OCWEN FINANCIAL CORP
10-Q, 1997-08-14
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: JONES PROGRAMMING PARTNERS 1-A LTD, 10-Q, 1997-08-14
Next: HI LO AUTOMOTIVE INC /DE, 10-Q, 1997-08-14





                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

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

                  For the quarterly period ended June 30, 1997
                                       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) 681-8000
                                 --------------
              (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  at the close of
business on August 13, 1997:  29,802,610


<PAGE>

                           OCWEN FINANCIAL CORPORATION
                                    FORM 10-Q



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


PART I - FINANCIAL INFORMATION                                              PAGE
                                                                            ----

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

         Consolidated Statements of Financial Condition
         at June 30, 1997 and December 31, 1996.............................  3

         Consolidated Statements of Operations for the three and six
         months ended June 30, 1997 and 1996................................  4

         Consolidated Statements of Changes in Stockholders' Equity
         for the year ended December 31, 1996 and six months
         ended June 30, 1997................................................  5

         Consolidated Statements of Cash Flows for the six
         months ended June 30, 1997 and 1996................................  6

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

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

PART II - OTHER INFORMATION

Item 1.  Legal Proceedings.................................................. 42

Item 4.  Submission of matters to a vote of Security holders................ 42

Item 6.  Exhibits and Reports on Form 8-K................................... 42

Signature................................................................... 43

                                       2
<PAGE>

                         PART I - FINANCIAL INFORMATION

Item 1.  Interim Financial Statements (Unaudited)
<TABLE>
<CAPTION>

                                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                    (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)
- --------------------------------------------------------------------------------------------------------------
                                                                                      June 30,    December 31,
                                                                                         1997         1996
                                                                                    -----------   ------------
<S>                                                                                 <C>            <C>        
Assets
Cash and amounts due from depository institutions ...............................   $     6,911    $     6,878
Interest bearing deposits .......................................................        29,992         13,341
Federal funds sold and repurchase agreements ....................................       189,844         32,000
Securities held for trading .....................................................            --         75,606
Securities available for sale, at market value ..................................       263,412        354,005
Loans available for sale, at lower of cost or market ............................       103,627        126,366
Investment securities, net ......................................................        38,821          8,901
Loan portfolio, net .............................................................       433,663        402,582
Discount loan portfolio, net ....................................................     1,295,120      1,060,953
Principal, interest and dividends receivable ....................................        13,311         16,821
Investments in low income housing tax credit interests ..........................       101,204         93,309
Investment in joint ventures ....................................................        27,588         67,909
Real estate owned, net ..........................................................       117,703        103,704
Investment in real estate .......................................................        63,679         41,033
Premises and equipment, net .....................................................        17,531         14,619
Income taxes receivable .........................................................         8,879         15,115
Deferred tax asset ..............................................................        10,718          5,860
Goodwill ........................................................................        11,040             --
Other assets ....................................................................        53,836         44,683
                                                                                    -----------    -----------
                                                                                    $ 2,786,879    $ 2,483,685
                                                                                    ===========    ===========
Liabilities and Stockholders' Equity

Liabilities:
   Deposits .....................................................................   $ 2,198,603    $ 1,919,742
   Advances from the Federal Home Loan Bank .....................................            --            399
   Securities sold under agreements to repurchase ...............................            --         74,546
   Notes, debentures and other interest bearing obligations .....................       286,972        225,573
   Accrued expenses, payables and other liabilities .............................        55,927         59,829
                                                                                    -----------    -----------
     Total liabilities ..........................................................   $ 2,541,502    $ 2,280,089
                                                                                    -----------    -----------

Minority interest ...............................................................         1,513             --
                                                                                    -----------    -----------
Commitments and contingencies

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;  26,799,511 and
     26,744,170 shares issued and outstanding at June 30, 1997 and December 31,
     1996, respectively .........................................................           268            267
   Additional paid-in capital ...................................................        23,124         23,258
   Retained earnings ............................................................       216,250        180,417
   Unrealized gain on securities available for sale, net of taxes ...............         7,060          3,486
   Notes receivable on exercise of common stock options .........................        (2,838)        (3,832)
                                                                                    -----------    -----------
     Total stockholders' equity .................................................       243,864        203,596
                                                                                    -----------    -----------
                                                                                    $ 2,786,879    $ 2,483,685
                                                                                    ===========    ===========

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

                                                                  3
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

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

                                                                        Three Months                     Six Months
                                                                 ---------------------------    ----------------------------
For the periods ended June 30,                                       1997           1996            1997            1996
- -------------------------------------------------------------    -----------    ------------    ------------    ------------
<S>                                                              <C>            <C>             <C>             <C>         
Interest income:
   Federal funds sold and repurchase agreements..............    $       795    $      1,329    $      2,453    $      2,098
   Securities available for sale.............................          6,509           6,284          14,682          14,064
   Securities held for trading...............................             --              --             248              --
   Loans available for sale..................................          3,973           4,887           6,824          11,484
   Loans.....................................................         10,674           7,764          21,366          17,773
   Discount loans............................................         44,246          29,903          74,470          52,058
   Investment securities and other...........................            745           1,335           1,426           1,980
                                                                 -----------    ------------    ------------    ------------
                                                                      66,942          51,502         121,469          99,457
                                                                 -----------    ------------    ------------    ------------
Interest expense:
   Deposits..................................................         31,371          22,445          61,264          45,446
   Securities sold under agreements to repurchase............            204              32             477             685
   Advances from the Federal Home Loan Bank..................            145             993             428           2,032
   Notes, debentures and other interest bearing obligations..          7,148           3,434          13,863           6,873
                                                                 -----------    ------------    ------------    ------------
                                                                      38,868          26,904          76,032          55,036
                                                                 -----------    ------------    ------------    ------------
      Net interest income before provision for loan losses...         28,074          24,598          45,437          44,421
Provision for loan losses....................................          7,909           4,964          17,651          14,370
                                                                 -----------    ------------    ------------    ------------
      Net interest income after provision for loan losses....         20,165          19,634          27,786          30,051
                                                                 -----------    ------------    ------------    ------------
Non-interest income:
  Servicing fees and other charges...........................          4,845           1,468          10,081             787
  Gains on sales of interest earning assets, net.............         23,365           4,584          40,143           9,601
  Gain (loss) on real estate owned, net......................          4,629             887           3,835          (1,028)
  Other income...............................................            450           1,129             581           2,001
                                                                 -----------    ------------    ------------    ------------
                                                                      33,289           8,068          54,640          11,361
                                                                 -----------    ------------    ------------    ------------
Non-interest expense
  Compensation and employee benefits.........................         19,676           8,570          34,599          14,739
  Occupancy and equipment....................................          3,960           2,181           6,789           4,227
  Net operating income (loss) on investments in real
      estate and certain low-income housing tax credit
      interests..............................................            104            (399)          1,197              62
  Other operating expenses...................................          7,340           3,518          11,192           6,526
                                                                 -----------    ------------    ------------    ------------
                                                                      31,080          13,870          53,777          25,554
                                                                 -----------    ------------    ------------    ------------
Equity in earnings of investment in joint venture............          1,301           1,078          15,674           1,078

     Income before income taxes..............................         23,675          14,910          44,323          16,936
Income tax expense...........................................          5,126           2,911           8,733           1,910
Minority interest in net loss of consolidated subsidiary.....           (243)             --            (243)             --
                                                                 -----------    ------------    ------------    ------------
     Net income..............................................    $    18,792    $     11,999    $     35,833    $     15,026
                                                                 ===========    ============    ============    ============

Earnings per share:
     Net income..............................................    $      0.69    $       0.45    $       1.32    $       0.57
                                                                 ===========    ============    ============    ============

Weighted average common shares outstanding...................     27,063,761      26,398,127      27,068,563      26,397,920
                                                                 ===========    ============    ============    ============

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

                                                                 4
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

                                            OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                                     CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                           (Dollars in thousands, except per share data)
                                     For the six months ended June 30, 1997 and the year ended
                                                         December 31, 1996

                                                                                          UNREALIZED   
                                                                                            GAIN        NOTES
                                                                                          (LOSS) ON   RECEIVABLE
                                                                                          SECURITIES  ON EXERCISE
                                           COMMON STOCK          ADDITIONAL               AVAILABLE    OF COMMON
                                       -----------------------    PAID-IN     RETAINED    FOR SALE,      STOCK
                                        SHARES       AMOUNT       CAPITAL     EARNINGS    NET OF TAXES  OPTIONS      TOTAL
                                       ----------    ---------   ---------    ---------   ------------ ---------   ---------

<S>                                   <C>          <C>         <C>          <C>          <C>         <C>          <C>      
Balances at December 31, 1995......   23,812,270   $      238   $  10,449    $ 130,275    $  (1,415)  $      --    $ 139,547

Net Income.........................           --           --          --       50,142           --          --       50,142

Repurchase of common stock options.           --           --        (177)          --           --          --         (177)

Exercise of common stock options...    2,928,830           29      12,963           --           --          --       12,992

Directors compensation payable in
   common stock....................        3,070           --          23           --           --          --           23

Notes receivable on exercise of
   common stock options............           --           --          --           --           --      (3,832)      (3,832)

Change in unrealized gain on
   securities available for sale, 
   net of taxes....................           --           --          --           --        4,901          --        4,901
                                       ----------   ---------   ---------    ---------    ---------   ---------    ---------

Balances at December 31, 1996......    26,744,170         267      23,258      180,417        3,486      (3,832)     203,596

Net income.........................           --           --          --       35,833           --          --       35,833

Repurchase of common stock options.           --           --      (1,870)          --           --          --       (1,870)

Exercise of common stock options...       55,341            1       1,736           --           --          --        1,737

Repayment of notes receivable on 
   exercise of common
   stock options ..................           --           --          --           --           --         994          994

Change in unrealized gain on
   securities available for sale,
   net of taxes....................           --           --          --           --        3,574          --        3,574
                                       ---------    ---------   ---------    ---------    ---------   ---------    ---------

Balances at June 30, 1997..........    26,799,511   $     268   $  23,124    $ 216,250    $   7,060   $  (2,838)   $ 243,864
                                       ==========   =========   =========    =========    =========   ==========   =========

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

                                                                 5
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                            OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                                                CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                       (DOLLARS IN THOUSANDS)

For the six months ended June 30,                                                          1997               1996
- -----------------------------------------------------------------------------------      ---------         ----------
<S>                                                                                      <C>               <C>
Cash flows from operating activities:
   Net income......................................................................      $  35,833         $   15,026
   Adjustments to reconcile net income to net cash provided (used) by operating
      activities:
   Net cash provided from trading activities.......................................        106,833              4,744
   Proceeds from sales of loans available for sale.................................        187,848            287,233
   Purchases of loans available for sale...........................................        (62,504)          (142,150)
   Origination of loans available for sale.........................................       (126,502)              (720)
   Principal payments received on loans available for sale.........................          6,251             21,334
   Premium amortization (discount accretion), net..................................         23,310              3,229
   Depreciation and amortization...................................................         11,339              1,997
   Provision for loan losses.......................................................         17,651             14,370
   Gains on sales of interest earning assets, net..................................        (40,143)            (9,601)
   Loss on sales of premises and equipment.........................................             --                 97
   (Gain) loss on sale of real estate owned, net...................................         (8,220)             2,010
   Gain on sale of interest in tax credit partnership interests                                 --               (990)
   Decrease in principal, interest and dividends receivable........................          3,510              1,366
   Decrease (increase) in income taxes receivable..................................          6,236             (7,076)
   (Increase) decrease in deferred tax asset.......................................         (4,925)             4,282
   Increase in goodwill............................................................        (11,040)                --
   (Increase) decrease in other assets.............................................         (9,184)             4,345
   Decrease in accrued expenses, payables and other liabilities....................         (7,858)            (6,386)
                                                                                         ---------         ----------
Net cash provided by operating activities..........................................        128,435            193,110
                                                                                         ---------         ----------
Cash flows from investing activities:
   Proceeds from sales of securities available for sale............................        162,412            137,454
   Purchases of securities available for sale......................................       (107,374)           (85,557)
   Maturities of and principal payments received on securities available for sale..         11,930             23,021
   Purchase of securities held for investment......................................        (29,920)                --
   Purchase of assets from Admiral.................................................         (6,750)                --
   Purchase of low income housing tax credit interests.............................        (16,200)           (14,427)
   Proceeds from low income housing tax credit interests...........................             --              3,704
   Proceeds from sales of discount loans...........................................        221,966             22,152
   Proceeds from sales of loans held for investment................................          3,594                 --
   Purchase and originations of loans held for investment..........................        (99,851)          (80,071)
   Purchase of discount loans......................................................       (707,209)          (120,590)
   Decrease (increase) in investment in joint ventures.............................         40,321            (63,404)
   Principal payments received on loans held for investment........................         69,394             62,173
   Principal payments received on discount loans...................................        159,144            135,851
   Proceeds from sales of real estate owned........................................         85,604             75,674
   Purchase of real estate owned in connection with discount loan purchases........         (1,425)            (1,434)
   Proceeds from sale of premises and equipment....................................             --                233
   Additions to premises and equipment.............................................         (5,718)            (5,698)
                                                                                         ----------        ----------
Net cash (used) provided by investing activities...................................       (220,082)            89,081
                                                                                         ----------        ----------

                                                      (Continued on next page)

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

                                                                 6
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

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

For the six months ended June 30,                                                       1997              1996
- --------------------------------------------------------------------------------      ---------        ----------

<S>                                                                                     <C>                   <C>
Cash flows from financing activities:
   Increase in deposits.........................................................        278,861               529
   Decrease in securities sold under agreements to repurchase...................        (74,546)          (84,761)
   Proceeds from issuance of notes and borrowings under lines of credit.........         61,399                --
   Payments on advances from Federal Home Loan Bank.............................           (399)               --
   Payments and repurchase of notes and mortgages payable.......................             --            (1,351)
   Repayment of notes by executive officers.....................................            994                --
   Exercise of common stock options.............................................          1,736                 2
   Repurchase of common stock options...........................................         (1,870)             (176)
                                                                                      ---------        ----------
Net cash provided (used) by financing activities................................        266,175           (85,757)
                                                                                      ---------        ----------

Net increase in cash and cash equivalents.......................................        174,528           196,434
Cash and cash equivalents at beginning of period................................         52,219            54,632
                                                                                      ---------        ----------
Cash and cash equivalents at end of period......................................      $ 226,747        $  251,066
                                                                                      =========        ==========

Reconciliation of cash and cash equivalents at end of period:
   Cash and amounts due from depository institutions............................      $   6,911        $    6,196
   Interest bearing deposits....................................................         29,992            57,638
   Federal funds sold and repurchase agreements.................................        189,844           187,232
                                                                                      ---------        ----------
                                                                                      $ 226,747        $  251,066
                                                                                      =========        ==========

Supplemental disclosure of cash flow information:

   Cash paid during the period for:
     Interest...................................................................      $  77,512        $   54,424
                                                                                      =========        ==========

     Income taxes...............................................................      $   7,354        $    1,922
                                                                                      =========        ==========

Supplemental schedule of non-cash investing and financing activities:

     Exchange of discount loans and loans available for sale for securities.....      $ 290,614        $  134,785
                                                                                      =========        ==========

     Real estate owned acquired through foreclosure.............................      $  90,153        $   43,299
                                                                                      =========        ==========

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

                                                                  7
</TABLE>
<PAGE>
                           OCWEN FINANCIAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1997
                    (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
subsidiary,  Ocwen  Federal  Bank  FSB  (the  "Bank"),  and  Investors  Mortgage
Insurance  Holding  Company  ("IMI").  Ocwen  also  owns 80% of Ocwen  Financial
Services ("OFS"),  with the remaining 20% owned by Admiral Home Loan ("Admiral")
and reported in the consolidated financial statements as a minority interest.

In the opinion of management,  the accompanying financial statements contain all
adjustments,  consisting  of normal  recurring  accruals,  necessary  for a fair
presentation of the Company's  financial condition at June 30, 1997 and December
31, 1996,  the results of its operations for the three and six months ended June
30,  1997 and 1996,  its cash flows for the six months  ended June 30,  1997 and
1996,  and its changes in  stockholders'  equity for the year ended December 31,
1996 and the six months ended June 30, 1997. The results of operations and other
data for the six month period ended June 30, 1997 are not necessarily indicative
of the results that may be expected for any other interim  periods or the entire
year ending December 31, 1997. 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, 1996. Certain  reclassifications  have been
made to prior years'  consolidated  financial  statements to conform to the June
30, 1997 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

On January 1, 1997,  the  Company  adopted  Statement  of  Financial  Accounting
Standard ("SFAS") No. 125,  "Accounting for Transfers and Servicing of Financial
Assets  and  Extinguishments  of  Liabilities".  SFAS No. 125 (i) sets forth the
criteria for (a) determining  when to recognize  financial and servicing  assets
and  liabilities,  and (b) accounting for transfers of financial assets as sales
or borrowings;  and (ii) requires (a) liabilities  and derivatives  related to a
transfer of financial  assets to be recorded at fair value, (b) servicing assets
and retained  interests in transferred  assets carrying amounts be determined by
allocating  carrying  amounts based on fair value, (c) amortization of servicing
assets and liabilities be in proportion to net servicing income,  (d) impairment
measurement  based  on  fair  value,  and (e)  pledged  financial  assets  to be
classified as collateral.

SFAS No.  125  provides  implementation  guidance  for  assessing  isolation  of
transferred  assets and for  accounting  for  transfers  of  partial  interests,
servicing of financial  assets,  securitizations,  transfers of  sales-type  and
direct financing lease receivables, securities lending transactions,  repurchase
agreements  including  "dollar  rolls",  "wash  sales",  loan  syndications  and
participations,   risk   participations  in  banker's   acceptances,   factoring
arrangements,  transfers of  receivables  with recourse and  extinguishments  of
liabilities.  In December 1996, SFAS No. 127, "Deferral of the Effective Date of
FASB  Statement  No. 125",  was issued and delayed  implementation  for one year
certain  provisions of SFAS No. 125. The Company's  adoption of these statements
did not have  any  material  impact  on its  results  of  operations,  financial
position or cash flows.

On January  28,  1997 the  Securities  and  Exchange  Commission  approved  rule
amendments  (Release  #33-7386,   the  "Release")  regarding  disclosures  about
derivative financial instruments,  or other financial instruments and derivative
commodity instruments.  The Release amended Rule 4-08 of Regulation S-X (General
Notes to Financial  Statements) to add a new paragraph which requires  extensive
detail regarding the accounting  policies followed in connection with accounting
for derivative financial instruments and derivative commodity  instruments.  The
accounting policy 

                                       8
<PAGE>
                           OCWEN FINANCIAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1997
                    (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)

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

disclosure  requirements  are effective for periods  ending after June 15, 1997.
See Note 4 below and Management's Discussion and Analysis of Financial Condition
and Results of  Operations - Asset and Liability  Management  included in Item 2
hereof for the Company's  accounting  policy  disclosures in accordance with the
requirements  of the Release.  The Release also added Item 305 to regulation S-K
to require  quantitative  (in one of three formats) and qualitative  disclosures
outside of the financial statements about market risk inherent in derivative and
other financial instruments.  The quantitative and qualitative disclosures about
market risks are effective for periods  ending after June 15, 1997 which include
annual financial statements.

In  February  1997,  SFAS No.  128,  "Earnings  per  Share",  and SFAS No.  129,
"Disclosure of Information about Capital  Structure",  were issued. SFAS No. 128
established  standards  for  computing  and  presenting  earnings  per share and
applies to entities with  publicly held common stock or potential  common stock.
SFAS No. 128 simplifies the standards previously found in Accounting  Principles
Board Opinion No. 15. SFAS No. 128 is effective for financial  statements issued
for periods ending after December 15, 1997,  including interim periods and early
adoption  is not  permitted.  SFAS  No.  129 is  also  effective  for  financial
statements  for periods  ending after  December  15, 1997.  The Company does not
anticipate a material  impact on its earnings per share  calculation as a result
of implementing these statements.


NOTE 3    INVESTMENT IN JOINT VENTURES

The Company's  investment in joint ventures include  investments in BCFL, L.L.C.
("BCFL"),  a limited  liability  corporation  formed in January 1997 between the
Company and BlackRock Capital Finance L.P. ("BlackRock"), and BCBF, L.L.C., (the
"LLC"), a limited liability company formed in March 1996 between the Company and
BlackRock.  The Company  owns a 10%  interest in BCFL and a 50% interest in LLC.
BCFL was formed to acquire  multifamily  loans.  At June 30, 1997, the Company's
10%  investment,  which is  accounted  for under the cost  method,  amounted  to
$1,056.

The  Company's  50%   investment  in  the  LLC,  which  was  formed  to  acquire
single-family  residential  loans offered by the Department of Housing and Urban
Development  ("HUD"),  amounted  to $26,532  and  $67,909  at June 30,  1997 and
December 31, 1996,  respectively,  and is net of valuation  allowances of $2,002
and $5,114,  respectively.  Because the LLC is a pass-through entity for federal
income tax purposes,  provisions for income taxes are established by each of the
Company and its co-investor and not the LLC.

The  Company's  equity in earnings of the LLC  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  Company.  Equity in earnings for the six months ended June
30, 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
Company  has  recognized  50% of the  loan  servicing  fees  not  eliminated  in
consolidation in servicing fees and other charges.

                                       9
<PAGE>

                           OCWEN FINANCIAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1997
                    (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)

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

Set forth below is the statement of financial  condition of the LLC at the dates
indicated and a statement of operations for the six months ended June 30, 1997.
<TABLE>
<CAPTION>

                                  BCBF, L.L.C.
                        STATEMENTS OF FINANCIAL CONDITION

                                                                          June 30,       December 31,
                                                                            1997             1996
                                                                         -----------      ----------
<S>                                                                      <C>              <C>       
Assets:
   Cash                                                                  $        10      $       10
   Loans held for sale, at lower of cost or market value..........            36,864         110,702
   Real estate owned, net of valuation allowance of $175 and $511
     at June 30, 1997 and December 31, 1996, respectively.........            13,970          25,595
   Other assets...................................................             6,225          10,526
                                                                         -----------      ----------
                                                                         $    57,069      $  146,833
                                                                         ===========      ==========
Liabilities and Owners' Equity
   Liabilities:...................................................
     Accrued expenses, payables and other liabilities.............       $         1      $      787
                                                                         -----------      ----------
       Total liabilities..........................................       $         1      $      787
                                                                         -----------      ----------

Owners' Equity:
   Ocwen Federal Bank FSB.........................................            28,534          73,023
   BlackRock Capital Finance L.P..................................            28,534          73,023
                                                                         -----------      ----------
     Total owners' equity.........................................            57,068         146,046
                                                                         -----------      ----------
                                                                         $    57,069      $  146,833
                                                                         ===========      ==========
</TABLE>

                                  BCBF, L.L.C.
                            STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>

                                                 FOR THE           FOR THE      FOR THE PERIOD
                                               THREE MONTHS      SIX MONTHS     APRIL 10, 1996
                                                  ENDED             ENDED           THROUGH
                                              JUNE 30, 1997     JUNE 30, 1997    JUNE 30, 1996
                                              -------------     -------------    -------------

<S>                                           <C>                <C>             <C>          
Interest income...........................    $       1,869      $      5,354    $       9,309
Interest expense..........................               --                --            8,279
                                              -------------      ------------    -------------
   Net interest income....................            1,869             5,354            1,030
                                              -------------      ------------    -------------

Non-interest income:
   Gain on sale of loans held for sale....               --            18,412            1,324
   Gain on real estate owned, net.........             (206)            1,337               --
   Loan fees..............................                1                23                7
                                              -------------      ------------    -------------
                                                       (205)           19,772            1,331
                                              --------------     ------------    -------------

Operating expenses:
   Loan servicing fees....................              753             1,429            2,207
                                              -------------      ------------    -------------
Net income................................

                                              $         911      $     23,697    $         154
                                              =============      ============    =============
</TABLE>


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.
The Company  continues  to service  such loans and is paid a servicing  fee. For
further  discussion  regarding this transaction, see Management

                                       10
<PAGE>

                           OCWEN FINANCIAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1997
                    (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)

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

Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Non-interest Income included in Item 2 hereof.

NOTE 4    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  swap at June 30, 1997 and December
31, 1996 follows:

<TABLE>
<CAPTION>

                                    NOTIONAL      LIBOR      FIXED     FLOATING RATE AT
                        MATURITY     AMOUNT       INDEX       RATE       END OF PERIOD   FAIR VALUE
                        --------    --------      -----      -----     ----------------  ----------

<S>                       <C>        <C>         <C>         <C>            <C>           <C>      
JUNE 30, 1997........     1998       $  41,460   1-Month     6.18%          5.69%         $      23

DECEMBER 31, 1996....     1998       $  45,720   1-Month     6.18%          5.67%         $    (103)
</TABLE>

The 1-month  LIBOR was 5.69% and 5.50% on June 30, 1997 and  December  31, 1996,
respectively.

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:
<TABLE>
<CAPTION>

                               Maturity            Notional Principal     Fair Value
                               --------            ------------------     ----------
<S>                              <C>                  <C>                     <C>   
JUNE 30, 1997
U.S. Treasury futures...         1997                 $    197,900            (1,182)

DECEMBER 31, 1996
Eurodollar futures......         1997                 $    365,000         $    (558)
                                 1998                       40,000               (87)

U.S. Treasury futures...         1997                      165,100               498
</TABLE>

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 5    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 

                                       11
<PAGE>

                           OCWEN FINANCIAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1997
                    (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)

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

OTS which involve  quantitative  measures of the Bank's assets,  liabilities and
certain  off-balance  sheet items. An institution  that fails to comply with its
regulatory  capital  requirements must obtain OTS approval of a capital plan and
can  be  subject  to  a  capital  directive  and  certain  restrictions  on  its
operations. At June 30, 1997, the minimum regulatory capital requirements were:

o    Tangible and core  capital of 1.5 percent and 3 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 percent of the
     value of risk-weighted assets.

At June 30, 1997, the Bank was  "well-capitalized"  under the prompt  corrective
action ("PCA")  regulations  adopted by the OTS pursuant to the Federal  Deposit
Insurance Corporation  Improvement Act of 1991 ("FDICIA").  To be categorized as
"well  capitalized",  the  Bank  must  maintain  minimum  core  capital,  Tier 1
risk-based capital and total risk-based capital ratios as set forth in the table
below.  The Bank's capital amounts and  classification  are subject to review by
federal regulators about components,  risk-weightings  and other factors.  There
are no  conditions or events since June 30, 1997 that  management  believes have
changed the institution's category.

                                       12
<PAGE>
                           OCWEN FINANCIAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1997
                    (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)

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

The following tables summarize the Bank's actual and required regulatory capital
at June 30, 1997
<TABLE>
<CAPTION>


                                                                                            TO BE WELL CAPITALIZED
                                                                     MINIMUM FOR CAPITAL     FOR PROMPT CORRECTIVE
                                                   ACTUAL             ADEQUACY PURPOSES        ACTION PROVISIONS
                                              --------------------   ----------------------  -----------------------
                                               RATIO      AMOUNT         RATIO     AMOUNT        RATIO       AMOUNT
                                              ------    ----------   ----------   ---------  ------------   --------

<S>                                             <C>     <C>              <C>      <C>         <C>            <C>
Stockholders' equity and ratio to total         9.65%   $ 252,536
   assets...............................

   Net unrealized gain on certain 
     available for sale securities......                   (7,044)

   Excess mortgage servicing rights.....                     (254)
                                                        ---------
   Tangible capital, and ratio to
   adjusted total assets................        9.40%   $ 245,238         1.50%    $ 39,147
                                                        ==========                 ========
Tier 1 (core) capital, and ratio to
   adjusted total assets................        9.40%   $  245,238        3.00%    $ 78,294        5.00%    $130,490
                                                        ==========                 ========                 ========
Tier 1 capital, and ratio to
   risk-weighted assets.................        9.13%   $  245,238                                 6.00%    $161,212
                                                        ==========                                          ========
Allowance for loan and lease losses.....                    25,709

Subordinated debentures.................                   100,000
                                                        ----------
   Tier 2 Capital.......................                   125,709
                                                        ----------
   Total risk-based capital, and ratio
   to risk-weighted assets..............       13.81%   $  370,947       8.00%     $214,949       10.00%    $268,687
                                                        ==========                 ========                 ========

Total regulatory assets.................                $2,617,108
                                                        ==========

   Adjusted total assets................                $2,609,810
                                                        ==========
   Risk-weighted assets.................                $2,686,869
                                                        ==========
</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 June 30, 1997. 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, as discussed below.

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% 

                                       13

<PAGE>
                           OCWEN FINANCIAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1997
                    (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)

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

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.

Based upon recent  discussions with the OTS, the Bank has determined to maintain
a core capital ratio of at least 9% and a total  risk-based  capital ratio of no
less  than  13%.  Based  upon  recent  discussions  with the OTS,  the Bank also
determined  to transfer its  single-family  residential  lending  activities  to
sub-prime  borrowers to OFS.  Additionally,  the Bank agreed with the OTS (i) to
discontinue the purchase of subordinate classes of  mortgage-related  securities
created by unaffiliated  parties,  (ii) to sell the five such securities held by
it at March 31, 1997 (aggregate book value of $32,010), which was completed by a
sale to Ocwen Asset Investment Corp. ("OAIC"), a real estate investment trust in
which  Ocwen owns a 9.8%  interest,  on May 19, 1997 (at a gain of $2,648 to the
Bank) and (iii)  subject to the  requirements  of the OTS  capital  distribution
regulations,  to dividend to Ocwen all subordinate and residual mortgage-related
securities acquired by it in connection with its securitization  activities. The
Bank  dividended two securities with an aggregate book value of $19,462 to Ocwen
in June 1997,  and at June 30, 1997, the Bank held five  subordinate  securities
and one residual security which had an aggregate book value of $38,130. The Bank
believes  at  this  time  that  it  will  continue  to  be  a  "well-capitalized
institution" under OTS regulations.

NOTE 6    COMMITMENTS AND CONTINGENCIES

At June 30,  1997 the  Company  had  commitments  to (i)  originate  $32,683  of
sub-prime  loans  secured by  single-family  residential  properties,  (ii) fund
$52,058  of loans  secured by  multi-family  residential  buildings,  (iii) fund
$15,189 of loans  secured  by office  buildings  and (iv) fund  $33,693 of loans
secured by hotel properties. Additionally, the Company had commitments of $8,326
to purchase sub-prime loans secured by single-family residential properties. The
Company,  through its investment in subordinate  securities and REMIC  residuals
which had a book value of $57,408 at June 30, 1997,  supports  senior classes of
mortgage-related   securities   having  an  outstanding   principal  balance  of
$1,396,562.

The Company is subject to various  pending  legal  proceedings  in the  ordinary
course of business. Management, after reviewing these claims with legal counsel,
is of the opinion that the  resolution  of these claims will not have a material
adverse effect on the Company's financial position, results of operations,  cash
flows or liquidity.

                                       14
<PAGE>

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

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

GENERAL

         The  Company  considers  itself  to be  involved  in a single  business
segment of providing  financial services and conducts a wide variety of business
within this segment.  The Company's business  activities are conducted primarily
through  the  Bank  and  currently   consist  primarily  of  its  discount  loan
acquisition,   resolution  and  servicing  activities,  and  various  investment
activities,   including  investments  in  a  wide  variety  of  mortgage-related
securities  and  investments  in low-income  housing tax credit  interests.  The
Company  obtains  funds for  investment  in the  foregoing  and  other  business
activities  primarily from brokered and other wholesale  certificates of deposit
and, to a lesser extent,  retail  deposits  obtained  through its office in Fort
Lee, New Jersey, FHLB advances,  reverse repurchase agreements,  lines of credit
and asset securitizations.

         The Company is a registered savings and loan holding company subject to
regulation by the OTS. The Bank is a registered savings and loan holding company
subject to  regulation by the OTS. The Bank is subject to regulation by the OTS,
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  FHLB of New  York,  one of the 12
regional banks which comprise the FHLB System.

         At June 30, 1997,  the only  significant  subsidiaries  of the Company,
other  than the Bank,  were IMI and OFS.  IMI,  through  subsidiaries,  owns and
manages the Westin Hotel in Columbus,  Ohio and residential units in cooperative
buildings  which were acquired in connection  with  foreclosure on loans held by
the Bank or by  deed-in-lieu  thereof.  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 sub-prime single-family  residential loans, and assuming all of
the Bank's sub-prime single-family residential lending operations.

         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 July 15,  1997,  IMI sold a 69%  partnership  interest in the Westin
Hotel for a minimal gain.

         On July 17,  1997,  the  Company  entered  into a letter  of  intent to
acquire  a  small,  privately-held  firm  which  is  engaged  primarily  in  the
development  of software for the financial  services  industry,  including  loan
servicing  software.  The  aggregate  purchase  price  would  be  $8.0  million,
including $3.5 million which would be contingent on the target  meeting  certain
software development  performance criteria,  and would be payable in cash and/or
securities of the Company,  as to be agreed by the parties.  This acquisition is
subject to the  completion of due diligence by the Company to its  satisfaction,
the negotiation and execution of definitive  agreements and the  satisfaction of
other  conditions  customary in these types of  transactions,  and, as a result,
there can be no  assurance  that it will be  consummated  in the near term or at
all.

         The Company is  currently  exploring  obtaining  an  approximately  $20
million line of credit to the Company and an approximately  $500 million line of
credit  to the  Bank.  If  obtained,  these  lines of credit  will  enhance  the
Company's  ability to manage its liquidity and sources of funds to utilize those
which are the most cost effective.

         The   Company  has   received   notice  that  HUD  intends  to  auction
approximately  18,200  single-family  residential loans with an aggregate unpaid
principal  amount of  approximately  $1.15 billion in early  September 1997. The
Company  currently  intends  to  submit a bid to  acquire  all or a  substantial
portion of these loans with one or more co-investors.  There can be no assurance
that the Company ultimately will submit a bid or as to the terms hereof, or that
any bid by the Company will be successful in whole or in part.

         On  August 6,  1997 the  Securities  and  Exchange  Commission  ("SEC")
declared  effective  a Form  S-1  registration  statement  with  respect  to the
offering by the Company to the public of 3,000,000 shares (plus up to 450,000

                                       15
<PAGE>

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

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

shares  pursuant to the  underwriters'  over-allotment  options) of newly-issued
common  stock.  The  offering of such common  stock , which closed on August 12,
1997,  resulted in  estimated  net  proceeds  to the Company of $123.4  million.
Concurrently  on  August  6,  1997,  the  SEC  declared  effective  a  Form  S-1
registration  statement with respect to the offering by Ocwen Capital Trust I, a
newly-formed  Delaware business trust and subsidiary of Ocwen, of $125.0 million
of 10 7/8% capital securities.  The offering of such capital  securities,  which
also  closed on August 12,  1997,  resulted  in  estimated  net  proceeds to the
Company of $120.7 million.

         On Friday,  August 1, 1997 shares of the  Company's  common stock began
trading on the New York Stock  Exchange  ("NYSE")  under the symbol  "OCN".  The
Company has traded on the NASDAQ  National Market System under the symbol "OCWN"
since September 1996,  when the Company  completed its initial public  offering.
Upon  effectiveness  of the NYSE listing,  the Company delisted its common stock
from NASDAQ.

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

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

CONSOLIDATED FINANCIAL HIGHLIGHTS
<TABLE>
<CAPTION>

                                                     At or For the Three Months Ended June 30,
                                                   -------------------------------------------
                                                      1997              1996           Change
                                                   -----------      -----------      ---------
FOR THE PERIOD:                                      (Dollars in thousands, except share data)
<S>                                                <C>              <C>                    <C>
Net interest income.........................       $    28,074      $    24,598            14%
Provision for loan losses...................             7,909            4,964           (59)
Non-interest income.........................            33,289            8,068           313
Non-interest expense........................            31,080           13,870          (124)
Equity in earnings of investment in joint
ventures....................................             1,301            1,078            21
Net income..................................            18,792           11,999            57

PER COMMON SHARE
Net income..................................       $      0.69      $      0.45            53%
Stock price: (1)
   High.....................................             32.88                -             -
   Low .....................................             25.50                -             -
   Close....................................             32.63                -             -


AVERAGE BALANCES
Interest-earning assets.....................       $ 2,334,115      $ 1,517,572            54%
Interest-bearing liabilities................         2,345,476        1,649,551           (42)
Stockholders' equity........................           232,758          148,599            57

KEY RATIOS
Interest rate spread:.......................
   Yield on interest-earning assets.........             11.47%           13.57%          (15)%
   Cost of interest-bearing liabilities.....              6.63             6.52            (2)
     Interest rate spread...................              4.84             7.05           (31)
Annualized return on average assets (2).....              2.75             2.27            21
Annualized return on average equity.........             32.29            32.30             -
Efficiency ratio (3)........................             49.60            41.10           (21)
Core (leverage) capital ratio...............              9.40             6.74            39
Risk-based capital ratio....................             13.81            13.61             1

                                                      At or For the Six Months Ended June 30,
                                                   -------------------------------------------
                                                      1997              1996           Change
                                                   -----------      -----------      ---------
FOR THE PERIOD:                                      (Dollars in thousands, except share data)
<S>                                                <C>              <C>                     <C>
Net interest income.........................       $    45,437      $    44,421             2%
Provision for loan losses...................            17,651           14,370           (23)
Non-interest income.........................            54,640           11,361           381
Non-interest expense........................            53,777           25,554          (110)
Equity in earnings of investment in joint   
ventures....................................            15,674            1,078         1,354
Net income..................................            35,833           15,026           138

PER COMMON SHARE
Net income..................................       $      1.32      $      0.57           132
Stock price (1)
   High.....................................             34.75                -             -
   Low .....................................             25.25                -             -
   Close....................................             32.63                -             -

AVERAGE BALANCES
Interest-earning assets.....................       $ 2,251,951      $ 1,572,250            43%
Interest-bearing liabilities................         2,302,046        1,687,970           (36)
Stockholders' equity........................           222,386          145,399            53

KEY RATIOS
Interest rate spread:.......................
   Yield on interest-earning assets.........             10.79%           12.65%          (15)%
   Cost of interest-bearing liabilities.....              6.61             6.52            (1)
     Interest rate spread...................              4.18             6.13           (32)
Annualized return on average assets (2).....              2.68             1.48            81
Annualized return on average equity.........             32.23            20.67            56
Efficiency ratio (3)........................             46.46            44.94             3
</TABLE>

(1)    For the period ended June 30.
(2)    Includes the Company's pro rata share of average  assets held by its 50%
       joint venture.
(3)    Before  provision for loan losses and including equity in earnings of
       investment in joint venture.

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

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

SUMMARY

         The Company's  net income  amounted to $18.8 million or $0.69 per share
for the three  months  ended June 30,  1997 as  compared  to net income of $12.0
million,  or $0.45  per share for the same  period in 1996.  For the six  months
ended June 30, 1997, the Company's net income amounted to $35.8 million or $1.32
per share,  compared to net income of $15.0 million,  or $0.57 per share for the
same period in 1996.

         The $3.5  million or 14%  increase in net  interest  income  during the
second  quarter of 1997 as compared to the second  quarter of 1996 is  primarily
due to a $816.5 million increase in average  interest-earnings  assets offset in
part by a $695.9 million increase in average interest-bearing  liabilities and a
221 basis point decline in the interest rate spread

         The $25.2 million or 313% increase in non-interest income for the three
months ended June 30, 1997 is primarily  due to a $17.2  million net gain earned
in connection with the securitization of 1,783  single-family  residential loans
with an unpaid principal balance of $170.6 million (of which 1,751 loans with an
unpaid principal balance of $168.3 million were discount loans and 32 loans with
an unpaid  principal  balance of $2.3 million were from the loan  portfolio),  a
$4.5 million gain earned in connection with the  securitization of 896 sub-prime
single-family  residential  mortgage  loans with an aggregate  unpaid  principal
balance  of  $104.8   million   and  a  $2.6   million   gain  on  the  sale  of
mortgage-related  securities  to OAIC.  (See Note 5 to the Interim  Consolidated
Financial Statements).  The Company continues to service the loans for a fee and
has  retained  an  interest  in  the  related  subordinate  and  residual  class
securities.  Also included in non-interest  income for the six months ended June
30,  1997  is  a  $9.5  million  gain  resulting   from  the  Company's   direct
participation  in a securitization  by the Company,  the LLC and an affiliate of
BlackRock  of 2,916  discount  mortgage  loans  on March  27,  1997  which  were
previously acquired from HUD in 1995 and 1996.

         Equity in earnings of investment in joint ventures of $15.7 million for
the six months  ended June 30,  1997  includes  $9.2  million  representing  the
Company's pro rata share of the gain recorded by the LLC in connection  with the
March 27, 1997  securitization  described  above.  The LLC, was formed in March,
1996 and began operations in the second quarter of 1996.

         Non-interest  expense  increased $17.2 million or 124% during the three
months  ended June 30, 1997,  as compared to the same period in 1996,  primarily
due to an  increase in the average  number of  employees  to 823 from 373 and an
increase in employee profit sharing expense of $3.3 million.  For the six months
ended June 30, 1997,  non-interest  expense  increased  $28.2 million or 110% as
compared to the same period in 1996  primarily as a result of an increase in the
average  number of  employees  to 721 from 349 and a $6.9  million  increase  in
employee profit sharing expense.

         The following  table  presents the estimated  contribution  by business
activity to the Company's net income for the periods indicated.

<TABLE>
<CAPTION>

                                        Three months ended June 30    Six months ended June 30
                                        --------------------------    ------------------------
                                             1997           1996          1997          1996
                                        ------------    ----------    ----------     ---------
<S>                                           <C>             <C>          <C>           <C>
Discount Loans:
   Single-family residential loans.....       26%             3%           32%            2%
   Large Commercial ...................       34             26            25            21 
   Small Commercial....................        3              8             3             5 

Investment in low-income housing tax 
 credits...............................       16             22            18            33 

Commercial lending.....................        7             21             5            20 


Sub-prime single family lending........       (1)            18             2            15 

Mortgate loan servicing................        1              1             3             4 

Investment Securities..................        9              1             9             1

Other..................................        5             --             3            (1)
                                        ------------    ----------    ----------     ---------
                                             100%           100%          100%          100%
                                        ============    ==========    ==========     =========
</TABLE>

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

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

         AVERAGE BALANCE AND RATE ANALYSIS.  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 June 30,
                                   ----------------------------------------------------------------------------
                                                  1997                                    1996
                                   -----------------------------------      -----------------------------------
                                   Average                  Annualized      Average                  Annualized
                                   Balance      Interest    Yield/Rate      Balance      Interest    Yield/Rate
                                   -------      --------    ----------      -------      --------    ----------
                                                             (Dollars in thousands)
<S>                                  <C>            <C>          <C>         <C>             <C>        <C> 
AVERAGE ASSETS:
Federal funds sold and
   repurchase agreements .....    $   63,192    $     795        5.03%    $   97,678     $   1,329      5.44%
Securities available for sale        308,267        6,509        8.45        281,970         6,284      8.91
Loans available for sale (1) .       135,801        3,973       11.70        218,719         4,887      8.94
Investment securities and
other (2) ....................        29,113          745       10.24         35,940         1,335     14.86
Loan portfolio (1) ...........       447,591       10,674        9.54        296,106         7,764     10.49
Discount loan portfolio ......     1,350,151       44,246       13.11        587,159        29,903     20.37
                                  ----------    ---------                 ----------     ---------
Total interest-earning
   assets, interest income ...     2,334,115       66,942       11.47      1,517,572        51,502     13.57
                                                ---------                                ---------
Non-interest  earning cash ...        12,204                                   6,639
Allowance for loan losses ....       (21,441)                                (11,771)
Investments in                       
   low-income housing
   tax credit interests ......       100,779                                  99,900
Investment in joint ventures .        30,128                                  55,440
Real estate owned, net .......       102,527                                 142,010
Other assets .................       174,002                                  87,196
                                  ----------                              ----------
   Total assets ..............    $2,732,315                              $1,896,986
                                  ==========                              ==========

   AVERAGE LIABILITIES AND
     STOCKHOLDERS' EQUITY:
Interest-bearing  demand
deposits .....................    $   42,600    $     496        4.66     $   21,753     $     176      3.24
Savings deposits .............         2,037           12        2.36          3,423            19      2.22
Certificates  of  deposit ....     2,030,734       30,863        6.08      1,435,549        22,250      6.20
                                  ----------    ---------                 ----------     ---------
   Total interest-bearing
   deposits ..................     2,075,371       31,371        6.05      1,460,725        22,445      6.15
Notes, debentures and other ..       245,523        7,148       11.65        115,946         3,434     11.85
Securities sold under
   agreements to repurchase ..        14,272          204        5.72          2,481            32      5.16
Federal Home Loan Bank advances       10,310          145        5.63         70,399           993      5.64
                                  ----------    ---------                 ----------     ---------
   Total interest-bearing
     liabilities, interest
     expense .................     2,345,476       38,868        6.63      1,649,551        26,904      6.52
                                   ---------                               ---------          
Non-interest  bearing deposits        28,147                                   4,284
Escrow deposits ..............        72,006                                  40,437
Other liabilities ............        53,928                                  54,115
                                  ----------                              ----------
  Total liabilities ..........     2,499,557                               1,748,387
Stockholders' equity .........       232,758                                 148,599
                                  ----------                              ----------
   Total liabilities and
     stockholders' equity ....    $2,732,315                              $1,896,986
                                  ==========                              ==========
Net interest income before
   provision for loan losses .                  $  28,074                                $  24,598
                                                =========                                =========
Net interest rate spread .....                                   4.84%                                  7.05%
                                                                 ====                                   ====
Net interest rate margin .....                                   4.81%                                  6.48%
                                                                 ====                                   ====
Ratio of interest-earning
   assets to interest-bearing
   liabilities ...............                         99%                                     92%
                                                       ==                                      ==
</TABLE>

(1)      The average balance includes non-performing loans, interest on which is
         recognized on a cash basis.

(2)      Included  in  interest  income on  investment  securities  and other is
         interest  income earned on that portion of the deferred tax asset which
         relates  to tax  residuals.  Inclusive  of the  average  balance of the
         deferred tax asset related to tax  residuals as  investment  securities
         and other,  the average  yield for the three months ended June 30, 1997
         and 1996 would have been 10.34% and 10.93%, respectively.

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

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

                                                              Six Months Ended June 30
                                     ----------------------------------------------------------------------------
                                                    1997                                    1996
                                     -----------------------------------      -----------------------------------
                                     Average                  Annualized      Average                  Annualized
                                     Balance      Interest    Yield/Rate      Balance       Interest   Yield/Rate
                                     -------      --------    ----------      -------       --------   ----------
                                                              (Dollars in thousands)
<S>                                <C>          <C>           <C>          <C>           <C>         <C> 

AVERAGE ASSETS:
Federal funds sold and
   repurchase agreements ....     $    97,765    $  2,453        5.02%     $   77,435      $ 2,098      5.42%
Securities available for sale         323,640      14,682        9.07         301,940       14,064      9.32
Securities held for trading..           6,589         248        7.53              --           --        --
Loans available for sale (1).         127,823       6,824       10.68         240,009       11,484      9.57
Investment securities and
   other (2).................          26,306       1,426       10.84          37,273        1,980     10.62
Loan portfolio (1)...........         435,642      21,366        9.81         299,243       17,773     11.88
Discount loan portfolio......       1,234,186      74,470       12.07         616,350       52,058     16.89
                                    ---------    --------                  ----------      -------
Total interest - earning
   assets, interest income...       2,251,951     121,469       10.79       1,572,250       99,457     12.65
                                                 --------                                  -------
Non-interest  earning cash...          11,781                                   6,549
Allowance for loan losses....         (18,897)                                 (7,307)
Investments in
   low-income housing
   tax credit interests......          95,588                                  94,825
Investment in joint ventures.          46,882                                  27,720
Real estate owned, net.......         107,377                                 152,499
Other assets.................         176,625                                  78,165
                                  -----------                              ----------
   Total assets..............     $ 2,671,306                              $1,924,701
                                  ===========                              ==========
                                                                                     
AVERAGE LIABILITIES AND        
   STOCKHOLDERS' EQUITY:

Interest-bearing  demand     
   deposits .................     $    33,275    $    723        4.35      $   23,668      $   405      3.42
Savings deposits.............           2,328          27        2.32           3,434           40      2.33
Certificates of deposit......       1,997,377      60,514        6.06       1,450,536       45,001      6.20
                                  -----------    --------                  ----------      -------
   Total interest-bearing         
   deposits..................       2,032,980      61,264        6.03       1,477,638       45,446      6.15
Notes, debentures and other..         235,547      13,863       11.77         116,140        6,873     11.84
Securities sold under
   agreements to repurchase..          17,603         477        5.42          23,793          685      5.76
Federal Home Loan
   Bank advances.............          15,916         428        5.38          70,399        2,032      5.77
                                  -----------    --------                  ----------      -------
   Total interest-bearing
   liabilities,
      interest expense.......       2,302,046      76,032        6.61       1,687,970       55,036      6.52
Non-interest bearing deposits          20,765                                   4,039
Escrow deposits..............          71,860                                  38,773
Other liabilities............          54,249                                  48,520
                                  -----------                              ----------
   Total liabilities.........       2,448,920                               1,779,302
Stockholders' equity.........         222,386                                 145,399
                                  -----------                              ----------
   Total liabilities and
   stockholders' equity......     $ 2,671,306                              $1,924,701
                                  ===========                              ==========
Net interest income before
   provision for loan losses.                    $ 45,437                                  $44,421
                                                 ========                                  =======
   Net interest rate spread..                                    4.18%                                  6.13%
                                                                 ====                                   ====
Net interest rate margin.....                                    4.04%                                  5.65%
                                                                 ====                                   ====
Ratio of interest-earning
   assets to interest-bearing
   liabilities ..............              98%                                     93%
                                           ==                                      ==
</TABLE>

  (1)    The average balance includes non-performing loans, interest on which is
         recognized on a cash basis.
  (2)    Included  in  interest  income on  investment  securities  and other is
         interest  income earned on that portion of the deferred tax asset which
         relates  to tax  residuals.  Inclusive  of the  average  balance of the
         deferred tax asset related to tax  residuals as  investment  securities
         and other, the average yield for the six months ended June 30, 1997 and
         1996 would have been 10.90% and 7.39%, respectively.

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

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

         RATE/VOLUME ANALYSIS. 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>

                                            Three months                            Six months
                                   ------------------------------        -------------------------------
FOR THE PERIODS ENDED JUNE 30-             1997 vs. 1996                          1997 vs. 1996
                                   ------------------------------        -------------------------------
(DOLLARS IN THOUSANDS)               Increase (decrease) due to             Increase (decrease) due to
                                   ------------------------------        -------------------------------
                                   Rate        Volume       Total        Rate        Volume        Total
                                   -------    ---------    ------        -------     --------    -------
<S>                               <C>          <C>         <C>          <C>          <C>         <C>      
INTEREST-EARNING ASSETS:
  Federal funds sold and
  repurchase agreements....       $    (94)    $   (440)   $    (534)   $   (164)    $   519     $     355
  Securities held for trading           --           --           --         248          --           248
  Securities available for 
  sale.....................           (341)         566          225        (373)        991           618
  Loans available for sale.          1,254       (2,168)        (914)      1,206      (5,866)       (4,660)
  Loan portfolio...........           (757)       3,667        2,910      (3,487)      7,080         3,593
  Discount loan portfolio..        (13,644)      27,987       14,343     (18,173)     40,585        22,412
  Investment securities and     
  other....................           (366)        (224)        (590)         40        (594)         (554)
                                  --------     --------    ---------    --------     -------     ---------
  Total interest-earning
  assets...................        (13,948)      29,388       15,440     (20,703)     42,715        22,012
                                  --------     --------    ---------    ---------    -------     ---------

INTEREST-BEARING LIABILITIES:
  Interest-bearing demand  
  deposits.................            101          219          320         127         191           318
  Savings deposits.........              1           (8)          (7)         --         (13)          (13)
  Certificates of deposit..           (441)       9,054        8,613      (1,078)     16,591        15,513
                                  ---------    --------    ---------    ---------    -------     ---------
    Total interest-bearing 
  deposits.................           (339)       9,265        8,926        (951)     16,769        15,818
  Subordinated debentures..            (59)       3,773        3,714         (38)      7,028         6,990
  Securities sold under
  agreements to repurchase.              3          169          172         (38)       (170)         (208)
  Federal Home Loan Bank
    advances...............             (3)        (845)        (848)       (130)     (1,474)       (1,604)
                                  --------     --------    ---------    --------     -------     ---------
    Total interest-bearing
      liabilities..........           (398)      12,362       11,964      (1,157)     22,153        20,996
                                  ---------    --------    ---------    --------     -------     ---------
Increase in net interest
  income...................       $(13,550)    $ 17,026    $   3,476    $(19,546)    $20,562     $   1,016
                                  ========     ========    =========    =========    =======     =========
</TABLE>

RESULTS OF OPERATIONS: THREE AND SIX MONTHS ENDED JUNE 30, 1997 VERSUS THREE AND
SIX MONTHS ENDED JUNE 30, 1996

         NET INTEREST INCOME. The Company's net interest income of $28.1 million
increased  $3.5  million or 14% during the three  months  ended June 30, 1997 as
compared to the comparable  period in the prior year.  Interest income increased
$15.4  million or 30% due to a $816.5  million or 54% increase in the  Company's
average  interest-earning  assets from period to period which was offset in part
by a 210 basis point  decrease in the weighted  average yield  earned.  Interest
expense  increased  $12.0 million or 44% due to a $695.9 million or 42% increase
in the Company's average interest-bearing liabilities.

         Net interest  income of $45.4 million for the six months ended June 30,
1997 increased $1.0 million or 2% over the comparable  period of the prior year.
The  increase  resulted  from the  $679.7  million  or 43%  increase  in average
interest-earning  assets from period to period which was offset in part by a 186
basis point decrease in the weighted  average yield earned on those assets,  net
of  the  $614.1  million  or  36%  increase  in  the  average   interest-bearing
liabilities.

         INTEREST  INCOME.  Interest  income  on  the  discount  loan  portfolio
increased by $14.3 million or 48% in the three months ended June 30, 1997 versus
the three  months  ended June 30,  1996 as a result of a $763.0  million or 130%
increase in the average  balance of the discount loan portfolio which was offset
in part by 726 basis point decline in the weighted average yield earned. For the
six months ended June 30, 1997 as compared to the same period in 1996,  interest
income on the discount loan  portfolio  increased  $22.4 million or 43% due to a
$617.8  million or 100%  increase in the average  balance of the  discount  loan
portfolio which was offset in part by a 482 basis point decrease in the weighted
average  yield  earned.  The decline in the yields  during 1997,  as compared to
1996,  is  primarily  attributable  to 

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

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

an increase in the average balance of single-family discount loans acquired from
HUD,  significant  resolutions  of residential  and commercial  loans during the
second quarter of 1996 and the Company's decision to cease accretion of discount
on  nonperforming  single-family  discount  loans  effective  January  1,  1997.
Discount accretion on non-performing  single-family  residential  discount loans
amounted to $3.0  million or 203 basis  points in yield  during the three months
ended June 30, 1996 and $5.0 million or 162 basis points in yield during the six
months ended June 30, 1996. The Company  believes that for the remainder of 1997
the yield  earned on its  discount  loan  portfolio  will remain below the yield
earned in the prior year due to its decision to cease  accretion of discount and
its current  strategy of attempting  to work with  borrowers to either (i) bring
their  loans  current,  (ii) modify the terms of their  loans,  (iii) enter into
forbearance  agreements  that  require  the  borrower to make  monthly  payments
greater than or equal to scheduled  payment  amount or (iv)  refinance the loans
with the Company.  This resolution  strategy  results in lower initial yields as
compared  to  borrowers  paying off their  loans in full or in part,  and to the
extent the loans are ultimately sold will result in a significant portion of the
earnings  being  reflected  in gains on sales of  interest  earning  assets.  In
addition, the majority of the single-family HUD loans acquired by the Company in
February 1997 are currently under a HUD forbearance  plan,  whereby the borrower
makes  payments based upon ability to pay for a specific  period of time,  which
generally  results in a lower  effective yield than the contract rate. Once this
period is over the borrower must make at least its contractual  mortgage payment
or the Company can pursue foreclosure or other actions.  Virtually all the loans
currently  serviced by the  Company  under these plans will reach the end of the
grace period by July 1998.  The yield on the overall  discount loan portfolio is
also likely to continue to fluctuate  from quarter to quarter as a result of the
timing of  resolutions,  particularly  the resolution of large  multifamily  and
commercial  loans,  and the mix of the  overall  portfolio  between  paying  and
nonpaying loans.

         Interest income on the loan portfolio  increased by $2.9 million or 37%
in the second quarter of 1997 from the  comparable  period in 1996 primarily due
to an increase in the average balance of the loan portfolio for the three months
ended June 30,  1997 of $151.5  million  or 51% over that of the same  period in
1996,  offset in part by a 95 basis point decrease in the weighted average yield
earned.  For the six months  ended June 30,  1997,  interest  income on the loan
portfolio  increased $3.6 million or 20% over that of the same period in 1996 as
a result of a $136.4 million or 46% increase in the average  balance of the loan
portfolio which was offset in part by a 207 basis point decrease in the weighted
average yield earned on the  portfolio.  The decline in the yield during the six
months  ended June 30,  1997 was  primarily  due to $2.1  million of  additional
interest  earned  during  the  first  quarter  of 1996 in  connection  with  the
repayment of hotel loans.

         Interest income on loans available for sale decreased  $914,000 million
or 19% during the second  quarter of 1997 as  compared  to 1996  primarily  as a
result of a $82.9 million  decrease in the average  balance  offset in part by a
276 basis point increase in the weighted average yield earned. For the first six
months of 1997,  interest  income on loans  available  for sale  decreased  $4.7
million or 41% during the first six  months  1997 as  compared  to 1996 due to a
decrease in the average balance of loans available for sale of $112.2 million or
47% which  was  offset in part by a 111 basis  point  increase  in the  weighted
average yield earned.  The increase in weighted average yields for the three and
six months ended June 30, 1997,  as compared to  comparable  periods in 1996, is
primarily  due  to   significant   resolutions   of   non-performing   sub-prime
single-family loans during the second quarter of 1997.

         INTEREST  EXPENSE.  The increases in interest  expense during the three
and six months  ended June 30,  1997,  as compared to the same  periods in 1996,
reflect the Company's continued use of certificates of deposit to fund its asset
growth and the issuance of $125.0  million of 11.875%  notes in September  1996.
The average amount of the Company's certificates of deposit increased from $1.44
billion and $1.45  billion  during the three and six months ended June 30, 1996,
respectively,  to $2.0  billion  during the three and six months  ended June 30,
1997.

         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 an  analysis  of each of the
discount loan  portfolio and the loan  portfolio,  historical  loss  experience,
current economic conditions and other relevant factors.

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

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

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

For the periods ended June 30-            Three Months                    Six Months
                                   -------------------------       -------------------------
(Dollars in thousands)                1997            1996            1997           1996
- --------------------------------   ---------       ---------       ---------       ---------

<S>                                <C>             <C>             <C>             <C>      
Discount loans................     $   7,769       $   4,545       $  16,165       $  13,238
Loan portfolio................           140             419           1,486           1,132
                                   ---------       ---------       ---------       ---------
     Total....................     $   7,909       $   4,964       $  17,651       $  14,370
                                   =========       =========       =========       =========
</TABLE>

         The amount  provided for discount  loans during the first six months of
1997 included $2.0 million established during the first quarter on single-family
residential  loans acquired from HUD in 1995 and 1996 which were not included in
the March 1997 securitization.

         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 1997.  Changing economic and business  conditions,
fluctuations in local markets for real estate,  future changes in  nonperforming
asset trends,  large upward  movements in market interest rates or other reasons
could affect the Company's future provisions for loan losses.  In addition,  the
OTS, as an integral part of its examination  process,  periodically  reviews the
adequacy of the  Company's  allowances  for losses on loans and discount  loans.
Such agency may require the Company to recognize  changes to such allowances for
losses based on its judgment  about  information  available to it at the time of
examination.  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 periods ended June 30 -                       Three months                    Six months
                                                 -------------------------      ------------------------
 (Dollars in thousands)                            1997            1996           1997           1996
 ---------------------------------------------   ----------     ----------      ----------    ----------

<S>                                              <C>            <C>             <C>           <C>       
 Servicing fees and other charges..........      $    4,845     $    1,468      $   10,081    $      787
 Gains on sales of interest-earning assets,          23,365          4,584          40,143         9,601
      net..................................
 Income (loss) on real estate owned, net...           4,629            887           3,835        (1,028)
 Other income..............................             450          1,129             581         2,001
                                                 ----------     ----------      ----------    ----------
      Total................................      $   33,289     $    8,068      $   54,640    $   11,361
                                                 ==========     ==========      ==========    ==========
</TABLE>

         The increase in servicing fees and other charges during 1997 was due to
an increase in loan  servicing  and  related  fees as a result of the  Company's
increase in loans (primarily  non-performing)  serviced for others.  The average
unpaid principal  balance of loans serviced for others amounted to $2.50 billion
and  $2.27  billion  during  the  three  and six  months  ended  June 30,  1997,
respectively,  as compared to $561.8 million and $450.3 million during the three
and six months ended June 30, 1996. Included in servicing fees and other charges
during the first six months of 1997 was $1.1  million of fees earned  during the
first quarter in connection  with the setup of loans  transferred to the Company
for servicing during the quarter. In addition,  servicing fees and other charges
earned  during  the  first six  months of 1996  included  a  $928,000  valuation
adjustment recorded during the first quarter to mortgage servicing rights due to
a significant increase in prepayments of the underlying loans serviced resulting
primarily from refinancings.

         Net gains on sales of interest-earning  assets in the second quarter of
1997 were  primarily  comprised of a $17.2 million gain in  connection  with the
securitization of 1,783 single-family residential loans with an aggregate unpaid
principal  balance  of $170.6  million  (of  which  1,751  loans  with an unpaid
principal  balance of $168.3  million were  discount  loans and 32 loans with an
unpaid principal  balance of $2.3 million were from the loan portfolio),  a $3.8
million net gain in  connection  with the  securitization  of 896  single-family
residential  mortgage loans with an aggregate unpaid principal balance of $104.8
million and a $2.6 million gain on the sale of  mortgage-related  securities  to
OAIC. Net gains on sales of interest-earning assets in the

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

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

second quarter of 1996 were  primarily  comprised of a $5.9 million of gain from
the sale of sub-prime  single-family  residential loans with an aggregate unpaid
principal balance of $223.1 million.

         The following table sets forth the results of the Company's  investment
in  real  estate  owned,  which  was  primarily  related  to the  discount  loan
portfolio, during the periods indicated:
<TABLE>

 For the periods ended June 30 -                  Three months                 Six months
 (Dollars in thousands)                         1997         1996          1997          1996
 ------------------------------------------  ---------     ---------    ---------     ---------
<S>                                          <C>           <C>          <C>           <C>       

 Gains on sales.........................     $   6,568     $   3,878    $  10,466     $   7,778
 Provision for loss in fair value.......            90        (3,410)      (2,247)       (9,788)
 Rental income (carrying costs), net....        (2,029)          419       (4,384)          982
                                             ---------     ---------    ---------     ---------
   Income (loss) on real estate owned, net   $   4,629     $     887    $   3,835     $  (1,028)
                                             =========     =========    =========     =========
</TABLE>

         Included  in gains on sales of real  estate  owned  for the six  months
ended June 30, 1997 was a gain of $430,000 on a bulk sale of 228  properties for
$21.2 million.

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

For the periods ended June 30 -                               Three months               Six months
(Dollars in thousands)                                      1997         1996        1997          1996
- ------------------------------------------------------  ---------     ---------   ---------    ---------
<S>                                                     <C>           <C>         <C>          <C>      
Compensation and employee benefits..................    $  19,676     $   8,570   $  34,599    $  14,739
Occupancy and equipment.............................        3,960         2,181       6,789        4,227
Net operating loss (income) on investments in real
  estate and  certain low-income housing tax credit
  interests.........................................          104          (399)      1,197           62
Other operating expenses............................        7,340         3,518      11,192        6,526
                                                        ---------     ---------   ---------    ---------
   Total............................................    $  31,080     $  13,870   $  53,777    $  25,554
                                                        =========     =========   =========    =========
</TABLE>

         The increases in  compensation  and employee  benefits during the three
and six months  ended June 30, 1997 reflect  increases in the average  number of
full-time  equivalent  employees as well as increases in profit sharing expense.
The average number of full-time  equivalent employees was 664 and 638 during the
three and six months ended June 30, 1997,  respectively,  and 368 and 344 during
the three and six  months  ended June 30,  1996,  respectively.  Profit  sharing
expenses   accounted  for  $3.3  million  of  the  $11.1  million   increase  in
compensation  and benefits  during the second quarter of 1997 as compared to the
same period in 1996, and $6.9 million of the $19.9 million  increase  during the
first six months of 1997 as compared to the same period in 1996.

         The increases in occupancy and equipment  expenses during the three and
six months  ended June 30,  1997,  as compared to the same  periods in the prior
year,  were  primarily  due to  increases in data  processing  costs and general
office expenses.

         Net  operating  losses  on  investments  in  real  estate  and  certain
low-income  housing  tax credit  interests,  which  includes  hotel  operations,
increased  $503,000 and $1.1 million  during the three and six months ended June
30,  1997,  respectively,  primarily  as a result of net  operating  losses  and
depreciation  expense  on  low-income  housing  tax credit  interests  placed in
service since the second  quarter of 1996.  The  associated  tax credits on such
projects  are  reported as a reduction  of income tax  expense.  See "Income Tax
Expense" below.

         Other operating expenses increased $3.8 million during the three months
ended June 30,  1997,  as  compared to the  comparable  period in the prior year
primarily  due to a $1.3  million  write-off  of a  receivable,  $1.2 million of
certain other one-time charges and a $719,000 increase in loan related expenses.

         EQUITY IN EARNINGS OF INVESTMENT IN JOINT VENTURES.  Equity in earnings
of investment  in joint  ventures of $1.3 million and $1.1 million for the three
months ended June 30, 1997 and 1996,  respectively,  and $15.7  million and $1.1

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

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

million for the six months ended June 30, 1997 and 1996,  respectively,  relates
to the  LLC,  the  joint  venture  formed  in  March  1996 to  acquire  discount
single-family residential loans from HUD. The Company's earnings from this joint
venture  consist  of 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 Company.
Net income of the joint venture is primarily  attributable to interest income on
discount  loans  and  gains  on  the  sale  of  discount  loans,  including  the
securitization of HUD loans in March 1997. Equity in earnings for the six months
ended  June 30,  1997  includes  the  recapture  of $2.6  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 during the first
quarter. See Note 3 to the Interim Consolidated Financial Statements included in
Item 1 hereof.

         INCOME TAX  EXPENSE.  Income tax expense  amounted to $5.1  million and
$2.9 million during the three months ended June 30, 1997 and 1996, respectively,
and $8.7 million and $1.9 million  during the six months ended June 30, 1997 and
1996,  respectively.  The  Company's  effective  tax rate was  21.65% and 19.52%
during the three months ended June 30, 1997 and 1996,  respectively,  and 19.70%
and 11.28% during the six months ended June 30, 1997 and 1996, respectively. The
Company's  income tax expense is reported net of tax credits of $2.9 million and
$2.5 million during the second quarter of 1997 and 1996, respectively,  and $6.5
million  and $4.9  million  during  the  first  six  months  of 1997  and  1996,
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 34.02% and 36.08%  during the three  months ended June 30,
1997 and 1996,  respectively,  and 34.35% and 40.30% during the six months ended
June   30,   1997  and   1996,   respectively.   See   "Changes   in   Financial
Condition-Investments in Low Income Housing Tax Credit Interests" for additional
information regarding tax credits.

         MINORITY  INTEREST.  Minority  interest  in net  loss  of  consolidated
subsidiary  represents the loss attributable to the 20% interest in OFS owned by
Admiral.

CHANGES IN FINANCIAL CONDITION

         GENERAL. From December 31, 1996 to June 30, 1997 total assets increased
by $303.2  million or 12%. This  increase was primarily due to a $234.2  million
increase in discount loans, a $31.1 million increase in the loan portfolio and a
$174.5 million increase in cash and cash equivalents,  offset in part by a $90.6
million  decrease in securities  available for sale, a $75.6 million decrease in
securities  held for trading,  a $22.7 million  decrease in loans  available for
sale  and a $40.3  million  decrease  in  investment  in joint  ventures.  Total
liabilities  increased by $261.4 million from December 31, 1996 to June 30, 1997
and was primarily due to a $278.9  million  increase in deposits,  $61.4 million
increase in notes, debentures and other interest bearing obligations offset by a
$74.5 million decrease in securities sold under agreements to repurchase.

         SECURITIES  HELD  FOR  TRADING.   The  Company  held  a  $75.6  million
single-family  CMO for trading at December 31, 1996.  This  security,  which was
acquired from the LLC in  connection  with the LLC's  securitization  in October
1996, was sold in January 1997.

         SECURITIES  AVAILABLE  FOR SALE. At June 30, 1997, an aggregate of $7.1
million of net unrealized  gains,  net of related deferred taxes of $4.1 million
on securities  classified as available for sale, were included in  stockholders'
equity,  as compared to $3.5  million of net  unrealized  gains at December  31,
1996, net of related deferred taxes of $2.0 million.

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

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

         The  following  table sets forth the  carrying  value of the  Company's
securities available for sale at the dates indicated.
<TABLE>
<CAPTION>

                                                                 June 30,          December 31,
                                                                   1997                1996
                                                                     (Dollars in thousands)
                                                              --------------      --------------
<S>                                                           <C>                 <C>           
Mortgage-related securities:
   Single-family residential:
     AAA-rated CMOs....................................       $      100,800      $       73,935
     FHLMC interest only...............................               53,415              47,571
     FNMA interest only................................               30,782              49,380
     AAA-rated interest only...........................                2,018               1,173
     Subordinates......................................               29,863              19,164
     REMIC residuals...................................               25,478              20,560
     Futures contracts.................................                   23              (1,921)
                                                              --------------      --------------
                                                                     242,379             209,862
                                                              --------------      --------------
   Multi-family residential and commercial:
     AAA-rated interest only...........................                9,563              83,590
     Non-investment grade interest only................                2,058               3,799
     Subordinates......................................                9,423              57,534
     Futures contracts.................................                  (11)               (780)
                                                              --------------      --------------
                                                                      21,033             144,143
                                                              --------------      --------------
       Total...........................................       $      263,412      $      354,005
                                                              ==============      ==============
</TABLE>

         The Company's  securities  available for sale of $263.4 million at June
30, 1997  decreased by $90.6 million or 26% from December 31, 1996 due primarily
to $157.3  million of sales and $37.3  million of principal  repayments  and net
premium amortization, offset in part by $107.4 million of purchases.

         The  Company  does  not  intend  to  purchase  subordinate  classes  of
mortgage-related  securities created by unaffiliated  parties.  The Company held
five such  securities  with a carrying value of $32.0 million at March 31, 1997,
which  subsequently  were sold to OAIC on May 19,  1997.  The Company may retain
subordinate  classes or REMIC  residuals  resulting from the  securitization  of
assets held by it directly or  indirectly  through the Bank and  investments  in
joint  ventures,  although  any  such  securities  held  by  the  Bank  will  be
distributed  to Ocwen as a  dividend,  subject to the Bank's  ability to declare
such  dividends  under  applicable  limitations.  Two  such  securities  with an
aggregate book value of $19.5 million were distributed to Ocwen in the form of a
dividend  during June 1997.  At June 30,  1997,  the Bank held five  subordinate
securities and one residual  security with an aggregate  carrying value and book
value of $39.1 million and $38.1 million, respectively, which are anticipated to
be dividended to Ocwen in the future.

         LOANS  AVAILABLE FOR SALE.  The Company's  loans  available for sale at
June 30, 1997,  which are carried at the lower of cost or fair value,  decreased
by $22.7  million  or 18%  from  December  31,  1996 and  consist  primarily  of
single-family  residential loans to sub-prime  borrowers.  The Company generally
intends to sell or securitize its  single-family  residential loans to sub-prime
borrowers and, as a result,  all of such loans were  classified as available for
sale at June 30, 1997 and December 31, 1996. Based upon recent  discussions with
the OTS,  the Bank has  determined  to transfer  its  single-family  residential
lending  activities  to  sub-prime  borrowers  to OFS. See Note 5 to the Interim
Consolidated Financial Statements included in Item 1 hereof.

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

                                               June 30,        December 31,
                                                 1997              1996
                                                  (Dollars in thousands)
                                            ------------       -------------
Single-family residential loans             $    103,024       $     111,980
Multi-family residential loans                         -              13,657
Consumer loans                                       603                 729
                                            ------------       -------------
                                            $    103,627       $     126,366
                                            ============       =============

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

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

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

                                                          Three months                 Six months
For the periods ended June 30 -                     -----------------------      -----------------------
(Dollars in thousands)                                 1997          1996          1997          1996
- --------------------------------------------------  ---------     ---------      --------     ----------
<S>                                                 <C>           <C>            <C>          <C>      

Balance at beginning of period.................     $  88,511     $ 253,583      $126,366     $ 251,790
Purchases:
   Single-family residential...................        24,837        61,502        62,504       131,694
   Multi-family residential....................            --            --            --        10,456
                                                    ---------     ---------     ---------     ---------
                                                       24,837        61,502        62,504       142,150
                                                    ---------     ---------     ---------     ---------
Originations:
   Single-family residential...................        98,338           720       126,502           720

Sales..........................................      (102,362)     (223,135)     (187,848)     (285,173)
Lower of cost or market reserve................          (600)         (452)         (442)       (1,790)
Loans transferred to loan portfolio............            --        (1,973)      (13,694)           (9)
Principal repayments, net of capitalized               (3,292)       (5,495)       (6,251)      (22,443)
   interest....................................
Transfer to real estate owned..................        (1,805)         (672)       (3,510)       (1,167)
                                                    ---------     ---------     ---------     ---------
   Net increase (decrease) in loans............        15,116      (169,505)      (22,739)     (167,712)
                                                    ---------      --------     ----------      -------
Balance at end of period.......................     $ 103,627     $  84,078      $103,627     $  84,078
                                                    =========     =========      ========     =========
</TABLE>

During  the  first  six  months  of 1997  and  1996 the  Company  purchased  and
originated  $186.4 million and $132.4 million,  respectively,  of  single-family
residential loans to sub-prime  borrowers.  The Company also sold $183.4 million
of  sub-prime  loans  during  the  first  six  months of 1997 for a gain of $7.3
million. Of the $183.4 million and $285.2 million of sub-prime loans sold during
the first six months of 1997 and 1996,  respectively,  $104.8 million and $134.8
million,  respectively,  were the result of the Company's securitization of such
loans.

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:

                                                June 30,       December 31,
                                                  1997             1996
                                                  (Dollars in thousands)
                                              -----------       -----------
Non-performing loans:
   Single-family ........................     $    14,626       $    14,410
   Consumer .............................              41                36
                                              -----------       -----------
                                              $    14,667       $    14,446
                                              ===========       ===========

 Non-performing loans as a percentage of:
   Total loans available for sale .......           14.15%           11.43%
   Total assets .........................            0.53%            0.58%

Non-performing   loans  available  for  sale  consist   primarily  of  sub-prime
single-family   residential  loans,  reflecting  the  higher  risks  of  default
associated  with such loans.  Although  sub-prime  loans  generally  have higher
levels of default than prime loans,  the Company  believes  that the  borrower's
equity in the secured  property and its  expertise in the area of  resolution of
non-performing  loans  will  continue  to make its  sub-prime  residential  loan
program a profitable one notwithstanding such defaults and any resulting losses.

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

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

         INVESTMENT SECURITIES. Investment securities increased by $29.9 million
from  December  31,  1996 to June 30,  1997 as a result of the  Company's  $27.9
million  investment in 9.8% of the  outstanding  common stock of OAIC during the
second quarter of 1997 and a $2.0 million  increase in the required  holdings of
FHLB stock.

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

                                           June 30,       December 31,
                                             1997             1996
                                        ------------      -------------
                                            (Dollars in thousands)

Single-family residential loans (1)...  $    730,188      $    504,049
Multi-family residential loans........       298,788           341,796
Commercial real estate loans..........       559,599           465,801
Other loans...........................         1,852             2,753
                                        ------------      ------------
   Total discount loans...............     1,590,427         1,314,399
Unaccreted discount...................      (275,456)         (241,908)
Allowance for loan losses.............       (19,851)          (11,538)
                                        -------------     ------------
   Discount loans, net................  $  1,295,120      $  1,060,953
                                        ============      ============

(1)      Does not include the Company's 50% ownership interest in the LLC, which
         held  $36.9  million  and  $110.7  million  of  discount  single-family
         residential loans at June 30, 1997 and December 31, 1996, respectively.
         See "Changes in Financial  Condition -  Investment  in Joint  Ventures"
         below.  Inclusive of the Company's pro rata interest in such loans, the
         Company's  discount  loans,  net  amounted  to $1.31  billion and $1.12
         billion at June 30, 1997 and December 31, 1996, respectively.

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

                                                            Three Months Ended June 30,
                                             ---------------------------------------------------------
                                                        1997                           1996
                                             ------------------------       --------------------------
                                                               No. of                        No. of
                                               Balance         Loans          Balance         Loans
                                             -----------    ---------       -----------     ----------
                                                              (Dollars in thousands)
<S>                                          <C>               <C>          <C>                  <C>  
Balance at beginning of period ..........    $ 1,562,385       12,202       $   854,383          3,816
Acquisitions ............................        399,473        1,543           126,893            137
Resolutions and repayments ..............       (134,224)        (532)         (116,748)          (357)
Loans transferred to real estate owned ..        (68,912)        (352)          (34,080)          (251)
Sales ...................................       (168,295)      (1,751)             (127)            (1)
                                             -----------    ---------        ----------     ----------
Balance at end of period ................    $ 1,590,427       11,110        $  830,321          3,344
                                             ===========    =========        ==========     ==========
</TABLE>
<TABLE>
<CAPTION>

                                                             Six Months Ended June 30,
                                             ---------------------------------------------------------
                                                        1997                           1996
                                             ------------------------       --------------------------
                                                               No. of                        No. of
                                               Balance         Loans          Balance         Loans
                                             -----------    ---------       -----------     ----------
                                                              (Dollars in thousands)
<S>                                          <C>                  <C>       <C>                  <C>  
Balance at beginning of period...........    $ 1,314,399          5,460     $   943,529          4,543
Acquisitions.............................        842,351          9,754         161,811            144
Resolutions and repayments...............       (197,777)          (726)       (188,780)          (642)
Loans transferred to real estate owned...       (120,498)          (744)        (59,613)          (444)
Sales....................................       (248,048)        (2,634)        (26,626)          (257)
                                             -----------    -----------     -----------   ------------
Balance at end of period.................    $ 1,590,427         11,110     $   830,321          3,344
                                             ===========    ===========     ===========    ===========
</TABLE>

(1)      During the first six months of 1997,  acquisitions  consisted of $563.5
         million  of   single-family   residential   loans,   $23.3  million  of
         multi-family  residential  loans and $255.6 million of commercial  real
         estate  and land  loans.  Included  in  acquisitions  for the first six
         months of 1997 are the Bank's  approximate  one-half allocated share of

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

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

         13,781 single-family  residential loans acquired by the Company and its
         co-investor  at an  auction by HUD  during  the first  quarter  with an
         aggregate  unpaid  principal  balance of $855.7  million for a purchase
         price of $757.4 million.


         The  following  table sets forth  certain  information  relating to the
payment  status of loans in the Company's  discount loan  portfolio at the dates
indicated.
<TABLE>
<CAPTION>

                                                           June 30, 1997           December 31, 1996
                                                    ---------------------------  ----------------------
                                                      Principal         % of     Principal      % of
                                                        Amount         Loans       Amount      Loans
                                                    -----------      ----------  ---------   ----------
Loans without Forbearance Agreements:
<S>                                                   <C>               <C>       <C>            <C>
   Current.......................................     $  542,451        34.10%  $  572,043       43.52%
   Past due 31 to 89 days........................         11,235         0.71       19,458        1.48
   Past due 90 days or more......................        557,552        35.06      506,113       38.51
   Acquired and servicing not yet transferred....        126,047         7.93      149,564       11.38
                                                      ----------       ------   ----------      ------
     Subtotal....................................      1,237,285        77.80    1,247,178       94.89
                                                      ----------       ------   ----------      ------
Loans with Forbearance Agreements:
   Current.......................................          7,831         0.49        7,554        0.57
   Past due 31 to 89 days........................          1,930         0.12        2,703        0.21
   Past due 90 days or more  (1).................        343,381        21.59       56,964        4.33
                                                      ----------       ------   ----------      ------
     Subtotal....................................        353,142        22.20       67,221        5.11
                                                      ------------     ------   ----------      ------

Total............................................     $1,590,427       100.00%  $1,314,399      100.00%
                                                      ==========       ======   ==========      ======
</TABLE>

(1)      Includes  $172.9 million of loans which were less than 90 days past due
         under forbearance  agreements at June 30, 1997, of which $153.6 million
         were current and $19.3  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.

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

                                                 June 30,       December 31,
                                                   1997             1996
                                                  (Dollars in thousands)
                                              ------------      ------------
Single-family residential loans.............  $     52,195      $     73,186
Multi-family residential loans..............        88,894            67,842
Commercial real estate and land loans:
   Hotel....................................       189,053           200,311
   Office buildings.........................       153,268           128,782
   Land.....................................         1,575             2,332
   Other....................................        21,990            25,623
                                              ------------      ------------
     Total..................................       365,886           357,048
Commercial non-mortgage.....................             -             2,614
Consumer....................................           325               424
                                              ------------      ------------
     Total loans............................       507,300           501,114
Undisbursed loan funds......................       (63,645)          (89,840)
Unaccreted discount.........................        (5,018)           (5,169)
Allowance for loan losses...................        (4,974)           (3,523)
                                              -------------     ------------
     Loans, net.............................  $    433,663      $    402,582
                                              ============      ============

                                       30
<PAGE>
Item 2. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations

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

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

                                                          Three months                 Six months
For the periods ended June 30 -                    -------------------------   -------------------------
(Dollars in thousands)                                 1997          1996          1997          1996
- ----------------------------------------------     -----------   -----------   -----------   -----------

<S>                                                <C>           <C>           <C>              <C>
Balance at beginning of period................     $   512,494   $   330,066   $   501,114   $   342,649
Originations:
   Single-family residential loans............              --         3,377         1,769         7,556
   Multi-family residential loans.............              57        37,839        12,737        45,249
   Commercial real estate loans and land loans          47,200        31,916        47,200        52,916
   Commercial non-mortgage and consumer loans.              --            --         1,134            --
                                                   -----------   -----------   -----------   -----------
     Total loans originated...................          47,257        73,132        62,840       105,721
                                                   -----------   -----------   -----------   -----------
Purchases.....................................              78            --            78            --
Sales.........................................          (2,346)           --        (2,346)           --
Loans transferred from available for sale.....              --         2,006        13,802             6
Principal repayments, net of capitalized
interest......................................         (50,183)      (15,765)      (67,835)      (58,694)
Transfer to real estate owned.................              --          (315)         (353)         (558)
                                                   -----------   -----------   ------------  ------------
     Net (decrease) increase in loans.........          (5,194)       59,058         6,186        46,475
                                                   ------------  -----------   -----------   -----------
Balance at end of period....................       $   507,300   $   389,124   $   507,300   $   389,124
                                                   ===========   ===========   ============  ===========
</TABLE>

     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:

<TABLE>
<CAPTION>
                                                                     June 30,         December 31,
                                                                       1997               1996
                                                                  --------------    ---------------
                                                                       (Dollars in thousands)
Non-performing loans (1):
<S>                                                               <C>                <C>           
   Single-family residential loans............................    $        1,593     $        2,123
   Multi-family residential loans.............................             7,517                106
   Consumer and other loans...................................                33                 55
                                                                  --------------    ---------------
                                                                  $        9,143     $        2,284
                                                                  ===============    ==============
Non-performing loans as a percentage of:
   Total loans (2)............................................              2.06%             0.56%
   Total assets...............................................              0.33%             0.09%

</TABLE>

(1)    The  Company did not have any loans which were  accuring  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  maintains an  allowance  for loan
losses for each of its loan  portfolio  and discount  loan  portfolio at a level
which  management  considers  adequate to provide for  potential  losses in each
portfolio  based  upon  an  evaluation  of  known  and  inherent  risks  in such
portfolios.  When an impaired  loan is either sold,  transferred  to real estate
owned or charged off, only the excess or unused portion of any related  specific
valuation allowance is credited to the provision for loan losses.

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

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

         The  following  table  sets  forth  the  allocation  of  the  Company's
allowance  for loan  losses  at June  30,  1997 and  December  31,  1996 by loan
category  and the  percentage  of loans in each  category  to total loans in the
respective portfolios at the dates indicated:

<TABLE>
<CAPTION>

                                             June 30, 1997                        December 31, 1996
                                   ---------------------------------    -----------------------------------
                                                  Gross                                Gross
                                                  Loan                                 Loan
                                   Allowance     Balance     Percent    Allowance     Balance       Percent
                                   ---------     -------     -------    ---------    ----------     -------

Loan Portfolio:
<S>                                 <C>         <C>            <C>      <C>          <C>              <C>  
   Single-family................    $    385    $   52,195     10.3%    $     520    $   73,186       14.6%
   Multi-family.................       1,798        88,894     17.5%          673        67,842       13.5%
   Commercial real estate.......       2,773       365,886     72.1%        2,299       357,048       71.3%
   Commercial non-mortgage......          --            --       --%           11         2,614        0.5%
   Consumer.....................          18           325      0.1%           20           424        0.1%
                                    --------    ----------   -------    ---------    ----------    --------
                                    $  4,974    $  507,300    100.0%    $   3,523    $  501,114      100.0%
                                    ========    ==========    ======    =========    ==========      ======
Discount loan portfolio:
   Single-family................    $ 10,204    $  730,188     45.9%    $   3,528    $  504,049       38.4%
   Multi-family.................       4,184       298,788     18.8%        3,124       341,796       26.0%
   Commercial real estate.......       5,463       559,599     35.2%        4,886       465,801       35.4%
   Other........................          --         1,852      0.1%           --         2,753        0.2%
                                    --------    ----------   -------    ---------    ----------     -------
                                    $ 19,851    $1,590,427    100.0%    $  11,538    $1,314,399      100.0%
                                    ========    ==========    ======    =========    ==========      ======
</TABLE>

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

     The following table summarizes activity in the allowance for loan losses by
portfolio and property type during the six months ended June 30, 1997.


<TABLE>
<CAPTION>
                                       Balance                                                         Balance
                                     December 31,                                                     June 30,
                                         1996         Additions      Charge-offs      Recoveries        1997
                                     ------------    -------------   ------------    ------------    ------------
<S>                                  <C>             <C>             <C>             <C>             <C>         
Loan Portfolio:
   Single-family..................   $        520    $       (100)   $        (35)   $         --    $        385
   Multi-family...................            673           1,125              --              --           1,798
   Commercial real estate.........          2,299             474              --              --           2,773
   Commercial non-mortgage........             11             (11)             --              --              --
   Consumer.......................             20              (2)             --              --              18
                                     ------------    -------------   ------------    ------------    ------------
                                     $      3,523    $      1,486    $        (35)   $         --    $      4,974
                                     ============    ============    =============   ============    ============
Discount loans:
   Single-family..................   $      3,528    $     11,324    $     (4,743)             95    $     10,204
   Multi-family...................          3,124           1,774            (714)             --           4,184
   Commercial.....................          4,886           3,067          (2,490)             --           5,463
                                     ------------    ------------    -------------   ------------    ------------
                                     $     11,538    $     16,165    $     (7,947)   $         95    $     19,851
                                     ============    ============    ==============  ============    ============
</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 June 30, 1997
the Company had $101.2 million of  investments in low-income  housing tax credit
interests as compared to $93.3 million at December 31, 1996, an increase of $7.9
million or 8%.

                                       32
<PAGE>
Item 2. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations

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

     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 $26.2  million at June 30, 1997,  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 $47.8 million at June 30, 1997, 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 $27.2 million
at June 30, 1997 and are presented on a consolidated basis.

     INVESTMENT IN JOINT  VENTURES.  The Company's  investment in joint ventures
decreased  59% from $67.9  million at December 31, 1996 to $27.6 million at June
30, 1997.  The decrease in investment in joint  ventures is primarily due to the
sale of loans and real  estate  owned by the LLC,  including  the $51.7  million
securitization  of loans in March  1997,  offset in part by the  Company's  $1.1
million investment in BCFL in January 1997. The Company's  investment in the LLC
amounted to $26.5  million and $67.9  million at June 30, 1997 and  December 31,
1996, respectively,  and is net of valuation allowances of $2.0 million and $5.1
million,  respectively.  See  Note  3  to  the  Interim  Consolidated  Financial
Statements included in Item 1 hereof.

     In  connection  with the  LLC's  acquisition  of the  loans  from HUD ("HUD
Loans"),  the Company  entered into an agreement with the LLC to service the HUD
Loans in  accordance  with  its  loan  servicing  and  loan  default  resolution
procedures.  In return for such servicing,  the Company receives  specified fees
which are payable on a monthly  basis.  The  Company did not pay any  additional
amount to acquire these  servicing  rights and, as a result,  the acquisition of
the right to service  the HUD Loans for the LLC did not result in the  Company's
recording   capitalized   mortgage  servicing  rights  for  financial  reporting
purposes.  All of the  HUD  Loans  are  secured  by  second  mortgage  liens  on
single-family residential properties. In addition, all intercompany transactions
between the Company and the LLC are eliminated for financial  reporting purposes
to the extent of the Company's ownership in the LLC.

     The following table sets forth  information  relating to the payment status
of the HUD Loans (gross principal amount) at the dates indicated.

<TABLE>
<CAPTION>

                                                          June 30, 1997            December 31, 1996
                                                      ----------------------     ---------------------
                                                       Principal    % of HUD     Principal    % of HUD
                                                         Amount      Loans        Amount         Loans
                                                      ----------    --------     ---------    --------
HUD Loans without Forbearance Agreements:
<S>                                                   <C>             <C>       <C>               <C> 
   Current.......................................     $   2,551       4.66%     $   6,709         4.21%
   Past due 31 to 89 days........................           260       0.47          3,011         1.89
   Past due 90 days or more......................        27,150      49.59         84,509        53.02
                                                      ---------     ------      ---------      -------
     Subtotal....................................        29,961      54.72         94,229        59.12
                                                      ---------     ------      ---------      -------

HUD Loans with Forbearance Agreements:
   Current.......................................         2,589       4.73          4,867         3.05
   Past due 31 to 89 days........................         1,131       2.07          5,168         3.24
   Past due 90 days or more  (1).................        21,069      38.48         55,141        34.59
                                                      ---------     ------      ---------      -------
     Subtotal....................................        24,789      45.28         65,176        40.88
                                                      ---------     ------      ---------      -------

Total............................................     $  54,750     100.00%     $ 159,405       100.00%
                                                      =========     ======      =========       ======
</TABLE>

(1)      Includes  $19.5  million of loans which were less than 90 days past due
         under  forbearance  agreements at June 30, 1997, of which $17.6 million
         were current and $1.9 million were past due 31 to 89 days.


     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

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

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

included in the Company's  real estate owned are  periodically  re-evaluated  to
determine  that they are being  carried  at the lower of cost or fair value less
estimated  costs to dispose.  Rental income related to properties is reported as
earned.  Holding and  maintenance  costs related to  properties  are recorded as
period costs as incurred.  Decreases in market value of  foreclosed  real estate
subsequent to foreclosure are recognized as a valuation  allowance on a property
specific basis.  Subsequent increases in the market value of the foreclosed real
estate are reflected as reductions  in the  valuation  allowance,  but not below
zero. Such changes in the valuation allowance are charged or credited to income.

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

<TABLE>
<CAPTION>

                                                   June 30,         December 31,
                                                     1997              1996
                                                 -----------        -----------
                                                       (Dollars in thousands)
<S>                                              <C>                <C>        
Discount loan portfolio:
   Single-family residential................     $    53,700        $    49,728
   Multi-family residential.................          15,341             14,046
   Commercial real estate...................          45,400             36,264
                                                 -----------        -----------
     Total..................................         114,441            100,038
   Loan portfolio...........................             483                592
   Loans available for sale portfolio.......           2,779              3,074
                                                 -----------        -----------
                                                 $   117,703        $   103,704
                                                 ===========        ===========
</TABLE>

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

<TABLE>
<CAPTION>

For the period ended June 30 -                  Three Months                        Six Months
                                       ---------------------------        ---------------------------
(Dollars in thousands)                     1997              1996             1997            1996
- -----------------------------------    ----------       ----------        ----------       ----------
<S>                                    <C>              <C>               <C>              <C>       
Balance at beginning of period....     $    7,591       $    8,590        $   11,493       $    4,606
Provision for loss in fair value..            (90)           3,410             2,246            9,788
Charge-offs and sales.............         (1,868)          (2,264)           (8,106)          (4,658)
                                       ----------       ----------        ----------       ----------
Balance at end of period..........     $    5,633       $    9,736        $    5,633       $    9,736
                                       ==========       ==========        ==========       ==========
</TABLE>

     The decline in the  valuation  allowance  on real estate owned is primarily
due to  increased  valuation  allowance  on discount  loans and the  reversal of
valuation allowance in connection with sales of real estate owned.


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

<TABLE>
<CAPTION>

                                                            Three Months Ended June 30,
                                         ----------------------------------------------------------------
                                                      1997                               1996
                                         -----------------------------        ---------------------------
                                                              No. of                             No. of
                                            Amount          Properties         Amount          Properties
                                         ---------          ----------        ----------       ----------
                                                               (Dollars in thousands)

<S>                                      <C>                     <C>           <C>               <C>  
Balance at beginning of period .....     $  98,466               702           $ 151,256         1,034
  Properties acquired through
    foreclosure or deed-in-lieu
    thereof ........................        52,605               370              27,039           263
  Acquired in connection with
    acquisitions of discount loans .         1,070                17                 443             0
Sales ..............................       (36,396)             (223)            (43,988)         (273)
Change in allowance ................         1,958                --              (1,146)           --
                                          --------           -------            --------        ------
Balance at end of period ...........     $ 117,703               866           $ 133,604         1,024
                                          ========           =======            ========        ======
</TABLE>

                                       34
<PAGE>
<TABLE>
<CAPTION>
Item 2. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations

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

                                                             Six Months Ended June 30,
                                       -------------------------------------------------------------------
                                                      1997                               1996
                                       ----------------------------             --------------------------
                                                           No. of                                No. of
                                         Amount          Properties             Amount         Properties
                                       ---------         ----------             ---------      -----------
                                                               (Dollars in thousands)
<S>                                    <C>                  <C>                 <C>              <C>  
Balance at beginning of period .....   $ 103,704            825                 $ 166,556        1,070
  Properties acquired through
    foreclosure or deed-in-lieu
    thereof ........................      90,258            777                    43,259          463
  Acquired in connection with
    acquisitions of discount loans .       1,140             20                     1,640            3
Sales ..............................     (83,259)          (756)                  (72,721)        (512)
Change in allowance ................       5,860             --                    (5,130)          --
                                       ---------       --------                 ---------     --------
Balance at end of period ...........   $ 117,703            866                 $ 133,604        1,024
                                       =========       ========                 =========     ========
</TABLE>

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

<TABLE>
<CAPTION>

                                                                         June 30,          December 31,
                                                                           1997                1996
                                                                     ---------------     ---------------
                                                                            (Dollars in thousands)
<S>                                                                  <C>                 <C>            
One to two months...............................................     $        39,270     $        17,695
Three to four months............................................              21,466              15,291
Five to six months..............................................              18,502              14,348
Seven to twelve months..........................................              12,210              13,004
Over twelve months..............................................              26,255              43,366
                                                                     ---------------     ---------------
                                                                     $       117,703     $       103,704
                                                                     ===============     ===============
</TABLE>

     INVESTMENT  IN REAL  ESTATE.  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 increased to $48.1 million
at June 30, 1997, as compared to $24.9 million at December 31, 1996 primarily as
a result of  additional  funding  under  existing  commitments.  Currently,  the
Company does not intend,  except for commitments  outstanding,  to originate new
loans in which it  participates  in the  residual  profits  in  underlying  real
estate.

     The Company also has  invested in the Westin  Hotel,  Columbus,  located in
Columbus,  Ohio.  The Company's  investment in such property  decreased to $15.6
million at June 30, 1997 from $16.1  million at December 31, 1996 as a result of
depreciation  recorded  against the asset.  On July 15, 1997, the Company sold a
69% partnership interest in the Westin Hotel for a minimal gain.

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

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

     DEFERRED  TAX  ASSET.  At June 30,  1997 the  deferred  tax  asset,  net of
deferred tax liabilities, amounted to $10.7 million, an increase of $4.8 million
from the $5.9 million deferred tax asset at December 31, 1996. At June 30, 1997,
the gross deferred tax asset  amounted to $23.0 million and consisted  primarily
of $1.5 million of mark-to-market adjustments and reserves on real estate owned,
$4.0 million of deferred  interest expense on the discount loan portfolio,  $7.4
million of valuation allowance reserves,  $2.5 million of profit sharing expense
and $1.8 million of contingency  reserves,  and the gross deferred tax liability
amounted to $12.3 million and consisted of primarily of $3.6 million of deferred
interest income on the discount loan portfolio,  $1.8 million related to hedging
transactions  and $3.9  million  of  mark-to-market  adjustments  on  securities
available for sale. At December 31, 1996,  the gross deferred tax asset amounted
to  $15.1  million  and  consisted  primarily  of $3.7  million  related  to tax
residuals,  $3.5  million of  mark-to-market  adjustments  and  reserves on real
estate owned and $3.9 million of deferred  interest expense on the discount loan
portfolio,  and the gross  deferred tax  liability  amounted to $9.2 million and
consisted  primarily of $4.6 million of deferred interest income on the discount
loan  portfolio  and $2.1  million  of  mark-to-market  adjustments  on  certain
securities available for sale.

     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 June 30, 1997.  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 June 30, 1997 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.

     GOODWILL.  During the second quarter of 1997, the Company  consolidated its
sub-prime  single-family  lending  operations  within OFS in connection with its
acquisition of substantially  all of the assets of Admiral.  Goodwill related to
this  transaction  amounted  to  $11.0  million  at June  30,  1997 and is being
amortized on a straight-line basis over a period of 15 years.

     DEPOSITS.  Deposits  increased  $278.9  million from December 31, 1996. The
increase in deposits  during 1997 was primarily the result of brokered  deposits
obtained through national  investment  banking firms which solicit deposits from
their  customers,  which amounted to $1.50 billion at June 30, 1997, as compared
to $1.22 billion at December 31, 1996. The Company also obtains deposits through
direct  solicitation  and  marketing  efforts to regional  and local  investment
banking firms, institutional investors and high net worth individuals.  Deposits
obtained in this manner amounted to $511.4 million at June 30, 1997, as compared
to $540.6  million at December 31, 1996. At June 30, 1997 the Company had $206.7
million of  certificates  of deposit in amounts of $100,000  or more,  including
$87.3 million of deposits of states and political subdivisions in the U.S. which
are secured or  collateralized  as  required  under  state law.  For  additional
information, see "- Liquidity, Commitments and Off-Balance Sheet Risks" below.

     SECURITIES  SOLD UNDER  AGREEMENTS  TO  REPURCHASE.  Securities  sold under
agreements to repurchase decreased $74.5 million to $0 from December 31, 1996 to
June 30,  1997.  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 increased by $61.4 million from December
31, 1996 to June 30, 1997  primarily as a result of $46.2  million in borrowings
under two new lines of credits  established at OFS (see "Liquidity,  Commitments
and  Off-Balance  Sheet  Risks") and the issuance of $15.2 million in short-term
notes payable of which $12.4 million was repaid in July 1997. Notes,  debentures
and other  interest-bearing  obligations  also  consist  of $100  million of 12%
Debentures  issued in June 1995 and due June 2005,  and $125.0 of 11.875%  notes
issued in September 1996 and due September 2003.

     STOCKHOLDERS'  EQUITY.  Stockholders'  equity increased by $40.3 million or
20% from  December  31, 1996 to June 30,  1997.  The  increase in  stockholders'
equity  during this  period was  primarily  attributable  to net income of $35.8
million and an increase of $3.6  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.

                                       36
<PAGE>
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
June 30, 1997,  the Company had entered into interest  rate exchange  agreements
with an aggregate  notional  amount of $41.5  million.  Interest  rate  exchange
agreements  had the  effect of  decreasing  the Bank's  net  interest  income by
$41,000  and  $0  during  the  three  months  ended  June  30,  1997  and  1996,
respectively,  and $115,000 and $0 during the six months ended June 30, 1997 and
1996, respectively.

     The Company also enters into  interest  rate futures  contracts,  which are
commitments to either  purchase or sell  designated  financial  instruments at a
future  date  for a  specified  price  and may be  settled  in  cash or  through
delivery.  Eurodollar  futures  contracts have been sold by the Company to hedge
the  repricing  or  maturity  risk of certain  short  duration  mortgage-related
securities, and U.S. Treasury futures contracts have been sold by the Company to
offset  declines  in the  market  value  of its  fixed-rate  loans  and  certain
fixed-rate  mortgage-backed  and related  securities  available  for sale in the
event of an increasing interest rate environment.  At June 30, 1997, the Company
had entered  into U.S.  Treasury  futures  (short)  contracts  with an aggregate
notional  amount of $197.9  million.  The Company had no outstanding  Eurodollar
futures  contracts  at June  30,  1997.  Futures  contracts  had the  effect  of
decreasing  the Bank's net interest  income by $205,000 and $161,000  during the
three  months ended June 30, 1997 and 1996,  respectively,  and $1.1 million and
$401,000 during the six months ended June 30, 1997 and 1996,  respectively.  See
Note 4 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.

     The following  table sets forth the estimated  maturity or repricing of the
Company's  interest-earning assets and interest-bearing  liabilities at June 30,
1997.  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 second
scheduled to adjust and not in the period in which they mature,  (ii) fixed-rate

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

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

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 $102.3  million at June 30,  1997,  are  excluded.
Management  believes that these  assumptions  approximate  actual experience and
considers  them  reasonable;  however,  the  interest  rate  sensitivity  of the
Company's  assets  and  liabilities  in the table  could vary  substantially  if
different assumptions were used or actual experience differs from the historical
experience on which the assumptions are based.

<TABLE>
<CAPTION>

                                                                June 30, 1997
                                      ----------------------------------------------------------------
                                                                  More than 1
                                         Within       4 to 12       Year to 3  3 Years and
                                        3 Months       Months         Years        Over        Total
                                      -----------    ---------    -----------  -----------   ---------
                                                             (Dollars in thousands)
<S>                                        <C>         <C>          <C>          <C>           <C>    
Rate-Sensitive Assets:
  Interest-earning cash, federal
    funds sold and repurchase
     agreements ......................   $219,836   $      --    $      --    $      --    $   219,836
  Securities available for sale ......     31,197      60,506       91,621       80,088        263,412
  Loans available for sale (1) .......     10,622      35,014       50,030        7,961        103,627
  Investment securities, net .........         --          --           --       38,821         38,821
  Loan portfolio, net (1) ............    130,769      65,611       74,894      162,389        433,663
  Discount loan portfolio, net .......    113,282     415,174      366,719      399,945      1,295,120
                                         --------   ---------    ---------    ---------    -----------
    Total rate-sensitive assets ......    505,706     576,305      583,264      689,204      2,354,479
                                         --------   ---------    ---------    ---------    -----------
Rate-Sensitive Liabilities:
  NOW and money market checking
    deposits .........................     22,261       1,052        2,110        4,097         29,520
  Savings deposits ...................        196         260          515          915          1,886
  Certificates of deposit ............    251,959     593,825      753,861      465,284      2,064,929
                                         --------   ---------    ---------    ---------    -----------
    Total interest-bearing deposits...    274,416     595,137      756,486      470,296      2,096,335
  Notes, debentures and other
    interest bearing obligations......     61,400          --           --      225,572        286,972
                                         --------   ---------    ---------    ---------    -----------
    Total rate-sensitive
     liabilities .....................    335,816     595,137      756,486      695,868      2,383,307
  Interest rate sensitivity gap
    before off-balance sheet financial
    instruments ......................    169,890     (18,832)    (173,222)      (6,664)       (28,828)
Off-Balance Sheet Financial 
  Instruments:
  Futures contracts and interest
     rate swap .......................    195,159     (14,948)     (32,091)    (148,120)            --
                                         --------   ---------    ---------    ---------    -----------
Interest rate sensitivity gap ........   $365,049   $ (33,780)   $(205,313)   $(154,784)   $   (28,828)
                                         ========   =========    =========    =========    ===========
Cumulative interest rate
     sensitivity gap .................   $365,049   $ 331,269    $ 125,956    $ (28,828)
                                         ========   =========    =========    =========
Cumulative interest rate sensitivity
  gap as a  percentage of total rate-    
  sensitive assets...............           15.50%      14.07%        5.35%       (1.22)%
                                         ========   =========    =========    =========
</TABLE>

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

     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 Company.

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

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

     The following  table sets forth at June 30, 1997 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                                13.96%               (17.78)%
          +300                                 7.59                (11.22)
          +200                                 1.22                 (4.53)
          +100                                 3.01                  0.35
             0                                   --                    --
          -100                                (3.37)               (10.37)
          -200                                (6.72)               (21.99)
          -300                               (16.81)               (25.82)
          -400                               (26.90)               (25.98)

     The negative estimated changes in MVPE for -100 to -400 changes in interest
rates is  attributable  to the  Company's  sensitivity  to decreases in interest
rates.  Such  sensitivity  stems from the Company's  investments  in IO stripped
mortgage-backed securities. IO strips 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 IO strips,  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.  The  Company  generally  attempts  to offset the  interest  rate risk
associated  with a particular  IO strip by  purchasing  other  securities  which
reduce such risk.

     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 and maturities
and principal payments on loans and securities and proceeds from sales thereof.

     Sources of liquidity  include  certificates of deposit  obtained  primarily
from  wholesale  sources.  At June 30,  1997 the  Company  had $2.06  billion of

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

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

certificates  of deposit,  including  $1.50 billion of brokered  certificates of
deposit  obtained through  national  investment  banking firms, all of which are
non-cancelable. At the same date scheduled maturities of certificates of deposit
during the 12 months  ending June 30, 1998 and 1999 and  thereafter  amounted to
$845.8 million,  $491.7 million and $727.4 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 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.  Although at June 30,
1997, the Company had FHLB advances outstanding, it was eligible to borrow up to
an  aggregate  of  $170.6  million  from the FHLB of New  York  (subject  to the
availability of acceptable  collateral) and had $127.2 million of  single-family
residential  loans,  $10.4 million of multi-family  residential  loans and $33.0
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  $148.8  million of
unencumbered  mortgage-related  securities  which  could be used to secure  such
borrowings.

     The  liquidity  of the  Company  includes  lines of credit  obtained by OFS
subsequent to its acquisition of substantially all of the assets of Admiral in a
transaction  which  closed on may 1,  1997,  as  follows:  (1) a $200.0  million
secured  line of credit from Morgan  Stanley  Mortgage  Capital  Inc. and (ii) a
$50.0 million secured line of credit from Texas Commerce  National  Association.
An aggregate of $46.2 million was outstanding to OFS under these lines of credit
at June 30, 1997,  which have interest  rates which float in  accordance  with a
designated prime rate.

     Additionally, the Company is currently exploring obtaining an approximately
$20.0 million line of credit to the Company and an approximately  $500.0 million
line of credit to the Bank. If obtained,  these lines of credit will enhance the
Company's  ability to manage its liquidity and sources of funds to utilize those
which are the most cost effective.

     The Company's  operating  activities  provided cash flows of $128.4 million
and  $193.1  million  during  the six  months  ended  June 30,  1997  and  1996,
respectively.   During  the  foregoing  periods  cash  resources  were  provided
primarily by net income,  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 Company's investing  activities used cash flows totaling $220.1 million
and provided cash flows  totaling $89.1 million during the six months ended June
30, 1997 and 1996,  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,  proceeds  from  sales of
securities  available  for sale and  real  estate  owned,  and 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 Company's  financing  activities provided $266.2 million and used $85.8
million during the six months ended June 30, 1997 and 1996,  respectively.  Cash
flows from  financing  activities  primarily  relate to 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 5% of its  average  daily  balance  of net  withdrawable
deposit  accounts  and  borrowings  payable in  one year or less (which has been
proposed to be reduced to 4%), of which short-term liquid assets must consist of
not less  than  1%.  Monetary  penalties  may be  imposed  for  failure  to meet
applicable  liquidity  requirements.  The  Bank's  liquidity,  as  measured  for
regulatory  purposes,  averaged  5.91% during the six months ended June 30, 1997
and amounted to 8.48% at June 30, 1997.

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

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

     At June 30, 1997,  the Company had $141.9  million of unfunded  commitments
related  to  purchase  and  originations  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 1997.  For  additional  information  relating to  commitments  and
contingencies at June 30, 1997, see Note 6 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 4 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  savings  associations  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.
The OTS also is authorized  to impose  capital  requirements  in excess of these
standards on individual  associations on a case-by-case basis. Based upon recent
discussions  with the OTS,  the Bank has  determined  to maintain a core capital
ratio of at least 9% and a total  risk-based  capital ratio of no less than 13%.
The Bank believes at this time that it will  continue to be a  "well-capitalized
institution"  under  OTS  regulations.  See Note 5 to the  Interim  Consolidated
Financial Statements included in Item 1 hereof.

     In August  1993,  the OTS  promulgated  regulations  which  incorporate  an
interest rate risk component into the OTS risk-based capital  requirements,  and
in August 1995 the OTS  postponed the  effectiveness  of this  regulation  after
having  previously  deferred  the  effective  date several  times.  Because only
institutions  whose measured interest rate risk exceeds certain  parameters will
be subject to the interest rate risk capital requirement, management of the Bank
does not  believe  that this  regulation  will  increase  the Bank's  risk-based
regulatory capital  requirement if it becomes effective in its current form. For
additional  information  relating to  regulatory  capital  requirements  and the
Bank's  capital  ratios,  see  Note  5 to  the  Interim  Consolidated  Financial
Statements included in Item 1 hereof.

FORWARD-LOOKING STATEMENTS

         Certain  statements  contained  herein are not, and certain  statements
contained in future filings by the Company with the SEC, 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 the Private Securities Litigation Reform Act of 1995. 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  or
periods,  or by the use of forward-looking  terminology,  such as "may," "will,"
"believe," "expect," "anticipate," "continue," or similar terms or variations on
those  terms,  or the  negative of those  terms.  Actual  results  could  differ
materially from those set forth in  forward-looking  statements due to a variety
of  factors,  including,  but not  limited  to,  those  related to the  economic
environment,  particularly  in the market  areas in which the Company  operates,
competitive  products  and  pricing,  fiscal and  monetary  policies of the U.S.
Government,  changes in government regulations affecting financial institutions,
including  regulatory  fees and  capital  requirements,  changes  in  prevailing
interest rates, acquisitions and the integration of acquired businesses,  credit
risk  management,  asset/liability  management,  the  financial  and  securities
markets and the  availability of and costs associated with sources of liquidity.
The Company does not undertake,  and specifically  disclaims any obligation,  to
publicly  release  the  results  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.

                                       41
<PAGE>
                            PART II OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS

         The Company is involved in various legal  proceedings  occurring in the
ordinary  course of business which  management of the Company  believes will not
have a material  adverse effect on the financial  condition or operations of the
Company.


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

         At the Company's  Annual Meeting of Shareholders  held on Tuesday,  May
27, 1997 the following individuals were elected to the Board of Directors:

                                                                     Votes
                                         Votes for                  Withheld
                                 -----------------------     ------------------
         William C. Erbey               21,425,765                   30,480
         W. C. Martin                   21,456,245                        0
         Howard H. Simon                21,425,765                   30,480
         Barry N. Wish                  21,425,765                   30,480
         Thomas F. Lewis                21,456,244                        1


     The following proposal was approved at the Company's Annual Meeting:

<TABLE>
<CAPTION>

                                                            Votes for         Votes against     Abstentions
                                                          ---------------    ---------------  ---------------
                <S>                                       <C>                     <C>            <C>  
     1.    Ratify the appointment of Price Waterhouse
           LLP as independent auditors for the fiscal
           year ending December 31, 1997                       21,455,145               100            1,000

</TABLE>

           There were no broker non-votes recorded with respect to such matters.

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

     (a)   Exhibits.

     The following  exhibits are filed with or incorporated by reference in this
report on Form 10-Q:

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

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

     4.5   Form of  Capital  Security  of Ocwen  Capital  Trust 1  (included  as
            Exhibit A to Exhibit 4.4)

     4.6   Form of Indenture relating to 10 7/8% Junior Subordinated  Debentures
            due 2027 of the Company (i)

     4.7   Form of 10 7/8% Junior Subordinated Debenture due 2027 of the Company
            (included as Exhibit A to Exhibit 4.6)

     4.8   Form of Guarantee of the Company relating to the Capital Securites of
            Ocwen Capital Trust I (i)

     4.9   Form of Indenture  relating to the 12%  Subordinated  Debentures  due
            2005 of Ocwen Federal Bank F.S.B. (ii)

    4.10   Form of 12%  Subordinated  Debentures  due 2005 of Ocwen Federal Bank
            F.S.B. (ii)

      27   Financial Data Schedule

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

    (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.

   (ii)  To be provided to the Commission on request.


     (b)   Reports on Form 8-K.

     1.    A Form 8-K was filed by the Company on May 1, 1997 which  contained a
           news  release  announcing  the  Company's  financial  results for the
           quarter  ended March 31,  1997.

     2.    A Form 8-K was filed by the Company on July 28, 1997 which  contained
           a news release  announcing  the Company's  financial  results for the
           three and six month periods ended June 30, 1997

                                       42
<PAGE>

                                    SIGNATURE
                                    ---------

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


                             Ocwen Financial Corporation


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


Date: August 14, 1997

                                       43
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>

<ARTICLE>                                            9
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL  INFORMATION  FROM OCWEN  FINANCIAL
CORPORATION'S  CONSOLIDATED  STATEMENT OF FINANCIAL  CONDITION  AND STATEMENT OF
OPERATIONS.
</LEGEND>
<CIK>                                          0000873860
<NAME>                        Ocwen Financial Corporation
<MULTIPLIER>                                        1,000
       
<S>                                                   <C>
<PERIOD-TYPE>                                       6-MOS
<FISCAL-YEAR-END>                               DEC-31-1997
<PERIOD-START>                                  JAN-01-1997
<PERIOD-END>                                    JUN-30-1997
<CASH>                                              6,911
<INT-BEARING-DEPOSITS>                             29,992
<FED-FUNDS-SOLD>                                  189,844
<TRADING-ASSETS>                                        0
<INVESTMENTS-HELD-FOR-SALE>                       263,412
<INVESTMENTS-CARRYING>                             38,821
<INVESTMENTS-MARKET>                                    0
<LOANS>                                         1,832,410<F1>
<ALLOWANCE>                                        24,825<F2>
<TOTAL-ASSETS>                                  2,786,879
<DEPOSITS>                                      2,198,603
<SHORT-TERM>                                            0
<LIABILITIES-OTHER>                                55,927
<LONG-TERM>                                       286,972
                                   0
                                             0
<COMMON>                                              268
<OTHER-SE>                                        243,596
<TOTAL-LIABILITIES-AND-EQUITY>                  2,786,879
<INTEREST-LOAN>                                   102,660
<INTEREST-INVEST>                                  16,356
<INTEREST-OTHER>                                    2,453
<INTEREST-TOTAL>                                  121,469
<INTEREST-DEPOSIT>                                 61,264
<INTEREST-EXPENSE>                                 76,032
<INTEREST-INCOME-NET>                              45,437
<LOAN-LOSSES>                                      17,651
<SECURITIES-GAINS>                                 29,593
<EXPENSE-OTHER>                                    53,777
<INCOME-PRETAX>                                    44,323
<INCOME-PRE-EXTRAORDINARY>                         44,323
<EXTRAORDINARY>                                         0
<CHANGES>                                               0
<NET-INCOME>                                       35,833
<EPS-PRIMARY>                                        1.32
<EPS-DILUTED>                                        1.32
<YIELD-ACTUAL>                                      10.79
<LOANS-NON>                                       847,655
<LOANS-PAST>                                            0
<LOANS-TROUBLED>                                        0
<LOANS-PROBLEM>                                         0
<ALLOWANCE-OPEN>                                   15,061
<CHARGE-OFFS>                                       7,982
<RECOVERIES>                                           95
<ALLOWANCE-CLOSE>                                  24,825
<ALLOWANCE-DOMESTIC>                               24,825
<ALLOWANCE-FOREIGN>                                     0
<ALLOWANCE-UNALLOCATED>                                 0
        

<F1>      Tag 17 includes loans  available for sale of $103,627,  loan portfolio
          of $433,663, and discount loan portfolio of $1,295,120.
<F2>      Tag 18 includes allowance for loan losses on loan portfolio of $4,974,
          and on discount loan portfolio of $19,851.


</TABLE>


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