OCWEN ASSET INVESTMENT CORP
8-K, 1999-05-10
REAL ESTATE INVESTMENT TRUSTS
Previous: MILLER RUDY R, 3, 1999-05-10
Next: CMP MEDIA INC, 4, 1999-05-10




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT

                 -----------------------------------------------

                       PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934


          DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED): MAY 7, 1999


                          OCWEN ASSET INVESTMENT CORP.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)



     VIRGINIA                        001-14043                   65-0736120
 (STATE OR OTHER                    (COMMISSION               (I.R.S. EMPLOYER
   JURISDICTION                     FILE NUMBER)             IDENTIFICATION NO.)
 OF INCORPORATION)


                              THE FORUM, SUITE 1000
         1675 PALM BEACH LAKES BOULEVARD, WEST PALM BEACH, FLORIDA      33401
               (ADDRESS OF PRINCIPAL EXECUTIVE OFFICE)                (ZIP CODE)


                                 (561) 682-8000
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)



                                       N/A
          (FORMER NAME OR FORMER ADDRESS, IF CHANGED SINCE LAST REPORT)


<PAGE>


ITEM 5.  OTHER EVENTS

Two news releases of Ocwen Asset  Investment Corp.  ("OAC"),  dated May 7, 1999,
announcing:  (i) first quarter 1999 results and (ii) that its Special  Committee
of Independent  Directors has engaged  PaineWebber to act as financial  advisor,
are attached hereto and filed herewith as Exhibit 99.1 and 99.2, respectively.

ITEM 7.  FINANCIAL STATEMENTS AND EXHIBITS

(a)      Financial Statements.

         Not Applicable.

(b)      Pro Forma Financial Information.

         Not Applicable

(c)      Exhibits


(99.1)   News  release  of Ocwen  Asset  Investment  Corp.  dated  May 7,  1999,
         announcing first quarter 1999 results.

(99.2)   News  release  of  OAC,  dated  May 7,  1999,  announcing  its  Special
         Committee of  Independent  Directors has engaged Paine Webber to act as
         financial advisor.


                                       2

<PAGE>


                                   SIGNATURES


           Pursuant to the requirements of the Securities  Exchange Act of 1934,
as  amended,  the  registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, hereunto duly authorized.



                     OCWEN ASSET INVESTMENT CORP.
                     (Registrant)


                     By: /s/ MARK S. ZEIDMAN
                     ---------------------------------------------------------
                             Mark S. Zeidman
                             Senior Vice President and Chief Financial Officer



Date:   May 10, 1999

                                       3
<PAGE>

                                INDEX TO EXHIBITS



       EXHIBIT NO.          DESCRIPTION                                    PAGE
       -----------          -----------                                    ----

           99.1             News  release  of Ocwen  Asset  Investment       5
                            Corp. dated May 7, 1999,  announcing first
                            quarter 1999 results.

           99.2             News  release  of OAC,  dated May 7, 1999,      13
                            announcing   its  Special   Committee   of
                            Independent  Directors  has engaged  Paine
                            Webber to act as financial advisor.

                                       4





                                                                    EXHIBIT 99.1


================================================================================
[GRAPHIC OMITTED]

                          OCWEN ASSET INVESTMENT CORP.
================================================================================

FOR IMMEDIATE RELEASE          FOR FURTHER INFORMATION, CONTACT:
                               A. RICHARD HURWITZ
                               VP, CORPORATE COMMUNICATIONS
                               T: (561) 682-8575
                               F: (561) 682-8177  OR E-MAIL: [email protected]
                                                             ------------------


OCWEN ASSET INVESTMENT CORP. REPORTS FIRST QUARTER 1999 RESULTS
West Palm Beach, FL - (May 7, 1999) Ocwen Asset  Investment  Corp.  (NYSE:  OAC)
reported 1999 first quarter Funds From Operations ("FFO") of $(0.4) million,  or
$(0.02) per diluted  share,  compared  to a gain of $3.8  million,  or $0.20 per
diluted share,  for the same period a year ago.  Excluding  losses on securities
available  for sale,  1999  first  quarter  FFO was $7.1  million,  or $0.38 per
diluted share,  compared to $6.6 million,  or $0.35 per diluted  share,  for the
same period a year ago.

LOSSES ON SECURITIES AVAILABLE FOR SALE
OAC  incurred net losses of $7.5 million on its  securities  available  for sale
portfolio  which were comprised of an $8.3 million  writedown of its residential
subprime and residual mortgage-backed  securities,  reflecting continuing market
illiquidity for these instruments,  offset by a $0.8 million gain on the sale of
commercial subordinate  mortgage-backed  securities. For the quarter ended March
31, 1998, net losses on securities available for sale were $17.1 million.

SELECTED OPERATING RESULTS
(Dollars in millions, except per share data)

                    Three Months Ended         Three Months Ended
                      March 31, 1999             March 31, 1998
                   ---------------------     -----------------------
Reported           Amount      Per share      Amount       Per share
- ---------------    -------     ---------     --------      ---------
Net loss ......    $ (0.8)     $  (0.04)     $ (10.5)      $  (0.55)
FFO ...........    $ (0.4)     $  (0.02)     $   3.8       $   0.20



Adjusted*
- ---------------
Net income.....    $  6.8      $   0.36      $   6.3       $   0.33
FFO ...........    $  7.1      $   0.38      $   6.6       $   0.35




*     Excludes writedowns of securities available for sale.

                                       5
<PAGE>


Ocwen Asset Investment Corp.
1999 First Quarter Results



SELECTED OPERATING RESULTS:                       Three Months Ended March 31,
                                                 ------------------------------
Dollars in thousands, except per share data         1999               1998
- -------------------------------------------      ------------      ------------
   Net interest income ....................      $      9,454      $      6,779
   Real estate income, net ................               179               804
   Expenses ...............................            (2,857)           (1,094)
   Losses on securities ...................            (7,456)          (17,077)
   Minority interest in net loss of
     consolidated subsidiary ..............               154               190
   Net loss ...............................              (784)          (10,504)

Funds from operations .....................              (441)            3,758

PER SHARE DATA:

   Diluted loss per share ...............               (0.04)            (0.55)
   Dividends ............................                  --              0.25
   Diluted weighted average common shares
    Outstanding .........................          18,965,000        18,965,000


RECENT DEVELOPMENTS

PROPOSAL FOR POSSIBLE  BUSINESS  COMBINATION  WITH OCWEN  FINANCIAL  CORPORATION
(NYSE: OCN)
On April 16, 1999, OAC announced the receipt of a proposal from Ocwen  Financial
regarding a possible business  combination  between Ocwen Financial  Corporation
(NYSE: OCN) and OAC. OAC has formed a Special Committee of its Board, consisting
of two  independent  directors;  a  third  independent  director,  Mr.  Benjamin
Navarro,  resigned  from the  Board on April 26,  1999.  The  Special  Committee
intends to consider the Ocwen  Financial  proposal as well OAC's other strategic
alternatives,  including, but not limited to,  recapitalization,  restructuring,
and sale of the  Company to another  party.  The Special  Committee  has engaged
PaineWebber  Incorporated  as its  financial  advisor.  Since Ocwen  Financial's
proposal would be subject to approval by the OAC shareholders, OAC has postponed
its 1999 Annual Meeting of the  shareholders,  originally  scheduled for May 12,
1999.

AMOUNT OF DEFERRED FINAL 1998 DIVIDEND
On December 21, 1998,  OAC  announced  that its Board of Directors  had deferred
payment of OAC's final 1998  dividend.  The amount of the  deferred  dividend is
$15.5  million or $0.82 per share.  The Company  expects to pay this dividend in
1999,  although  there can be no assurance  as to whether or when that  dividend
will be paid.

NO QUARTERLY INVESTOR CONFERENCE CALL
In light of the receipt of a proposal from Ocwen Financial  regarding a possible
business  combination  between  OAC and Ocwen  Financial,  OAC will not have its
normally scheduled  quarterly investor  conference call following the release of
its first quarter earnings.

SELECTED REVIEW OF LIQUIDITY POSITION
At March 31, 1999,  the Company had cash and cash  equivalents  of $61.2 million
and a debt to equity ratio of 2.7 to 1, compared to cash and cash equivalents of
$53.4  million and a debt to equity ratio of 2.9 to 1 at December  31, 1998.  At
March 31,  1999,  OAC's book value per share was  $11.62,  compared to $11.66 at
December 31, 1998 and $14.30 at December 31, 1997. At March 31, 1999, the equity
of  the  Company's  operating   partnership  exceeded  the  net  worth  covenant
associated with each of the Company's debt agreements.

                                       6
<PAGE>

Ocwen Asset Investment Corp.
1999 First Quarter Results

SELECTED FUNDING REQUIREMENTS THROUGH MARCH 31, 2000:
(Dollars in millions)

Maturing repurchase agreements .................             $  91.5
Construction/renovation funding commitments ....    53.7
           Less available lines of credit ......   (20.9)       32.8
                                                  ------     -------
Total funding requirements .....................               124.3
           Less cash and cash equivalents ......               (61.2)
                                                             -------
Funding deficit ................................             $  63.1
                                                             =======

In addition,  and as discussed  above,  the amount of OAC's  deferred final 1998
dividend  is  $15.5  million.  The  Company  is  continuing  to  pursue  several
strategies  to  improve  liquidity,   including  seeking  alternate  sources  of
financing.  At present,  management  believes  that the Company  will be able to
satisfy funding  requirements  for the foreseeable  future either from existing,
replacement,  or new funding sources,  as permitted by the Indenture (as defined
below). There can be no assurance, however, that this will be the case.

DEBT LIMITATIONS
The indenture  under which the Company's  11.5%  Redeemable  Notes due 2005 were
issued (the  "Indenture")  prohibits the Company from incurring or issuing debt,
other than certain permitted  indebtedness  ("Permitted  Indebtedness"),  unless
certain financial tests are satisfied.  One such test requires that the ratio of
adjusted FFO to adjusted  fixed  charges for the previous  four fiscal  quarters
exceeds 1.25 to 1. While this test is not  currently  satisfied  and the Company
does not expect this  financial  test to be satisfied  during 1999,  it believes
that it can meet its  financing  needs from sources of  Permitted  Indebtedness,
which includes certain new debt, as well as renewals or refinancings of existing
debt structured to meet certain conditions. There can be no assurance,  however,
that this will be the case.

SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE
Securities sold under  agreements to repurchase were $114.0 million at March 31,
1999,  compared to $138.6 million at December 31, 1998.  These  obligations were
secured by certain of OAC's investments in subordinated  interests in commercial
mortgage-backed  securities,  residual  interests in subprime  residential  loan
securitizations, and U.K. mortgage loan residual securities. The following table
summarizes  the maturity  dates of OAC's  securities  sold under  agreements  to
repurchase and the fair value of the related  collateral  securities as of March
31, 1999:

(Dollars in millions)                               Fair Value of Collateral 
                                                 ------------------------------
                                  Outstanding     Commercial        Residential
Maturity Date                      Borrowing      Securities         Securities
- -----------------------           -----------    ------------       -----------
Within 1 month ..............     $      46.9    $       76.2       $      11.3
2 - 5 months ................            26.8              --              37.9
6 - 12 months ...............            17.8            15.6              33.2
More than 1 year ............            22.5              --              96.8
                                  -----------     -----------       -----------
Total........................     $     114.0    $       91.8       $     179.2
                                  ===========    ============       ===========

Currently, interest payments with respect to these obligations are approximately
$0.9 million per month  (which  assumes that the  repurchase  agreements,  which
mature within 30 days, are renewed at approximately the same rate of interest).

OBLIGATIONS OUTSTANDING UNDER LINES OF CREDIT
Obligations outstanding under lines of credit amounted to $41.0 million at March
31, 1999, compared to $34.5 million at December 31, 1998. These obligations were
incurred  pursuant  to  a  three-year  agreement,  which  is  collateralized  by
commercial  loans  and is  described  below  in  footnote  2 under  "OBLIGATIONS
OUTSTANDING UNDER LINES OF CREDIT - REAL ESTATE."

                                       7

<PAGE>
Ocwen Asset Investment Corp.
1999 First Quarter Results

OBLIGATIONS OUTSTANDING UNDER LINES OF CREDIT - REAL ESTATE
Obligations outstanding under lines of credit secured by real estate amounted to
$143.8  million at March 31,  1999,  compared to $142.6  million at December 31,
1998.  These  borrowings have a three-year term and an interest rate that floats
with LIBOR. Set forth below is information regarding OAC's mortgage indebtedness
relating to its investment in real estate at March 31, 1999:

<TABLE>
<CAPTION>
(Dollars in millions)                            Principal            Interest          Maturity           Annual
Property                                          Amount                Rate              Date             Payment
- ------------------------------------------   ----------------   -------------------- ---------------- ------------------
<S>                                              <C>              <C>                 <C>                  <C>  
Bush Street Property......................       $75.0 (1)        LIBOR plus 1.75%    April 2001(3)        $5.0 (4)
Other.....................................       $68.8 (2)        LIBOR plus 1.75%     June 2001(3)        $4.5 (4)
</TABLE>

1)    Plus up to $5.0 million of additional advances for capital improvements to
      the Bush Street Property.
2)    Represents the portion of the outstanding  balance that is secured by real
      estate under a $200 million  line of credit.  As of March 31, 1999,  OAC's
      investments in Cortez Plaza, 450 Sansome Street, 10 U.N. Plaza, Prudential
      Plaza,  and 690 Market Street secured this loan,  and an additional  $41.0
      million was borrowed and secured by  commercial  mortgage  loans  totaling
      $109.8 million.
3)    Subject to certain  conditions,  OAC may extend the  maturity  date by one
      year.
4)    Annual  interest  payment based on the interest rate in effect as of March
      31, 1999.

SELECTED REVIEW OF OPERATING RESULTS

NET INTEREST INCOME
Net interest income before  provision for loan losses  increased $2.7 million to
$9.5  million  during the first  quarter of 1999,  compared to the same period a
year ago. The net interest income increase was due to a $329.7 million  increase
in the average balances of interest-earning assets, combined with a shift in the
mix of higher yielding  interest earning assets.  Specifically,  these increases
resulted in an $11.9 million  increase in interest  income,  which was offset in
part by a $9.2 million increase in interest expense due to larger  borrowings to
fund these assets and an increase in the average cost of funds. The net interest
spread increased 3 basis points from 4.09% in the first quarter of 1998 to 4.12%
in the first quarter of 1999.

The following table sets forth information  regarding the total amount of income
from  interest-earning  assets  and  the  resultant  average  yields,  prior  to
impairment  charges.  This information is based on daily average balances during
the reported periods.

<TABLE>
<CAPTION>
                                                                          For the Three Months ended March 31,
                                                           ------------------------------------------------------------------
(Dollars in thousands)                                                  1999                             1998
                                                           -------------------------------- ---------------------------------
                                                            Average             Annualized  Average                Annualized
                                                            Balance   Interest  Yield/Rates Balance    Interest   Yield/Rates
                                                           --------   --------  ----------- --------   --------   -----------
<S>                                                        <C>        <C>            <C>    <C>        <C>            <C>  
Interest-earning assets:
     Repurchase agreements and interest-bearing deposits.. $ 38,728   $    495       5.11%  $ 14,446   $    198       5.48%
     Securities held for trading .........................       --         --         --     62,586        482       3.08
     Securities available for sale .......................  321,281     13,638      16.98    125,241      4,649      14.85
     Commercial and multifamily loan portfolio ...........   68,590      1,649       9.62     25,109        806      12.84
     Match funded residential loans ......................  164,795      3,327       8.08         --         --         --
     Residential loan portfolio ..........................    7,370        145       7.87     22,396        435       7.77
     Discount loans ......................................    5,618        126       8.97     26,921        903      13.42
                                                           ------------------------------   ------------------------------
        Total interest-earning assets .................... $606,382   $ 19,380      12.78%  $276,699   $  7,473      10.80%
                                                           ------------------------------   ------------------------------

Interest-bearing liabilities:
     Securities sold under agreements to repurchase ......  126,363      2,642       8.36%    39,577        665       6.72%
     Obligations outstanding under lines of credit .......   34,618        607       7.01      1,820         29       6.37
     11.5% Redeemable Notes due 2005 .....................  143,000      4,154      11.62         --         --         --
     Bonds-match funded loan agreement ...................  154,380      2,523       6.54         --         --         --
                                                           ------------------------------   ------------------------------
        Total interest-bearing liabilities ............... $458,361   $  9,926       8.66%  $ 41,397   $    694       6.71%
                                                           ------------------------------   ------------------------------

Net interest income/net interest spread...................            $  9,454       4.12%             $  6,779       4.09%
                                                                      ========                         ========
Net interest margin.......................................                           6.24%                            9.80%
</TABLE>

                                                             8
<PAGE>

Ocwen Asset Investment Corp.
1999 First Quarter Results

REAL ESTATE INCOME, NET
Real estate  income,  net  decreased  $0.6 million to $0.2 million for the three
months  ended  March 31,  1999,  compared  to the same  period a year ago.  This
decrease  reflects a $5.9 million  increase in rental  income,  offset by a $3.0
million  increase  in rental  operation  expense,  a $0.9  million  increase  in
depreciation and amortization  expense,  and a $2.7 million increase in interest
expense. These increases in real estate operating income and expenses,  compared
to the same period a year ago,  were  largely the result of an increase in OAC's
investment in real estate, net to $208.7 million at March 31, 1999,  compared to
$58.9 million at March 31, 1998.


OTHER EXPENSES
Other expenses increased $1.8 million to $2.9 million for the three months ended
March 31,  1999,  compared  to the same  period a year ago.  This  increase  was
largely due to a $0.7 million  increase in management  fees,  resulting  from an
increased  asset base,  and a $1.0 million  increase in  servicing,  accounting,
audit,  legal, excise tax, and bond amortization  expenses.  The management fees
payable by OAC to Ocwen Capital Corporation  ("OCC"), a wholly-owned  subsidiary
of Ocwen Financial, totaled $1.5 million for the quarter ended March 31, 1999.

LOSSES ON SECURITIES AVAILABLE FOR SALE
OAC  incurred net losses of $7.5 million on its  securities  available  for sale
portfolio  which were comprised of an $8.3 million  writedown of its residential
subprime and residual mortgage-backed  securities,  reflecting continuing market
illiquidity for these instruments,  offset by a $0.8 million gain on the sale of
commercial subordinate  mortgage-backed  securities. For the quarter ended March
31, 1998, net losses on securities available for sale were $17.1 million.

The losses on the  securities  available  for sale  portfolio,  during the first
quarter of 1999,  were taken  against  residential  subprime  bonds,  reflecting
continuing market illiquidity for these instruments.  Additionally, one of these
bonds had stopped cash flowing,  which  resulted in a decline in its fair value.
The Company  prices its  securities  portfolio at fair value each month based on
broker/dealer marks, subject to an internal review process.

SELECTED REVIEW OF SECURITIES PORTFOLIO
At March 31, 1999,  OAC's  securities  available  for sale  portfolio was $316.2
million and consisted of:

o     Non-investment  grade and unrated subordinate  commercial  mortgage-backed
      securities  having an amortized cost of $103.7 million and a fair value of
      $104.7 million,
o     Unrated residential  subprime residuals having an amortized cost of $187.1
      million and a fair value of $197.2 million, and
o     Unrated  subordinate  residential  mortgage-backed  securities  having  an
      amortized cost of $14.6 million and a fair value of $14.3 million.

At March 31, 1999, OAC's unrated subprime  residual  portfolio of $197.2 million
consisted of:

o     $97.8 million of seasoned  residuals  (securitized  between 1994 and 1997)
      with   overcollateralization   reserves  funded  at  approximately  $140.2
      million, and
o     $99.4  million  of  unseasoned   residuals   (securitized  in  1998)  with
      overcollateralization reserves funded at approximately $28.5 million.

At December 31, 1998, OAC's  securities  available for sale portfolio was $351.2
million and consisted of:

o     Non-investment  grade and unrated subordinate  commercial  mortgage-backed
      securities  having an amortized cost of $115.7 million and a fair value of
      $117.1 million,
o     Unrated residential  subprime residuals having an amortized cost of $209.0
      million and a fair value of $218.7 million, and
o     Unrated  subordinate  residential  mortgage-backed  securities  having  an
      amortized cost of $15.4 million and a fair value of $15.4 million.

                                       9
<PAGE>

Ocwen Asset Investment Corp.
1999 First Quarter Results

At December  31,  1998,  OAC's  unrated  subprime  residual  portfolio of $218.7
million consisted of:

o     $110.0 million of seasoned residuals  (securitized  between 1994 and 1997)
      with   overcollateralization   reserves  funded  at  approximately  $122.5
      million, and
o     $108.7  million  of  unseasoned  residuals   (securitized  in  1998)  with
      overcollateralization reserves funded at approximately $26.6 million.

OTHER
Ocwen Asset Investment  Corp., a real estate  investment trust  headquartered in
West Palm Beach,  Florida,  has  invested  in  underperforming  commercial  real
estate,  subordinate  commercial  mortgage-backed  securities,  subordinate  and
residual residential  mortgage-backed securities, and commercial and residential
mortgage loans. Additional information about Ocwen Asset Investment Corp.
is available at www.ocwen.com - OAC.

CERTAIN  STATEMENTS  CONTAINED  HEREIN ARE NOT BASED ON HISTORICAL FACTS AND ARE
"FORWARD-LOOKING STATEMENTS" WITHIN THE MEANING OF SECTION 27A OF THE SECURITIES
ACT OF 1933, AS AMENDED, AND SECTION 21E OF THE SECURITIES EXCHANGE ACT OF 1934,
AS AMENDED. THESE FORWARD-LOOKING STATEMENTS MAY BE IDENTIFIED BY REFERENCE TO A
FUTURE PERIOD(S) OR BY THE USE OF FORWARD-LOOKING TERMINOLOGY SUCH AS "BELIEVE,"
"COMMITMENT,"  "CONTINUE," "EXPECT," "FORESEE," "MAY," "PLAN," "WILL," FUTURE OR
CONDITIONAL VERB TENSES, SIMILAR TERMS, VARIATIONS ON SUCH TERMS OR NEGATIVES OF
SUCH TERMS.  ALTHOUGH OAC BELIEVES THE ANTICIPATED RESULTS OR OTHER EXPECTATIONS
REFLECTED  IN  SUCH   FORWARD-LOOKING   STATEMENTS   ARE  BASED  ON   REASONABLE
ASSUMPTIONS, 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, GOVERNMENT FISCAL AND MONETARY, PREVAILING INTEREST
OR CURRENCY  EXCHANGE RATES,  EFFECTIVENESS OF INTEREST RATE,  CURRENCY EXCHANGE
RATE AND OTHER HEDGING  STRATEGIES,  LAWS AND REGULATIONS  AFFECTING REAL ESTATE
INVESTMENT  TRUSTS,  INVESTMENT  COMPANIES  AND REAL ESTATE  (INCLUDING  CAPITAL
REQUIREMENTS,  INCOME AND PROPERTY  TAXATION,  ACCESS FOR  DISABLED  PERSONS AND
ENVIRONMENTAL  COMPLIANCE),  UNCERTAINTY OF FOREIGN LAWS,  COMPETITIVE PRODUCTS,
PRICING AND  CONDITIONS  (INCLUDING  FROM  COMPETITORS  THAT HAVE  SIGNIFICANTLY
GREATER RESOURCES THAN OAC), CREDIT, PREPAYMENT,  BASIS, DEFAULT,  SUBORDINATION
AND  ASSET/LIABILITY  RISKS,  LOAN  SERVICING  EFFECTIVENESS,  SATISFACTORY  DUE
DILIGENCE  RESULTS,  SATISFACTION  OR  FULFILLMENT  OF  AGREED  UPON  TERMS  AND
CONDITIONS  OF CLOSING  OR  PERFORMANCE,  TIMING OF  TRANSACTION  CLOSINGS,  THE
DECISION TO CURTAIL EACH BUSINESS LINE AND  DISCONTINUE  INVESTMENT  ACTIVITIES,
AVAILABILITY OF AND COSTS ASSOCIATED WITH OBTAINING  ADEQUATE AND TIMELY SOURCES
OF  LIQUIDITY,  DEPENDENCE ON EXISTING  SOURCES OF FUNDING,  ABILITY TO REPAY OR
REFINANCE  INDEBTEDNESS (AT MATURITY OR UPON  ACCELERATION),  TO MEET COLLATERAL
CALLS BY LENDERS (UPON  RE-VALUATION OF THE UNDERLYING ASSETS OR OTHERWISE),  TO
GENERATE  REVENUES  SUFFICIENT TO MEET DEBT SERVICE PAYMENTS AND OTHER OPERATING
EXPENSES AND TO SECURITIZE WHOLE LOANS, TAXABLE INCOME EXCEEDING CASH FLOW, SIZE
OF,  NATURE OF AND YIELDS  AVAILABLE  WITH RESPECT TO THE  SECONDARY  MARKET FOR
MORTGAGE LOANS AND FINANCIAL,  SECURITIES AND SECURITIZATION MARKETS IN GENERAL,
ALLOWANCES FOR LOAN LOSSES,  GEOGRAPHIC  CONCENTRATIONS  OF ASSETS (TEMPORARY OR
OTHERWISE),  TIMELY  LEASING OF UNOCCUPIED  SQUARE  FOOTAGE  (GENERALLY AND UPON
LEASE  EXPIRATION),   CHANGES  IN  REAL  ESTATE  MARKET  CONDITIONS   (INCLUDING
LIQUIDITY,  VALUATION,  REVENUES,  RENTAL RATES,  OCCUPANCY LEVELS AND COMPETING
PROPERTIES),  ADEQUACY OF  INSURANCE  COVERAGE IN THE EVENT OF A LOSS,  KNOWN OR
UNKNOWN ENVIRONMENTAL  CONDITIONS,  EXTERNAL MANAGEMENT,  CONFLICTS OF INTEREST,
YEAR 2000  COMPLIANCE,  OTHER  FACTORS  GENERALLY  UNDERSTOOD TO AFFECT THE REAL
ESTATE  ACQUISITION,  MORTGAGE AND LEASING MARKETS,  SECURITIES  INVESTMENTS AND
RAPID  GROWTH  COMPANIES,  AND OTHER RISKS  DETAILED  FROM TIME TO TIME IN OAC'S
REPORTS AND FILINGS WITH THE  SECURITIES  AND EXCHANGE  COMMISSION  (THE "SEC"),
INCLUDING  ITS  REGISTRATION  STATEMENTS  ON  FORMS  S-3,  S-4 AND  S-11 AND ITS
PERIODIC  REPORTS ON FORMS  10-Q,  8-K,  AND 10-K.  GIVEN  THESE  UNCERTAINTIES,
READERS ARE CAUTIONED NOT TO PLACE UNDUE  RELIANCE ON SUCH  STATEMENTS,  AND OAC
DOES NOT UNDERTAKE TO REVISE,  AND  SPECIFICALLY  DISCLAIMS ANY  OBLIGATION,  TO
PUBLICLY  RELEASE  THE  RESULT  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.  PLEASE
REFER TO EXHIBIT 99.2  INCLUDED  WITH THE FORM 10-K FOR THE YEAR ENDED  DECEMBER
31, 1998 AND FILED WITH THE SEC, FOR A  DESCRIPTION  OF MATERIAL  RISKS FACED BY
THE COMPANY AND ITS SECURITIES HOLDERS.

               ATTACHED ARE THE CONSOLIDATED FINANCIAL STATEMENTS.

                                       10
<PAGE>

Ocwen Asset Investment Corp.
1999 First Quarter Results

                          OCWEN ASSET INVESTMENT CORP.
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

<TABLE>
<CAPTION>
                                                                               March 31,       December 31,
                                                                                 1999             1998
                                                                             -------------    -------------
<S>                                                                          <C>              <C>          
ASSETS
    Cash and amounts due from depository institutions ...................... $   3,641,241    $   3,484,929
    Interest-bearing deposits ..............................................    57,605,709       49,880,276
    Securities available for sale, at fair value ...........................   316,198,972      351,153,971
    Commercial and multi-family loan portfolio, net ........................    70,339,922       65,282,965
    Residential loan portfolio, net ........................................     6,558,614        8,058,445
    Match funded residential loans, net ....................................   154,164,052      173,609,873
    Discount loan portfolio, net ...........................................     5,618,022        5,618,022
    Investment in real estate, net .........................................   208,733,751      208,058,721
    Principal and interest receivable ......................................     4,056,990        7,475,795
    Other assets ...........................................................    15,850,394       15,702,816
                                                                             -------------    -------------
        Total assets ....................................................... $ 842,767,667    $ 888,325,813
                                                                             =============    =============


LIABILITIES:
    Securities sold under agreements to repurchase ......................... $ 113,991,304    $ 138,611,824
    Obligations outstanding under lines of credit ..........................    41,015,023       34,472,404
    Obligations outstanding under lines of credit - secured by real estate..   143,755,698      142,556,880
     11.5% Redeemable Notes due 2005 .......................................   143,000,000      143,000,000
     Bonds - match funded loan agreement ...................................   143,298,397      163,403,966
    Accrued expenses, payables and other liabilities .......................    13,665,050       21,190,288
                                                                             -------------    -------------
        Total liabilities ..................................................   598,725,472      643,235,362
                                                                             -------------    -------------

Minority interest ..........................................................    23,759,807       23,914,058
                                                                             -------------    -------------

SHAREHOLDERS' EQUITY:
    Preferred stock, $.01 par value; 25,000,000 shares authorized;
        0 shares issued and outstanding ....................................            --               --
    Common Stock, $.01 par value; 200,000,000 shares authorized;
        18,965,000 shares issued and outstanding ...........................       189,650          189,650
    Additional paid-in capital .............................................   294,492,203      294,492,203
    Cumulative dividends declared ..........................................   (36,277,546)     (36,277,546)
    Retained deficit .......................................................   (47,178,264)     (46,394,403)
    Accumulative other comprehensive income:
        Unrealized gain on securities available for sale ...................    10,797,797       11,038,151
        Cumulative translation adjustment ..................................    (1,741,452)      (1,871,662)
                                                                             -------------    -------------
           Total other comprehensive income ................................     9,056,345        9,166,489
                                                                             -------------    -------------
           Total shareholders' equity ......................................   220,282,388      221,176,393
                                                                             -------------    -------------
                                                                             $ 842,767,667    $ 888,325,813
                                                                             =============    =============
</TABLE>

                                                    11
<PAGE>

OCWEN ASSET INVESTMENT CORP.
CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                               For the Three   For the Three
                                                                Months Ended    Months Ended
                                                               March 31, 1999  March 31, 1998
                                                               --------------  --------------
<S>                                                             <C>            <C>         
INTEREST INCOME:
   Repurchase agreements and interest bearing deposits ....     $   494,604    $    198,138
   Securities held for trading.............................              --         482,192
   Securities available for sale...........................      13,638,517       4,648,582
   Commercial and Multifamily loans .......................       1,648,514         805,786
   Match funded residential loans..........................       3,327,143              --
   Residential loans.......................................         145,398         435,021
   Discount loans .........................................         126,318         902,777
                                                                -----------    ------------
                                                                 19,380,494       7,472,496
                                                                -----------    ------------
INTEREST EXPENSE:
   Securities sold under agreements to repurchase..........       2,642,002         665,269
   Obligations outstanding under lines of credit ..........         606,684          28,548
   11.5% Redeemable Notes due 2005 ........................       4,154,150              --
   Bonds-match  funded loan agreements.....................       2,523,602              --
                                                                -----------    ------------
                                                                  9,926,438         693,817
                                                                -----------    ------------
   NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES....       9,454,056       6,778,679
   Provision for loan losses...............................         257,852         105,073
                                                                -----------    ------------
   NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES.....       9,196,204       6,673,606
                                                                -----------    ------------

REAL ESTATE-OPERATING INCOME:
   Rental income...........................................       7,982,430       2,034,287
   Other...................................................          10,382           7,857
                                                                -----------    ------------
                                                                  7,992,812       2,042,144
                                                                -----------    ------------
REAL ESTATE-OPERATING EXPENSES:
   Rental operation........................................       3,962,709         933,746
   Depreciation & amortization.............................       1,193,977         304,437
   Interest................................................       2,657,326              --
                                                                -----------    ------------
                                                                  7,814,012       1,238,183
                                                                -----------    ------------
REAL ESTATE INCOME, NET....................................         178,800         803,961
                                                                -----------    ------------

OTHER EXPENSES:
   Management fees.........................................       1,524,429         828,881
   Due diligence expenses..................................         122,745         192,689
   Foreign currency loss...................................              --        (116,953)
   Other...................................................       1,210,309         189,655
                                                                -----------    ------------
                                                                  2,857,483       1,094,272
                                                                -----------    ------------

LOSSES ON SECURITIES.......................................      (7,455,633)    (17,077,079)
                                                                -----------    ------------

LOSS BEFORE MINORITY INTEREST..............................        (938,112)    (10,693,784)
Minority interest in net loss of consolidated subsidiary...         154,251         189,542
                                                                -----------    ------------
   NET  LOSS   ............................................     $  (783,861)   $(10,504,242)
                                                                ===========    ============

LOSS PER SHARE:
   Basic...................................................     $     (0.04)   $      (0.55)
                                                                ===========    ============
   Diluted.................................................     $     (0.04)   $      (0.55)
                                                                ===========    ============

WEIGHTED AVERAGE SHARES OUTSTANDING:
   Basic...................................................      18,965,000      18,965,000
                                                                ===========    ============
   Diluted.................................................      18,965,000      18,965,000
                                                                ===========    ============
</TABLE>

                                       12


                                                                    EXHIBIT 99.2


================================================================================
[GRAPHIC LOGO OF OCWEN OMITTED]

                          OCWEN ASSET INVESTMENT CORP.
================================================================================

FOR IMMEDIATE RELEASE                   FOR FURTHER INFORMATION, CONTACT:

                                        A. RICHARD HURWITZ
                                        VP, CORPORATE COMMUNICATIONS
                                        T: (561) 682-8575
                                        F: (561) 682-8177  OR 
                                        E-MAIL: [email protected]
                                                ------------------


                         OCWEN ASSET INVESTMENT CORP.'S
                   SPECIAL COMMITTEE OF INDEPENDENT DIRECTORS
                 ENGAGES PAINEWEBBER TO ACT AS FINANCIAL ADVISOR

West Palm Beach, FL - (May 7, 1999) Ocwen Asset  Investment  Corp.  (NYSE:  OAC)
announced today that its Special Committee of Independent  Directors has engaged
PaineWebber  Incorporated  as its  financial  advisor  in  connection  with  the
proposal for possible  business  combination  with Ocwen  Financial  Corporation
(NYSE: OCN).

On April 16, 1999, OAC announced the receipt of a proposal from Ocwen  Financial
regarding a possible business  combination  between Ocwen Financial  Corporation
(NYSE: OCN) and OAC. OAC has formed a Special Committee of its Board, consisting
of two  independent  directors;  a  third  independent  director,  Mr.  Benjamin
Navarro,  resigned  from the  Board on April 26,  1999.  The  Special  Committee
intends to consider the Ocwen  Financial  proposal as well OAC's other strategic
alternatives,  including, but not limited to,  recapitalization,  restructuring,
and sale of the Company to another party. Since Ocwen Financial's proposal would
be subject to  approval  by the OAC  shareholders,  OAC has  postponed  its 1999
Annual Meeting of the shareholders, originally scheduled for May 12, 1999.

OTHER

Ocwen Asset Investment  Corp., a real estate  investment trust  headquartered in
West Palm Beach,  Florida,  has  invested  in  underperforming  commercial  real
estate,  subordinate  commercial  mortgage-backed  securities,  subordinate  and
residual residential  mortgage-backed securities, and commercial and residential
mortgage loans.  Additional  information  about Ocwen Asset  Investment Corp. is
available at www.ocwen.com - OAC.

CERTAIN  STATEMENTS  CONTAINED  HEREIN ARE NOT BASED ON HISTORICAL FACTS AND ARE
"FORWARD-LOOKING STATEMENTS" WITHIN THE MEANING OF SECTION 27A OF THE SECURITIES
ACT OF 1933, AS AMENDED, AND SECTION 21E OF THE SECURITIES EXCHANGE ACT OF 1934,
AS AMENDED. THESE FORWARD-LOOKING STATEMENTS MAY BE IDENTIFIED BY REFERENCE TO A
FUTURE PERIOD(S) OR BY THE USE OF FORWARD-LOOKING TERMINOLOGY SUCH AS "BELIEVE,"
"COMMITMENT,"  "CONTINUE," "EXPECT," "FORESEE," "MAY," "PLAN," "WILL," FUTURE OR
CONDITIONAL VERB TENSES, SIMILAR TERMS, VARIATIONS ON SUCH TERMS OR NEGATIVES OF
SUCH TERMS.  ALTHOUGH OAC BELIEVES THE ANTICIPATED RESULTS OR OTHER EXPECTATIONS
REFLECTED  IN  SUCH   FORWARD-LOOKING   STATEMENTS   ARE  BASED  ON   REASONABLE
ASSUMPTIONS, 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, GOVERNMENT FISCAL AND MONETARY, PREVAILING INTEREST
OR CURRENCY  EXCHANGE RATES,  EFFECTIVENESS OF INTEREST RATE,  CURRENCY EXCHANGE
RATE AND OTHER HEDGING  STRATEGIES,  LAWS AND REGULATIONS  AFFECTING REAL ESTATE
INVESTMENT  TRUSTS,  INVESTMENT  COMPANIES  AND REAL ESTATE  (INCLUDING  CAPITAL
REQUIREMENTS,  INCOME AND PROPERTY  TAXATION,  ACCESS FOR  DISABLED  PERSONS AND
ENVIRONMENTAL  COMPLIANCE),  UNCERTAINTY OF FOREIGN LAWS,  COMPETITIVE PRODUCTS,
PRICING AND  CONDITIONS  (INCLUDING  FROM  COMPETITORS  THAT HAVE  SIGNIFICANTLY
GREATER RESOURCES THAN OAC), CREDIT, PREPAYMENT,  BASIS, DEFAULT,  SUBORDINATION
AND  ASSET/LIABILITY  RISKS,  LOAN  SERVICING  EFFECTIVENESS,  SATISFACTORY  DUE
DILIGENCE  RESULTS,  SATISFACTION  OR  FULFILLMENT  OF  AGREED  UPON  TERMS  AND
CONDITIONS  OF CLOSING  OR  PERFORMANCE,  TIMING OF  TRANSACTION  CLOSINGS,  THE
DECISION TO CURTAIL EACH BUSINESS LINE AND  DISCONTINUE  INVESTMENT  ACTIVITIES,
AVAILABILITY OF AND COSTS ASSOCIATED WITH OBTAINING

                                       13
<PAGE>

ADEQUATE AND TIMELY  SOURCES OF  LIQUIDITY,  DEPENDENCE  ON EXISTING  SOURCES OF
FUNDING,  ABILITY  TO REPAY  OR  REFINANCE  INDEBTEDNESS  (AT  MATURITY  OR UPON
ACCELERATION),  TO MEET  COLLATERAL  CALLS BY LENDERS (UPON  RE-VALUATION OF THE
UNDERLYING ASSETS OR OTHERWISE),  TO GENERATE  REVENUES  SUFFICIENT TO MEET DEBT
SERVICE  PAYMENTS AND OTHER  OPERATING  EXPENSES AND TO SECURITIZE  WHOLE LOANS,
TAXABLE INCOME EXCEEDING CASH FLOW, SIZE OF, NATURE OF AND YIELDS AVAILABLE WITH
RESPECT TO THE SECONDARY MARKET FOR MORTGAGE LOANS AND FINANCIAL, SECURITIES AND
SECURITIZATION  MARKETS  IN  GENERAL,  ALLOWANCES  FOR LOAN  LOSSES,  GEOGRAPHIC
CONCENTRATIONS OF ASSETS (TEMPORARY OR OTHERWISE),  TIMELY LEASING OF UNOCCUPIED
SQUARE  FOOTAGE  (GENERALLY AND UPON LEASE  EXPIRATION),  CHANGES IN REAL ESTATE
MARKET  CONDITIONS  (INCLUDING  LIQUIDITY,  VALUATION,  REVENUES,  RENTAL RATES,
OCCUPANCY LEVELS AND COMPETING  PROPERTIES),  ADEQUACY OF INSURANCE  COVERAGE IN
THE  EVENT  OF A LOSS,  KNOWN  OR  UNKNOWN  ENVIRONMENTAL  CONDITIONS,  EXTERNAL
MANAGEMENT, CONFLICTS OF INTEREST, YEAR 2000 COMPLIANCE, OTHER FACTORS GENERALLY
UNDERSTOOD TO AFFECT THE REAL ESTATE ACQUISITION,  MORTGAGE AND LEASING MARKETS,
SECURITIES INVESTMENTS AND RAPID GROWTH COMPANIES, AND OTHER RISKS DETAILED FROM
TIME TO TIME IN OAC'S  REPORTS  AND FILINGS  WITH THE  SECURITIES  AND  EXCHANGE
COMMISSION (THE "SEC"),  INCLUDING ITS REGISTRATION STATEMENTS ON FORMS S-3, S-4
AND S-11 AND ITS  PERIODIC  REPORTS ON FORMS 10-Q,  8-K,  AND 10-K.  GIVEN THESE
UNCERTAINTIES,  READERS  ARE  CAUTIONED  NOT TO  PLACE  UNDUE  RELIANCE  ON SUCH
STATEMENTS, AND OAC DOES NOT UNDERTAKE TO REVISE, AND SPECIFICALLY DISCLAIMS ANY
OBLIGATION,  TO PUBLICLY  RELEASE THE RESULT 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.  PLEASE
REFER TO EXHIBIT 99.2  INCLUDED  WITH THE FORM 10-K FOR THE YEAR ENDED  DECEMBER
31, 1998 AND FILED WITH THE SEC, FOR A  DESCRIPTION  OF MATERIAL  RISKS FACED BY
THE COMPANY AND ITS SECURITIES HOLDERS.

                                       14


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