in light of the Bank's lending and investment strategies. The
activities which were of concern to the OTS included the Bank's subprime single
family residential lending activities, the Bank's origination of acquisition,
development and construction loans with terms which provide for shared
participation in the results of the underlying real estate, the Bank's discount
loan activities, which involve significantly higher investment in nonperforming
and classified assets than the majority of the savings and loan industry, and
the Bank's investment in subordinated classes of mortgage-related securities
issued in connection with the Bank's asset securitization activities and
otherwise.

Following the above-referenced examination, 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 8 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.

42
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 1 to the Consolidated Financial
Statements.

CERTAIN STATEMENTS CONTAINED HEREIN ARE NOT, AND CERTAIN STATEMENTS
CONTAINED IN FUTURE FILINGS BY THE COMPANY WITH THE SECURITIES AND EXCHANGE
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 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," "INTEND," "MAY," "PLAN," "PRESENT,"
"PROPOSE," "PROSPECT," "WILL," 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,
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, GOVERNMENT REGULATIONS AFFECTING
FINANCIAL INSTITUTIONS OR REAL ESTATE INVESTMENT TRUSTS (INCLUDING REGULATORY
FEES, CAPITAL REQUIREMENTS AND TAXATION), COMPETITIVE PRODUCTS AND PRICING,
CREDIT, PREPAYMENT, BASIS AND ASSET/LIABILITY RISKS, LOAN SERVICING
EFFECTIVENESS, THE COURSE OF NEGOTIATIONS AND THE ABILITY TO REACH AGREEMENT
WITH RESPECT TO THE MATERIAL TERMS OF ANY PARTICULAR TRANSACTION, SATISFACTORY
DUE DILIGENCE RESULTS, SATISFACTION OR FULFILLMENT OF AGREED UPON TERMS AND
CONDITIONS OF CLOSING OR PERFORMANCE, THE TIMING OF TRANSACTION CLOSINGS,
ACQUISITIONS AND THE INTEGRATION OF ACQUIRED BUSINESSES, SOFTWARE INTEGRATION,
DEVELOPMENT AND LICENSING, THE FINANCIAL AND SECURITIES MARKETS, THE
AVAILABILITY OF AND COSTS ASSOCIATED WITH OBTAINING ADEQUATE AND TIMELY SOURCES
OF LIQUIDITY, DEPENDENCE ON EXISTING SOURCES OF FUNDING, AVAILABILITY OF
DISCOUNT LOANS FOR PURCHASE, SIZE AND NATURE OF THE SECONDARY MARKET FOR
MORTGAGE LOANS AND THE MARKET FOR SECURITIZATIONS, GEOGRAPHIC CONCENTRATIONS OF
ASSETS (TEMPORARY OR OTHERWISE), OTHER FACTORS GENERALLY UNDERSTOOD TO AFFECT
THE REAL ESTATE ACQUISITION, MORTGAGE AND LEASING MARKETS AND SECURITIES
INVESTMENTS, AND OTHER RISKS DETAILED FROM TIME TO TIME IN THE COMPANY'S REPORTS
AND FILINGS WITH THE SEC, INCLUDING ITS REGISTRATION STATEMENT ON FORM S-1 AND
PERIODIC REPORTS ON FORMS 10-Q, 8-K AND 10-K. THE COMPANY DOES NOT UNDERTAKE,
AND SPECIFICALLY DISCLAIMS ANY OBLIGATION, TO PUBLICLY RELEASE THE RESULT(S) OF
ANY REVISIONS WHICH 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.

43
FORWARD-LOOKING STATEMENTS

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Information required by this Item appears under the caption "Asset and
Liability Management" included in Item 2 hereof and Note 6 to the Interim
Consolidated Financial Statements included in Item 1 hereof, and is incorporated
herein by reference.


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

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

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 Bylaws (1)
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
4.10 Form of Subordinated Debentures due 2005 (5)
10.1 Ocwen Financial Corporation 1991 Non-Qualified Stock Option
Plan, as amended (1)
10.2 Annual Incentive Plan (1)
10.3 Ocwen Financial Corporation 1996 Stock Plan for Directors, as
amended (2)
10.4 Ocwen Financial Corporation 1998 Annual Incentive Plan (6)
10.5 Ocwen Financial Corporation Long-Term Incentive Plan (6)
10.6 Agreement for the Sale and Purchase of the Business of City
Mortgage Corporation Limited and its Subsidiaries and the Entire
Issued Share Capital of City Mortgage Receivables 7 PLC (7)
10.7 Loan Facility Agreement between Ocwen Limited, Greenwich
International, Ltd., and Ocwen Financial Corporation
10.8 Form of Master Repurchase Agreement Governing Purchases and
Sales of Mortgage Loans between Lehman Commercial Paper Inc.,
and Ocwen Financial Services, Inc.
27.1 Financial Data Schedule-For the three months ended March 31,
1998

- ----------------------
(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, declared effective by the commission on September
25, 1996.

(2) Incorporated by reference to the similarly described exhibit included
with the Registrants Quarterly Report on Form 10-Q for the quarter
ended September 30, 1996.

(3) Incorporated by reference to the similarly identified 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 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.

(7) Incorporated by reference to the similarly described exhibit included
with Cityscape Financial Corp.'s Form 8-K, as filed with the Commission
on April 4, 1998.

45
--------------------------------

(i) Incorporated by reference to the similarly identified 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.

(b) Reports on Form 8-K.

(1) A Form 8-K was filed by the Company on January 30, 1998 which
contained a news release announcing its financial results for
the three months and the year ended December 31, 1997,
including consolidated financial statements for the three
months and the year ended December 31, 1997.

(2) A Form 8-K was filed by the Company on April 7, 1998 which
contained a news release announcing an agreement to acquire
substantially all of the United Kingdom operations of
Cityscape Financial.

(3) A Form 8-K was filed by the Company on May 12, 1998 which
contained a news release announcing its financial results for
the three months ended March 31, 1998.

46
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: May 15, 1998