OCWEN FINANCIAL CORP
10-Q, 1998-08-14
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: DEAN WITTER SPECTRUM SELECT LP, 10-Q, 1998-08-14
Next: ADAPTIVE SOLUTIONS INC, 10-Q, 1998-08-14





                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

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

    For the quarterly period ended June 30, 1998
    
                                   OR

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

                           Commission File No. 0-21341

                           OCWEN FINANCIAL CORPORATION
                           ---------------------------
             (Exact name of registrant as specified in its charter)


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


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


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


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

Number of shares of Common Stock,  $.01 par value,  outstanding as of August 11,
1998: 60,771,897
<PAGE>


                           OCWEN FINANCIAL CORPORATION
                                    FORM 10-Q



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


                                                                         Page
                                                                         ----
PART I - FINANCIAL INFORMATION

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

         Consolidated Statements of Financial Condition
         at June 30, 1998 and December 31, 1997........................    3

         Consolidated Statements of Operations for the three and six
         months ended June 30, 1998 and 1997...........................    4

         Consolidated Statements of Changes in Stockholders' Equity
         for the six months ended June 30, 1998 and the year
         ended December 31, 1997.......................................    5

         Consolidated Statements of Cash Flows for the six
         months ended June 30, 1998 and 1997...........................    6

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

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

Item 3.  Quantitative and Qualitative Disclosures About Market Risk....   51

PART II - OTHER INFORMATION

Item 4.  Submission of Matters to a Vote of Security Holders..........    52

Item 6.  Exhibits and Reports on Form 8-K..............................   52

Signature..............................................................   54

                                       2
<PAGE>

                                         PART I - FINANCIAL INFORMATION

ITEM 1.  INTERIM FINANCIAL STATEMENTS (UNAUDITED)

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

<TABLE>
<CAPTION>
                                                                                       June 30,     December 31,
                                                                                         1998           1997
                                                                                     -----------    -----------
<S>                                                                                  <C>            <C>
Assets
Cash and amounts due from depository institutions ................................   $    16,160    $    12,243
Interest earning deposits ........................................................        19,870        140,001
Federal funds sold and repurchase agreements .....................................       138,000             --
Securities available for sale, at market value ...................................       589,283        476,796
Loans available for sale, at lower of cost or market .............................       338,359        177,041
Investment securities, net .......................................................        87,378         13,295
Loan portfolio, net ..............................................................       280,951        266,299
Discount loan portfolio, net .....................................................     1,421,506      1,434,176
Investments in low-income housing tax credit interests ...........................       132,983        128,614
Investment in joint ventures .....................................................         1,056          1,056
Real estate owned, net ...........................................................       151,607        167,265
Investment in real estate ........................................................        22,453         65,972
Premises and equipment, net ......................................................        38,207         21,542
Income taxes receivable ..........................................................         8,254             --
Deferred tax asset ...............................................................        63,858         45,148
Excess of purchase price over net assets acquired ................................        36,372         15,560
Principal, interest and dividends receivable .....................................        23,329         17,284
Escrow advances on loans .........................................................        58,041         47,888
Other assets .....................................................................        77,912         38,985
                                                                                     -----------    -----------
                                                                                     $ 3,505,579    $ 3,069,165
                                                                                     ===========    ===========
Liabilities and Stockholders' Equity

Liabilities:
   Deposits ......................................................................   $ 2,144,377    $ 1,982,822
   Securities sold under agreements to repurchase ................................       133,970        108,250
   Obligations outstanding under lines of credit .................................       321,457        118,304
   Notes, debentures and other interest bearing obligations ......................       225,469        226,975
   Accrued interest payable ......................................................        32,640         32,238
   Income taxes payable ..........................................................            --          3,132
   Accrued expenses, payables and other liabilities ..............................        94,233         51,709
                                                                                     -----------    -----------
     Total liabilities ...........................................................     2,952,146      2,523,430
                                                                                     -----------    -----------

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

Minority interest ................................................................         1,134          1,043

Commitments and contingencies (Note 9)

Stockholders' equity:
   Preferred stock, $.01 par value; 20,000,000 shares authorized; 0 shares issued
     and outstanding .............................................................            --             --
   Common stock, $.01 par value; 200,000,000 shares authorized; 60,771,897 and
     60,565,835 shares issued and outstanding at June 30, 1998 and December 31,
     1997, respectively ..........................................................           608            606
   Additional paid-in capital ....................................................       165,992        164,751
   Retained earnings .............................................................       243,795        259,349
   Unrealized gain (loss) on securities available for sale, net of taxes .........        18,441         (5,014)
   Foreign currency translation adjustment, net of taxes .........................        (1,537)            --
                                                                                     -----------    -----------
     Total stockholders' equity ..................................................       427,299        419,692
                                                                                     -----------    -----------
                                                                                     $ 3,505,579    $ 3,069,165
                                                                                     ===========    ===========

             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 per share data)

                                                                      Three Months                    Six Months
                                                              --------------------------     ---------------------------
For the periods ended June 30,                                   1998            1997           1998             1997
- ------------------------------------------------------------  ----------      ----------     ----------       ----------
<S>                                                           <C>             <C>            <C>              <C>
Interest income:
   Federal funds sold and repurchase agreements............   $    1,758      $      795     $    2,437       $    2,453
   Securities available for sale...........................        4,565           6,509          8,526           14,682
   Securities held for trading.............................           --              --             --              248
   Loans available for sale................................       25,291           3,973         34,794            6,824
   Loans...................................................       11,655          10,674         17,917           21,366
   Discount loans..........................................       42,281          44,246         79,078           74,470
   Investment securities and other.........................        1,532             745          2,017            1,426
                                                              ----------      ----------     ----------       ----------
                                                                  87,082          66,942        144,769          121,469
                                                              ----------      ----------     ----------       ----------
Interest expense:
   Deposits................................................       28,677          31,371         56,522           61,264
   Securities sold under agreements to repurchase..........        2,416             204          3,701              477
   Advances from the Federal Home Loan Bank................           --             145            100              428
   Obligations outstanding under lines of credit...........       15,103              --         19,623               --
   Notes, debentures and other interest bearing obligations        6,734           7,148         13,486           13,863
                                                              ----------      ----------     ----------       ----------
                                                                  52,930          38,868         93,432           76,032
                                                              ----------      ----------     ----------       ----------
   Net interest income before provision for loan losses....       34,152          28,074         51,337           45,437
   Provision for loan losses...............................        9,675           7,909         11,929           17,651
                                                              ----------      ----------     ----------       ----------
   Net interest income after provision for loan losses.....       24,477          20,165         39,408           27,786
                                                              ----------      ----------     ----------       ----------
Non-interest income:
   Servicing fees and other charges........................       13,488           4,845         23,260           10,081
   Gains on  sales of interest earning assets, net.........       33,828          23,365         62,565           40,143
   Impairment loss on AAA-rated agency IOs.................      (77,645)             --        (77,645)              --
   Gain on real estate owned, net..........................       10,521           4,629         11,547            3,835
   Other income............................................       10,286             450         16,157              581
                                                              ----------      ----------     ----------       ----------
                                                                  (9,522)         33,289         35,884           54,640
                                                              ----------      ----------     ----------       ----------

Non-interest expense:
   Compensation and employee benefits......................       29,766          19,676         51,247           34,599
   Occupancy and equipment.................................        8,553           3,960         15,010            6,789
   Net operating loss on investments in real estate and
     certain low-income housing tax credit interests.......        1,046             104          2,292            1,197
   Other operating expenses................................       16,406           7,340         21,275           11,192
                                                              ----------      ----------     ----------       ----------
                                                                  55,771          31,080         89,824           53,777
                                                              ----------      ----------     ----------       ----------
 Distributions on Company-obligated, mandatorily
   redeemable securities of subsidiary trust holding
   solely junior subordinated debentures ..................        3,398              --          6,797               --
 Equity in earnings of investment in joint venture.........           --           1,301             --           15,674
                                                              ----------      ----------     ----------       ----------
   (Loss) income before income taxes.......................      (44,214)         23,675        (21,329)          44,323
 Income tax benefit (expense)..............................        6,383          (5,126)         5,810           (8,733)
 Minority interest in net (income) loss of consolidated              
     subsidiary............................................          (68)            243            (35)             243
                                                              ----------      ----------     ----------       ----------
   Net (loss) income.......................................   $  (37,899)     $   18,792     $  (15,554)      $   35,833
                                                              ==========      ==========     ==========       ==========

(Loss) income per share:
   Basic ..................................................   $    (0.62)     $     0.35     $    (0.26)      $     0.67
                                                              ==========      ==========     ==========       ==========
   Diluted.................................................   $    (0.62)     $     0.35     $    (0.25)      $     0.66
                                                              ==========      ==========     ==========       ==========
Weighted average common shares outstanding:
   Basic ..................................................   60,713,593      53,599,022     60,682,432       53,599,014
                                                              ==========      ==========     ==========       ==========
   Diluted.................................................   61,326,784      54,127,521     61,336,494       54,137,127
                                                              ==========      ==========     ==========       ==========

                 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, 1998 and the year ended December 31, 1997

                                                                                 Unrealized                
                                                                                 gain (loss)                     Notes   
                                                                                     on                        receivable
                                                                                 securities      Foreign      on exercise
                                       Common Stock     Additional                available      currency      of common 
                                   -------------------   paid-in      Retained    for sale,     translation      stock    
                                     Shares     Amount   capital      earnings   net of taxes   adjustments     options     Total
                                   ----------   ------  ---------    ----------  ------------   -----------     -------    --------
<S>                                <C>          <C>     <C>          <C>           <C>           <C>            <C>        <C>
Balances at December 31, 1996 ..   53,488,340   $ 535   $  22,990    $  180,417    $  3,486      $     --       $(3,832)   $203,596
                                                                                                               
Net income .....................           --      --          --        78,932          --            --            --      78,932
                                                                                                               
Repurchase of common stock                                                                                     
    options ....................           --      --      (3,208)           --          --            --            --      (3,208)
                                                                                                               
Exercise of common stock                                                                                       
    options ....................      171,297       2       3,035            --          --            --            --       3,037
                                                                                                               
Issuance of common stock .......    6,906,198      69     141,934            --          --            --            --     142,003
                                                                                                               
Repayment of notes receivable                                                                                  
    on exercise of common stock                                                                                
    options, net of advances ...           --      --          --            --          --            --         3,832       3,832
                                                                                                               
Change in unrealized gain (loss)                                                                               
    on securities available for                                                                                
    sale, net of taxes .........           --      --          --            --      (8,500)           --            --      (8,500)
                                   ----------   -----   ---------    ----------    --------      --------       -------    --------
                                                                                                               
Balances at December 31, 1997 ..   60,565,835     606     164,751       259,349      (5,014)           --            --     419,692
                                                                                                               
Net loss .......................           --      --          --       (15,554)         --            --            --     (15,554)
                                                                                                               
Repurchase of common stock                                                                                     
    options ....................           --      --     (14,107)           --          --            --            --     (14,107)
                                                                                                               
Exercise of common stock                                                                                       
    options ....................      206,062       2      15,348            --          --            --            --      15,350
                                                                                                               
Change in unrealized gain (loss)                                                                               
    on securities available for
    sale, net of taxes .........           --      --          --            --      23,455            --            --      23,455
                                                                                                               
Foreign currency translation
    Adjustment, net of taxes ...           --      --          --            --          --        (1,537)           --      (1,537)
                                   ----------   -----   ---------    ----------    --------      --------       -------    --------
                                                                                                               
Balances at June 30, 1998 ......   60,771,897   $ 608   $ 165,992    $  243,795    $ 18,441      $ (1,537)      $    --    $427,299
                                   ==========   =====   =========    ==========    ========      ========       =======    ========

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

                                                            5
</TABLE>

<PAGE>
                                 OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                            (Dollars in thousands)
<TABLE>
<CAPTION>
For the six months ended June 30,                                                        1998         1997
- -----------------------------------------------------------------------------------    ---------    ---------
<S>                                                                                   <C>          <C>
Cash flows from operating activities:
   Net (loss) income ..............................................................   $ (15,554)   $  35,833
   Adjustments to reconcile net income to net cash (used) provided by operating
      activities:
   Net cash provided from trading activities ......................................      55,657      106,833
   Proceeds from sales of loans available for sale ................................     943,947      187,848
   Purchases of loans available for sale ..........................................    (763,013)     (62,504)
   Origination of loans available for sale ........................................    (399,221)    (126,502)
   Principal payments received on loans available for sale ........................      52,464        6,251
   Premium amortization (discount accretion), net .................................      75,508       23,310
   Depreciation and amortization ..................................................       6,703       11,339
   Provision for loan losses ......................................................      11,929       17,651
   Gains on sales of interest earning assets, net .................................     (62,565)     (40,143)
   Impairment loss on AAA-rated agency IOs ........................................      77,645           --
   Provision for real estate owned, net ...........................................       5,871        2,246
   Gain on sale of real estate owned, net .........................................     (23,382)     (10,466)
   Gain on sale of low-income housing tax credit interests ........................      (4,746)          --
   (Increase) decrease in principal, interest and dividends receivable ............      (6,045)       3,510
   (Increase) decrease in income taxes receivable .................................     (11,386)       6,236
   Increase in deferred tax asset .................................................     (33,466)      (4,925)
   Increase in escrow advances ....................................................     (10,153)      (5,759)
   Increase in other assets .......................................................     (63,287)     (14,465)
   Increase (decrease) in accrued expenses, interest payable and other liabilities       42,926       (7,858)
                                                                                      ---------    ---------
Net cash (used) provided by operating activities ..................................    (120,168)     128,435
                                                                                      =========    =========

Cash flows from investing activities:
   Proceeds from sales of securities available for sale ...........................      91,230      162,412
   Purchases of securities available for sale .....................................    (453,449)    (107,374)
   Maturities of and principal payments received on securities available for sale .     148,621       11,930
   Purchase of securities held for investment .....................................     (74,084)     (29,920)
   Acquisition of subsidiaries ....................................................     (21,477)      (6,750)
   Purchase of low income housing tax credit interests ............................     (23,030)     (16,200)
   Proceeds from sale of low income housing tax credit interests ..................      21,927           --
   Proceeds from sales of discount loans ..........................................     318,222      221,966
   Proceeds from sales of loans held for investment ...............................          --        3,594
   Purchase and originations of loans held for investment, net of undisbursed loan     
      funds .......................................................................    (104,351)     (99,851)
   Purchase of discount loans .....................................................    (587,608)    (707,209)
   Decrease in real estate held for investment ....................................      43,519           --
   Decrease in investment in joint ventures .......................................          --       40,321
   Principal payments received on loans held for investment .......................      90,102       69,394
   Principal payments received on discount loans ..................................     175,840      159,144
   Proceeds from sales of real estate owned .......................................     155,050       85,604
   Purchase of real estate owned in connection with discount loan purchases .......      (7,769)      (1,425)
   Additions to premises and equipment ............................................     (20,954)      (5,718)
                                                                                      ---------    ---------
Net cash used by investing activities .............................................    (248,211)    (220,082)
                                                                                      =========    =========
</TABLE>

                                           (Continued on next page)

                                                       6
<PAGE>
                                OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                             CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
                                           (Dollars in thousands)

<TABLE>
<CAPTION>
For the six months ended June 30,                                                     1998         1997
- ---------------------------------------------------------------------------------   ---------    ---------
<S>                                                                                 <C>          <C>
Cash flows from financing activities:
   Increase in deposits .........................................................   $ 161,555    $ 278,861
   Increase (decrease) in securities sold under agreements to repurchase ........      25,720      (74,546)
   Repayment of short-term notes ................................................      (1,506)          --
   Proceeds from issuance of obligations under lines of credit, net of repayments     203,153       61,399
   Payments on advances from Federal Home Loan Bank .............................          --         (399)
   Loans made to executive officers, net of repayments ..........................          --          994
   Exercise of common stock options .............................................      15,350        1,736
   Repurchase of common stock options ...........................................     (14,107)      (1,870)
                                                                                    ---------    ---------
Net cash provided by financing activities .......................................     390,165      266,175
                                                                                    ---------    ---------

Net increase in cash and cash equivalents .......................................      21,786      174,528
Cash and cash equivalents at beginning of period ................................     152,244       52,219
                                                                                    ---------    ---------
Cash and cash equivalents at end of period ......................................   $ 174,030    $ 226,747
                                                                                    =========    =========

Reconciliation of cash and cash equivalents at end of period:
   Cash and amounts due from depository institutions ............................   $  16,160    $   6,911
   Interest earning deposits ....................................................      19,870       29,992
   Federal funds sold and repurchase agreements .................................     138,000      189,844
                                                                                    ---------    ---------
                                                                                    $ 174,030    $ 226,747
                                                                                    =========    =========
Supplemental disclosure of cash flow information:

   Cash paid during the period for:
     Interest ...................................................................   $  93,031    $  77,512
                                                                                    =========    =========

     Income taxes ...............................................................   $  34,425    $   7,354
                                                                                    =========    =========

Supplemental schedule of non-cash investing and financing activities:

   Real estate owned acquired through foreclosure ...............................   $ 106,030    $  90,153
                                                                                    =========    =========

          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, 1998
                  (Dollars in thousands, except per share data)

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

NOTE 1            BASIS OF PRESENTATION

         The accompanying  unaudited consolidated financial statements have been
prepared in conformity  with the  instructions to Form 10-Q and Article 10, Rule
10-01 of Regulation S-X for interim financial statements.  Accordingly,  they do
not include all of the information and footnotes  required by generally accepted
accounting   principles   ("GAAP")  for  complete  financial   statements.   The
consolidated  financial  statements  include  the  accounts  of Ocwen  Financial
Corporation ("Ocwen" or the "Company") and its subsidiaries. Ocwen owns directly
and indirectly all of the outstanding  common and preferred stock of its primary
subsidiaries,  Ocwen Federal Bank FSB (the "Bank"), Investors Mortgage Insurance
Holding Company ("IMI") and Ocwen UK plc ("Ocwen UK").  Ocwen also owns 97.8% of
Ocwen Financial  Services  ("OFS"),  with the remaining 2.2% owned by the owners
(and their  spouses)  of  Admiral  Home Loan  ("Admiral")  and  reported  in the
consolidated  financial  statements  as a  minority  interest.  All  significant
intercompany transactions and balances have been eliminated in consolidation.

         The  consolidated   financial   statements  of  the  Company's  foreign
subsidiary, Ocwen UK, and its equity investee, Kensington Mortgage Company, have
been prepared in accordance with accounting principles generally accepted in the
United Kingdom ("UK GAAP") and comply with the significant  accounting  policies
described  hereunder.  UK GAAP  varies  in  certain  significant  respects  from
generally accepted accounting principles in the United States ("U.S. GAAP"). The
principal  adjustment  made to conform to U.S.  GAAP was to  recognize a gain on
sale of interest earning assets in connection with the  securitization of single
family  subprime  residential  mortgage  loans and record the residual  security
retained at fair value.

         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, 1998 and
December 31, 1997,  the results of its  operations  for the three and six months
ended June 30, 1998 and 1997,  its cash flows for the six months  ended June 30,
1998 and 1997,  and its  changes  in  stockholders'  equity  for the year  ended
December  31,  1997 and the six  months  ended  June 30,  1998.  The  results of
operations  and other  data for the three and six month  periods  ended June 30,
1998 are not necessarily  indicative of the results that may be expected for any
other interim periods or the entire year ending December 31, 1998. The unaudited
consolidated financial statements presented herein should be read in conjunction
with the audited  consolidated  financial  statements  and related notes thereto
included  in the  Company's  Form 10-K for the year  ended  December  31,  1997.
Certain  reclassifications  have been made to the  prior  period's  consolidated
financial statements to conform to the June 30, 1998 presentation.

         In preparing  the  consolidated  financial  statements,  management  is
required to make estimates and assumptions  that affect the reported  amounts of
assets and liabilities at the dates of the statements of financial condition and
revenues and expenses for the periods covered.  Actual results could differ from
those estimates and assumptions.

NOTE 2            ADOPTION OF RECENTLY ISSUED ACCOUNTING STANDARDS

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

                                       8
<PAGE>
                           OCWEN FINANCIAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 1998
                  (Dollars in thousands, except per share data)

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

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

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

         In June 1998, the FASB issued SFAS No. 133,  "Accounting for Derivative
Instruments and Hedging  Activities."  SFAS No. 133  establishes  accounting and
reporting  standards for derivative  instruments,  including certain  derivative
instruments embedded in other contracts and for hedging activities. SFAS No. 133
requires  that  an  entity   recognize  all  derivatives  as  either  assets  or
liabilities in the statement of financial position and measure those instruments
at fair value.  If certain  conditions are met, a derivative may be specifically
designated  as (a) a hedge of the  exposure  to  changes  in the fair value of a
recognized asset or liability or an unrecognized firm commitment, (b) a hedge of
the exposure to variable cash flows of a forecasted transaction,  or (c) a hedge
of the foreign currency exposure of a net investment in a foreign operation,  an
unrecognized   firm   commitment,   an   available-for-sale   security,   or   a
foreign-currency-denominated forecasted transaction.

         The accounting for changes in the fair value of a derivative  (that is,
gains  and  losses)  depends  on the  intended  use of the  derivative  and  the
resulting  designation.  For a derivative  designated as hedging the exposure to
changes  in  the  fair  value  of a  recognized  asset  or  liability  or a firm
commitment  (referred to as a fair value hedge),  the gain or loss is recognized
in earnings in the period of change together with the offsetting loss or gain on
the  hedged  item  attributable  to the risk  being  hedged.  The effect of that
accounting  is to  reflect  in  earnings  the  extent  to which the hedge is not
effective  in  achieving  offsetting  changes in fair  value.  For a  derivative
designated  as hedging  the  exposure  to  variable  cash flows of a  forecasted
transaction  (referred to as a cash flow hedge),  the  effective  portion of the
derivative's  gain  or  loss is  initially  reported  as a  component  of  other
comprehensive  income  (outside  earnings) and  subsequently  reclassified  into
earnings when the  forecasted  transaction  affects  earnings.  The  ineffective
portion  of the  gain  or  loss  is  reported  in  earnings  immediately.  For a
derivative  designated  as  hedging  the  foreign  currency  exposure  of a  net
investment  in a  foreign  operation,  the  gain or loss is  reported  in  other
comprehensive  income (outside  earnings) as part of the cumulative  translation
adjustment.  The accounting for a fair value hedge  described above applies to a
derivative  designated  as a  hedge  of  the  foreign  currency  exposure  of an
unrecognized firm commitment or an available-for-sale  security.  Similarly, the
accounting  for a cash  flow  hedge  described  above  applies  to a  derivative
designated   as   a   hedge   of   the   foreign   currency    exposure   of   a
foreign-currency-denominated   forecasted  transaction.  For  a  derivative  not
designated as a hedging  instrument,  the gain or loss is recognized in earnings
in the period of change.

                                       9
<PAGE>

                           OCWEN FINANCIAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 1998
                  (Dollars in thousands, except per share data)

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

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

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

NOTE 3            ACQUISITION AND DISPOSITION TRANSACTIONS

         On April 24,  1998,  the Company,  through its wholly owned  subsidiary
Ocwen UK, acquired substantially all of the assets, and certain liabilities,  of
the United Kingdom ("UK")  operations of Cityscape  Financial Corp.  ("Cityscape
UK").  As  consummated,  the  Company  acquired  Cityscape  UK's  mortgage  loan
portfolio and its residential  subprime  mortgage loan origination and servicing
businesses  for $421,326  ((British  pound)249.6  million)  and assumed  $34,303
((British  pound)20.3  million) of  Cityscape  UK's  liabilities.  The excess of
purchase  price over net assets  acquired  related  to this  transaction,  which
amounted to $13,413,  net of accumulated  amortization of $160 at June 30, 1998,
is being amortized on a straight-line basis over a period of 15 years.

         On  February  25,  1998,  the  Company  purchased  36.07%  of the total
outstanding  common  stock of  Kensington  Mortgage  Company  ("Kensington"),  a
leading originator of nonconforming  residential mortgages in the UK for $45,858
((British pound)27.8 million). This investment is accounted for under the equity
method and is  included in  investment  securities.  The excess of the  purchase
price over the net  investment  which amounted to $38,485  ((British  pound)23.4
million) net of accumulated  amortization  of $855 ((British  pound)519,000 ) at
June 30, 1998, is being amortized on a  straight-line  basis over a period of 15
years.

         On January 20,  1998,  the Company  acquired DTS  Communications,  Inc.
("DTS"), a real estate technology company located in San Diego, California,  for
a purchase  price of $13,025 in cash,  common stock of the Company and repayment
of certain  indebtedness.  DTS has developed  technology  tools to automate real
estate  transactions.  DTS has been recognized by Microsoft  Corporation for the
Microsoft(R)   component-based   architecture  to  facilitate   electronic  data
interchange.  The common  stock of the  Company  issued in the  acquisition  was
acquired from  affiliates of the Company at the same price per share as was used
to  calculate  the  number of shares  issued in the  acquisition.  The excess of
purchase  price over net assets  acquired  related  to this  transaction,  which
amounted to $7,824, net of accumulated amortization of $240 at June 30, 1998, is
being amortized on a straight-line basis over a period of 15 years.

         The Company's  investment  in joint  venture  includes an investment in
BCFL, L.L.C.  ("BCFL"),  a limited liability  corporation formed in January 1997
between  the Company and  BlackRock  Capital  Finance  L.P.  ("BlackRock").  The
Company  owns a 10%  interest  in BCFL which was  formed to acquire  multifamily
loans.  At June 30, 1998, the Company's 10%  investment,  which is accounted for
under the cost method, amounted to $1,056.

         On November 6, 1997,  the Company  acquired  AMOS,  Inc., a Connecticut
based company  engaged  primarily in the  development of mortgage loan servicing
software.  AMOS'  products  are  Microsoft(R)  Windows(R)  based,  client/server
architecture  and  feature  real-time  processing,  designed  to  be  year  2000
compliant, a scaleable database platform and strong workflow  capabilities.  The
aggregate  purchase  price was $9,718,  including  $4,815 which is contingent on
AMOS, Inc. meeting certain software development performance criteria. The excess
of purchase price over net assets acquired  related to this  transaction,  which
amounted to $4,736, net of accumulated amortization of $214 at June 30, 1998, is
being amortized on a straight-line basis over a period of 15 years.

                                       10
<PAGE>
                           OCWEN FINANCIAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 1998
                  (Dollars in thousands, except per share data)

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

         On December 12, 1997, BCBF,  L.L.C.,  (the "LLC"), a limited  liability
company formed in March 1996 between the Company and BlackRock  distributed  all
of  its  assets  to  the  Company  and  its  other  50%   investor,   BlackRock.
Simultaneously,  the Company  acquired  BlackRock's  portion of the  distributed
assets.  The  Company's  equity in earnings of the LLC of $0 and $15,674 for the
six months ended June 30, 1998 and 1997,  respectively,  includes 50% of the net
income of the LLC before  deduction of the Company's 50% share of loan servicing
fees  which are paid 100% to the Bank.  Equity in  earnings  for the 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 Bank has  recognized  50% of the loan  servicing  fees not
eliminated in consolidation in servicing fees and other charges.

         Set  forth  below is the  statement  of  operations  of the LLC for the
periods indicated.

                                  BCBF, L.L.C.
                            STATEMENTS OF OPERATIONS


                                               For the          For the
                                            Three Months      Six Months
                                                Ended            Ended
                                            June 30, 1997    June 30, 1997
                                            -------------    -------------

Interest income ..........................    $  1,869          $  5,354
Interest expense .........................          --                --
                                              --------          --------
   Net interest income....................       1,869             5,354
                                              --------          --------
Non-interest income:                                          
   Gain on sale of loans held for sale ...          --            18,412
   (Loss) gain on real estate owned, net..        (206)            1,337
   Loan fees .............................           1                23
                                              --------          --------
                                                  (205)           19,772
                                              --------          --------
Operating expenses:                                           
   Loan servicing fees ...................         753             1,429
                                              --------          --------
                                                              
Net income ...............................    $    911          $ 23,697
                                              ========          ========
                                                         
         In March, 1997, as part of a larger  transaction  involving the Company
and an affiliate of BlackRock,  the LLC  securitized  1,196 loans with an unpaid
principal  balance of $51,714 and past due  interest of $14,209,  and a net book
value of $40,454.  Proceeds from sales of such securities by the LLC amounted to
$58,866.

NOTE 4            CAPITAL SECURITIES

         In August 1997,  Ocwen  Capital  Trust I, a wholly owned  subsidiary of
Ocwen,  issued  $125.0  million  of 10 7/8%  Capital  Securities  (the  "Capital
Securities").  Proceeds from issuance of the Capital Securities were invested in
10 7/8% Junior Subordinated  Debentures issued by Ocwen. The Junior Subordinated
Debentures,  which  represent  the sole  assets of Ocwen  Capital  Trust I, will
mature on August 1, 2027.

         Holders of the Capital  Securities  are entitled to receive  cumulative
cash  distributions  accruing  from the date of  original  issuance  and payable
semi-annually in arrears on February 1 and August 1 of each year,  commencing on
February  1, 1998,  at an annual  rate of 10 7/8% of the  liquidation  amount of
$1,000 per  Capital  Security.  Payment of  distributions  out of moneys held by
Ocwen Capital Trust I, and payments on  liquidation  of Ocwen Capital Trust I or
the  redemption  of Capital  Securities,  are  guaranteed  by the Company to the
extent Ocwen Capital Trust I has funds

                                       11
<PAGE>
                           OCWEN FINANCIAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 1998
                  (Dollars in thousands, except per share data)

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

available.  If the Company does not make  principal or interest  payments on the
Junior Subordinated  Debentures,  Ocwen Capital Trust I will not have sufficient
funds to make  distributions  on the  Capital  Securities,  in which  event  the
guarantee shall not apply to such distributions  until Ocwen Capital Trust I has
sufficient  funds  available.  Therefore,  the  Company  has the  right to defer
payment of interest on the Junior  Subordinated  Debentures  at any time or from
time to time for a period not exceeding 10 consecutive  semi-annual periods with
respect to each deferral  period,  provided that no extension  period may extend
beyond  the stated  maturity  of the Junior  Subordinated  Debentures.  Upon the
termination of any such extension period and the payment of all amounts then due
on any interest  payment  date,  the Company may elect to begin a new  extension
period.  Accordingly,  there  could be  multiple  extension  periods  of varying
lengths throughout the term of the Junior Subordinated  Debentures.  If interest
payments on the Junior  Subordinated  Debentures are deferred,  distributions on
the Capital  Securities will also be deferred and the Company may not permit any
subsidiary of the Company to, (i) declare or pay any dividends or  distributions
on, or redeem, purchase, acquire, or make a liquidation payment with respect to,
the Company's  capital stock or (ii) make any payment of principal,  interest or
premium, if any, on or repay, repurchase or redeem any debt securities that rank
PARI  PASSU  with or junior to the  Junior  Subordinated  Debentures.  During an
extension period,  interest on the Junior Subordinated  Debentures will continue
to accrue at the rate of 10 7/8% per annum, compounded semi-annually.

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

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

NOTE 5            COMPREHENSIVE INCOME

         Comprehensive  income is  defined as the change in equity of a business
enterprise during a period from transactions and other events and circumstances,
excluding those resulting from investments by and distributions to owners.  SFAS
No. 130  requires  that  comprehensive  income be presented  beginning  with net
income,  adding  the  elements  of  comprehensive  income  not  included  in the
determination of net income,  to arrive at comprehensive  income.  Comprehensive
income for the three months  ended June 30, 1998 and 1997  amounted to a loss of
$21,140 and income of $19,204,  respectively,  and for the six months ended June
30, 1998 and 1997 amounted to income of $6,364 and $ 39,407, respectively.

                                       12
<PAGE>
                           OCWEN FINANCIAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 1998
                  (Dollars in thousands, except per share data)

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

NOTE 6            FINANCIAL INSTRUMENTS AND RISK MANAGEMENT

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

INTEREST RATE MANAGEMENT

         In managing its interest rate risk, the Company on occasion enters into
interest rate swap agreements  ("interest  swaps").  Under interest  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 interest 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  interest swaps is amortized  (i.e.,  reduced) monthly
based upon estimated prepayment rates of the mortgages underlying the securities
being hedged.  The terms of the outstanding  interest swaps at June 30, 1998 and
December 31, 1997 follow:

<TABLE>
<CAPTION>
                                 Notional     LIBOR      Fixed     Floating Rate at
                     Maturity     Amount      Index      Rate       End of Period      Fair Value
                     --------     ------      -----      ----       -------------      ----------
<S>                    <C>       <C>         <C>         <C>            <C>                <C>
JUNE 30, 1998 ......   1998      $32,650     1-Month     6.18%          5.65%              56

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

         The 1-month LIBOR was 5.66% and 5.72% on June 30, 1998 and December 31,
1997, 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:

                                 Maturity     Notional Principal    Fair Value
                                 --------     ------------------    ----------
JUNE 30, 1998:
U.S. Treasury futures..........    1998            $ 90,100           $  505
  
DECEMBER 31, 1997:
U.S. Treasury futures..........    1998            $194,500           $1,996

         The fair value of the  interest  rate swaps and  interest  rate futures
contracts  represent the estimated  amount that the Company would receive or pay
to terminate these agreements taking into account current interest rates. Market
quotes are available for these  agreements.  The fair values are recorded in the
Consolidated Statements of Financial Condition offsetting the item being hedged.

FOREIGN CURRENCY MANAGEMENT

         The  Company  enters into  foreign  currency  derivatives  to hedge its
equity investments denominated in a foreign currency.

                                       13
<PAGE>
                           OCWEN FINANCIAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 1998
                  (Dollars in thousands, except per share data)

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

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

         On April 22, 1998,  the Company  sold short  foreign  currency  futures
contracts ("currency futures") to hedge its foreign currency exposure related to
its equity investment in Ocwen UK. Under the terms of the currency futures,  the
Company has the right to receive $66,728 and pay (British pound)40 million.  The
value of the currency futures is based on quoted market prices.

         The  Company  also  has  an  equity  investment  in a  foreign  entity,
Kensington,  which is  translated  into  U.S.  dollars  at the  current  rate of
exchange  existing at the Balance  Sheet date.  The  Company's  36.07%  share of
Kensington's profits and losses for the period are reflected in the Consolidated
Statements of Operations at the average monthly exchange rate.

         On February 25, 1998, the Company entered into a foreign  currency swap
agreement  ("currency  swap") with a AAA-rated  counterparty to hedge its equity
investment in Kensington. Under the terms of the currency swap, the Company will
swap (British pound)27.5 million for $43,546 in five years based on the exchange
rate on the date the  contract  became  effective.  The discount on the currency
swap  representing  the difference  between the contracted  forward rate and the
spot rate at the date of inception  is  amortized  over the life of the currency
swap on a straight-line  basis.  The value of the currency swap is calculated as
the notional  amount of the currency swap  multiplied by the difference  between
the spot rate at the date of  inception  and the spot rate at the  statement  of
financial condition date.

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

         The following  table sets forth the terms and values of these financial
instruments  at June  30,  1998.  No such  financial  instruments  were  held at
December 31, 1997:

<TABLE>
<CAPTION>
                                                     Notional Amount              
                                        ----------------------------------------       Contract      Unamortized
                           Maturity                  Pay               Receive           Rate         Discount      Fair Value
                        -------------   --------------------------- ------------      ---------      -----------   ------------
<S>                          <C>        <C>                            <C>              <C>           <C>             <C>  
Currency swap...........     2003       (British pound)27.5 million    $43,546          1.5835        $ 1,650         $  45
</TABLE>

<TABLE>
<CAPTION>
                                                     Notional Amount
                                        ----------------------------------------       Number of       Contract
                           Maturity                  Pay               Receive         Contracts         Rate         Fair Value
                        -------------   --------------------------  ------------      -----------    -------------   ------------
<S>                         <C>         <C>                            <C>                <C>           <C>            <C>    
British pound
  Currency futures......    Sept98      (British pound)40 million      $66,728            624           162.50         $ 1,432
</TABLE>

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

                                       14
<PAGE>
                           OCWEN FINANCIAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 1998
                  (Dollars in thousands, except per share data)

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

NOTE 7            STOCK SPLIT

         On October  29,  1997,  the  Company's  Board of  Directors  approved a
2-for-1 stock split of its issued and outstanding  common stock,  par value $.01
per share.  The stock split was effected  through the distribution of authorized
but unissued  shares of its common  stock on November  20,  1997,  to holders of
record of its common stock at the close of business on November  12,  1997.  All
references  in the interim  consolidated  financial  statements to the number of
shares and per share  amounts  have been  adjusted  retroactively  for the stock
split.

NOTE 8            REGULATORY REQUIREMENTS

         The Financial Institutions Reform, Recovery and Enforcement Act of 1989
("FIRREA")  and  the  regulations  promulgated  thereunder  established  certain
minimum levels of regulatory capital for savings  institutions subject to Office
of Thrift Supervision ("OTS") supervision. The Bank must follow specific capital
guidelines  stipulated  by the OTS which  involve  quantitative  measures of the
Bank's assets,  liabilities and certain  off-balance sheet items. An institution
that fails to comply with its regulatory  capital  requirements  must obtain OTS
approval of a capital plan and can be subject to a capital directive and certain
restrictions on its operations. At June 30, 1998, the minimum regulatory capital
requirements were:

o  Tangible  and core  capital of 1.5 percent and 3.0 percent of total  adjusted
   assets,  respectively,  consisting  principally of stockholders'  equity, but
   excluding  most  intangible  assets,  such as goodwill and any net unrealized
   holding gains or losses on debt securities available for sale.

o  Risk-based capital consisting of core capital plus certain  subordinated debt
   and other capital  instruments and, subject to certain  limitations,  general
   valuation  allowances on loans receivable,  equal to 8.0 percent of the value
   of risk-weighted assets.

         At June 30,  1998,  the Bank was  "well-capitalized"  under the  prompt
corrective action ("PCA") regulations adopted by the OTS pursuant to the Federal
Deposit  Insurance  Corporation  Improvement  Act  of  1991  ("FDICIA").  To  be
categorized as "well capitalized",  the Bank must maintain minimum core capital,
Tier 1 risk-based  capital and total  risk-based  capital ratios as set forth in
the table  below and must not be  subject  to any  written  agreement,  order or
directive  issued by the OTS to meet and maintain a specific  capital  level for
any capital measure.  The Bank's capital amounts and  classification are subject
to review by federal  regulators  about  components,  risk-weightings  and other
factors.  There are no conditions or events since June 30, 1998 that  management
believes have changed the institution's category.

                                       15
<PAGE>
                           OCWEN FINANCIAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 1998
                  (Dollars in thousands, except per share data)

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

         The  following   tables   summarize  the  Bank's  actual  and  required
regulatory capital at June 30, 1998:
<TABLE>
<CAPTION>
                                                                                                 To Be Well
                                                                         Minimum               Capitalized for       Agreed Upon
                                                                       for Capital            Prompt Corrective        Capital
                                               Actual               Adequacy Purposes         Action Provisions      Requirements
                                       ----------------------      ---------------------    ---------------------    ------------
                                        Ratio        Amount         Ratio       Amount        Ratio       Amount         Ratio
                                       -------    -----------      -------   -----------    ---------    --------       -------

<S>                                     <C>       <C>              <C>       <C>             <C>       <C>                <C>
Stockholders' equity, and ratio to      
  total assets........................  9.72%     $   256,973

Net unrealized loss on certain
  available for sale securities.......                 (2,106)

Excess mortgage servicing rights                         
  and deferred tax assets.............                   (428)
                                                  -----------
Tangible capital, and ratio to          
  adjusted total assets...............  9.64%     $   254,439      1.50%     $    39,599
                                                  ===========                ===========
Tier 1 (core) capital, and ratio to     
  adjusted total assets...............  9.64%     $   254,439      3.00%     $    79,198     5.00%     $   131,996        9.00%
                                                  ===========                ===========               ===========
Tier 1 capital, and ratio to           
  risk-weighted assets................ 11.45%     $   254,439                                6.00%     $   133,367
                                                  ===========                                          ===========

Allowance for loan and lease losses...                 23,497

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

Tier 2 capital........................                123,497

Low-level recourse deduction..........                (19,889)
                                                  -----------
Total risk-based capital, and ratio    
  to risk-weighted assets............. 16.11%     $   358,047      8.00%     $   177,823    10.00%     $   222,279       13.00%
                                                  ===========                ===========               ===========

Total regulatory assets...............            $ 2,642,455
                                                  ===========

Adjusted total assets.................            $ 2,639,921
                                                  ===========

Risk-weighted assets..................            $ 2,222,790
                                                  ===========
</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, 1998. A
Tier 1 association that before and after a proposed capital  distribution  meets
or  exceeds  its  fully  phased-in   capital   requirements   may  make  capital
distributions  during any calendar  year equal to the greater of (i) 100% of net
income for the calendar year to date plus 50% of its "surplus  capital ratio" at
the  beginning  of the year or (ii) 75% of its net income  over the most  recent
four-quarter period. In order to make these capital distributions, the Bank must
submit written notice to the OTS 30 days in advance of making the  distribution.
Notwithstanding  the  foregoing,  however,  the Bank's  ability to make  capital
distributions  as a Tier 1 institution  is limited by agreements  between it and
the  OTS  to  maintain  specified  capital  levels  and  to  dividend  to  Ocwen
subordinate  and residual  securities  resulting from the Bank's  securitization
activities.

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

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

                                       16
<PAGE>
                           OCWEN FINANCIAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 1998
                  (Dollars in thousands, except per share data)

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

savings and loan industry,  and the Bank's investment in subordinated classes of
mortgage-related   securities   issued  in  connection  with  the  Bank's  asset
securitization activities and otherwise.

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

NOTE 9            COMMITMENTS AND CONTINGENCIES

         At June 30, 1998 the Company had  commitments to (i) purchase $3,727 of
loans  secured  by small  commercial  properties,  (ii)  originate  $104,756  of
subprime  loans  secured by single  family  residential  properties,  (iii) fund
$29,489 of loans secured by multi-family residential buildings, (iv) fund $4,135
of loans  secured by office  buildings  and (v) fund $1,447 of loans  secured by
hotel  properties.  In addition,  the Company  through the Bank had  commitments
under  outstanding  letters of credit in the amount of $11,705 at June 30, 1998.
The  Company,  through  its  investment  in  subordinate  securities  and  REMIC
residuals  which had a book value of $188,642 at June 30, 1998,  supports senior
classes of mortgage-related  securities having an outstanding  principal balance
of $3,409,915.  On July 27, 1998, the Company  entered into a commitment to sell
its entire portfolio of AAA-rated agency interest-only and inverse interest-only
securities (together, "IOs") for $137,546, which represents book value.

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

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

GENERAL

         The Company's  business  activities  currently consist primarily of its
single family,  small commercial and large commercial  discount loan acquisition
and resolution  activities,  commercial  real estate  lending,  subprime  single
family residential  lending,  mortgage loans serviced for others and investments
in low-income housing tax credit interests.

         The  consistency  of  the  operating  results  of  the  Company  can be
significantly  affected by inter-period  variations in: (i) the amount of assets
acquired,  particularly  discount  loans;  (ii) the  amount  of  resolutions  of
discount loans,  particularly large multi-family residential and commercial real
estate loans;  (iii) the amount of multi-family  residential and commercial real
estate loans which mature or are prepaid, particularly loans with terms pursuant
to which the Company  participates in the profits of the underlying real estate;
and (iv)  sales by the  Company of loans  and/or  securities  acquired  from the
Company's securitization of loans.

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

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

         At June 30, 1998,  the only  significant  subsidiaries  of the Company,
other than the Bank, were IMI, OFS, Ocwen Capital Trust I and Ocwen UK. Prior to
July 15, 1997,  IMI,  through  subsidiaries,  owned and managed the Westin Hotel
(the "Hotel") in Columbus,  Ohio. On July 15, 1997,  IMI sold a 69%  partnership
interest in the Hotel for a minimal  gain and no longer  manages  the Hotel.  In
addition,  as of June 30,  1998,  IMI  owned  8.1% or  1,540,000  shares  of the
outstanding  common stock of Ocwen Asset  Investment Corp.  ("OAC"),  as well as
8.7% or 1,808,733  units of Ocwen  Partnership,  L.P.  ("OPLP"),  the  operating
partnership  formed to undertake the business of OAC and, through  subsidiaries,
also owns non-residential real estate properties as well as residential units in
cooperative  buildings.  OFS was  formed  in  October  1996 for the  purpose  of
purchasing  substantially  all of the  assets of Admiral  (a  transaction  which
closed on May 1, 1997),  the Company's  primary  correspondent  mortgage banking
firm for subprime single family  residential  loans,  and of assuming all of the
Bank's  subprime single family  residential  lending  operations.  Ocwen Capital
Trust I, a wholly owned  subsidiary of Ocwen, was formed for the express purpose
of issuing $125.0 million of 10 7/8% Capital  Securities,  the proceeds of which
were invested in 10 7/8% Junior Subordinated Debentures issued by Ocwen.

         The  following  discussion  of  the  Company's  consolidated  financial
condition and results of operations and capital  resources and liquidity  should
be read in conjunction with the Interim  Consolidated  Financial  Statements and
related Notes included in Item 1 hereof.



HIGHLIGHTS FOR THE QUARTER ENDED JUNE 30, 1998

         On April 24, 1998,  the Company,  through its  wholly-owned  subsidiary
Ocwen UK, acquired the mortgage loan portfolio and residential subprime mortgage
loan  origination and servicing  businesses from Cityscape UK for $421.3 million
((British  pound)249.6  million) and assumed $34.3 million ((British  pound)20.3
million) of its liabilities.  See Note 3 to the Interim  Consolidated  Financial
statement included in Item 1 hereof.

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

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

         On May 12, 1998,  the Company  established a  wholly-owned  subsidiary,
Ocwen Technology  Xchange,  Inc.  ("OTX"),  to supply its advanced mortgage loan
servicing,  resolution and work flow  technology to the mortgage and real estate
industries.  OTX has two  subsidiaries  which were  previously  acquired  by the
Company:  Amos,  Inc., a developer of mortgage loan  servicing  and  origination
software  and  workflow   technology,   acquired  in  October   1997,   and  DTS
Communications,  Inc., a leading  real estate  technology  company,  acquired in
January 1998.

         On June 29, 1998,  the Company  completed the  securitization  of 4,522
subprime  single  family  residential  mortgage  loans with an aggregate  unpaid
principal  balance of $382.7  million.  The Company  recorded a net gain of $9.7
million on the sale of the senior classes of securities in connection  with this
transaction.  The  Company  continues  to  service  the  loans for a fee and has
retained the related residual security.

         On  June  29,  1998,  the  Company,  as part  of a  larger  transaction
involving  the  Company,   Black  Rock  Finance  LP  and   Residential   Funding
Corporation,  completed the  securitization  of 1,155 single family  residential
mortgage  discount  loans with an aggregate  unpaid  principal  balance of $98.3
million.  The  Company  recorded a net gain of $12.2  million on the sale of the
senior classes of securities in connection  with this  transaction.  The Company
continues  to  service  the  loans  for a  fee  and  has  retained  the  related
subordinate security.

         On June 30, 1998, the Company completed the securitization of 14,179 UK
subprime  single  family  residential  mortgage  loans with an aggregate  unpaid
principal balance of (British pound)218.1 million ($363.8 million),  the largest
such securitization in the history of the UK. The Company recorded a net gain of
(British  pound)5.5  million ($9.1 million) on the sale of (British  pound)222.0
million  ($370.3  million)  senior classes of securities in connection with this
transaction.  The  Company  continues  to  service  the  loans for a fee and has
retained the related residual security.

         For the  three  months  ended  June 30,  1998,  the  Company  purchased
discount loans with a total unpaid  principal  balance of  approximately  $585.8
million,  including $217.7 million of single family  residential discount loans
from Union Bank of Switzerland.  Combined purchases and originations of subprime
single family loans for the same period amounted to approximately $658.0 million
of unpaid principal  balance,  including $421.3 million  purchased in connection
with the acquisition of Cityscape UK.

RECENT DEVELOPMENTS

         On July 27, 1998,  the Company  sold its entire  portfolio of AAA-rated
agency IOs for $137.5  million,  which  represents  book value.  A $77.6 million
pre-tax  ($62.4 million  after-tax)  impairment  loss was previously  charged to
earnings in the second quarter of 1998 as a result of the Company's  decision to
discontinue this investment activity and write-down the book value of the IOs.

         On  July  28,  1998,  the  Company  announced  that it has  engaged  an
investment  bank to identify  potential  strategic  partners  who can enable the
Company to expand its franchise both domestically and internationally.  Further,
on July 30, 1998 in response to investor inquiries,  Willliam C. Erbey, Chairman
and Chief  Executive  Officer stated that "Our capital and businesses have never
been stronger.  We see vast  opportunities to further deploy our services in new
and untapped markets.  It is for this reason,  and this reason only, that we are
considering strategic alliances to complement our strengths.  Affiliations could
take on many different  forms only one of which is a merger.  However,  a merger
would only occur if the  transaction was clearly in the best interest of Ocwen's
employees, customers and shareholders."

                                       19
<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,
                                                   ---------------------------------------------
                                                         1998            1997         Change
                                                   ---------------   ------------  -------------
                                                   (Dollars in thousands, except per share data)

<S>                                                  <C>             <C>                <C>
Net interest income ..............................   $    34,152     $    28,074        22%
Provision for loan losses ........................         9,675           7,909        22
Non-interest income excluding impairment loss ....        68,123          33,289       105
Impairment loss on AAA-rated agency IOs ..........       (77,645)             --        --
Non-interest expense .............................        55,771          31,080        79
Equity in earnings of investment in joint ventures            --           1,301      (100)
Net (loss) income ................................       (37,899)         18,792      (302)
                                                                                     
PER COMMON SHARE (1)
(Loss) income per share:
   Basic .........................................   $     (0.62)    $      0.35      (277)%
   Diluted .......................................         (0.62)           0.35      (277)
Stock price:                                                                         
   High ..........................................   $     28.38     $     16.44        73%
   Low ...........................................         22.31           12.75        75
   Close .........................................         26.88           16.31        65
                                                                                     
AVERAGE BALANCES                                                                     
Interest-earning assets ..........................   $ 3,401,335     $ 2,334,115        46%
Interest-bearing liabilities .....................     3,181,946       2,345,476        36
Stockholders' equity .............................       434,598         232,758        87
                                                                                     
KEY RATIOS                                                                           
Interest rate spread:                                                                
   Yield on interest-earning assets ..............         10.24%          11.47%      (11)%
   Cost of interest-bearing liabilities ..........          6.65            6.63        --
   Interest rate spread ..........................          3.59            4.84       (26)
Annualized return on average assets (2) (3) ......         (3.80)           2.75      (238)
Annualized return on average equity (3) ..........        (34.88)          32.29      (208)
Efficiency ratio(4) ..............................        226.44           49.60       357
Core (leverage) capital ratio ....................          9.64            9.40         3
Risk-based capital ratio .........................         16.11           13.81        17
</TABLE>

                                       20
<PAGE>

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

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

<TABLE>
<CAPTION>
                                                                   At or For the Six Months Ended June 30,
                                                               ----------------------------------------------
                                                                  1998               1997           Change
                                                               ----------         ----------      -----------
                                                                (Dollars in thousands, except per share data)
<S>                                                           <C>                <C>                 <C>
FOR THE PERIOD:
Net interest income..................................         $    51,337        $    45,437           13%
Provision for loan losses............................              11,929             17,651          (32)
Non-interest income excluding impairment loss........             113,529             54,640          108 
Impairment loss on AAA-rated agency IOs .............             (77,645)                --           --
Non-interest expense.................................              89,824             53,777           67
Equity in earnings of investment in joint ventures...                  --             15,674         (100)
Net (loss) income....................................             (15,554)            35,833         (143)

PER COMMON SHARE (1):
(Loss) income per share:
  Basic..............................................         $     (0.26)       $      0.67         (139)%
  Diluted............................................               (0.25)              0.66         (138)
Stock Price:
  High...............................................         $     30.75        $     17.38           77%
  Low................................................               22.25              12.63           76
  Close..............................................               26.88              16.31           65

AVERAGE BALANCES:
Interest-earning assets..............................         $ 3,015,879        $ 2,251,951           34%
Interest-bearing liabilities.........................           2,793,556          2,302,046          (21)
Stockholders' equity.................................             430,544            222,386           94

KEY RATIOS:
Interest rate spread:
  Yield on interest-earning assets...................                9.60%             10.79%         (11)%
  Cost of interest-bearing liabilities...............                6.69               6.61            1
     Interest rate spread............................                2.91               4.18          (30)
Annualized return on average assets (2)(3)...........               (0.86)              2.68         (132)
Annualized return on average equity (3)..............               (7.23)             32.23         (122)
Efficiency ratio (4).................................              102.98              46.46          122
Core (leverage) capital ratio........................                9.64               9.40            3
Risk-based capital ratio.............................               16.11              13.81           17
</TABLE>

(1)  Retroactively  adjusted  for  the  2-for-1  stock  split  approved  by  the
     Company's Board of Directors on October 29, 1997.
(2)  Includes  the  Company's  pro rata share of average  assets held by its 50%
     joint venture for the three and six months ended June 30, 1997.
(3)  Exclusive  of the  impairment  loss of $77,645  ($62,368  after  tax),  the
     annualized return on average assets would have been 2.45% and 2.58% for the
     three and six months ended June 30, 1998, respectively,  and the annualized
     return on average  equity  would have been  22.52% and 21.75% for the three
     and six months ended June 30, 1998, respectively.
(4)  Before  provision  for loan  losses,  and  including  equity in earnings of
     investment  in joint  venture  for the three and six months  ended June 30,
     1997.  Exclusive of the pre-tax impairment loss of $77,645,  the efficiency
     ratio would have been 54.53% and 54.48% for the three and six months  ended
     June 30, 1998, respectively.

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

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

SECOND QUARTER SUMMARY

         The Company  recorded a net loss of $37.9  million for the three months
ended June 30, 1998 as  compared  to a net income of $18.8  million for the same
period in 1997.  Diluted loss per share was $0.62 for the second quarter of 1998
as compared to diluted income per share of $0.35 for the second quarter of 1997.
The net loss for the second  quarter of 1998 includes a $62.4 million  after-tax
charge  against  earnings  related  to the  Company's  decision  to  immediately
discontinue  its investments in AAA-rated  agency IOs.  Excluding the IO-related
charge, the Company would have reported net income of $24.5 million or $0.40 per
diluted share for the 1998 second quarter.

         The $6.1  million or 22%  increase in net  interest  income  during the
second  quarter of 1998 as compared to the second  quarter of 1997 is  primarily
due to a $20.1 million or 30% increase in interest income as a result of a $1.07
billion  increase in average  balance of  interest-earning  assets,  offset by a
$14.0  million  or 36%  increase  in  interest  expense as a result of an $836.5
million or 36% increase in the average balance of interest-bearing liabilities.

         The $1.8  million  increase  in the  provision  for loan losses for the
three  months  ended June 30, 1998 as compared to the same period in 1997 is due
primarily to an  additional  $2.1  million of general  reserves  established  on
discount loans.

         Exclusive of the impairment loss of $77.6 million,  non-interest income
increased  by $34.8  million or 105%  primarily  as a result of a $10.5  million
increase in gains on sales of interest  earning assets,  a $5.9 million increase
in gains on real estate owned,  an $8.6 million  increase in servicing  fees and
other charges (as a result of a 184.8%  increase in the average balance of loans
serviced for others) and a $9.8 million increase in other income.

         On December 12, 1997, the LLC distributed  all of its remaining  assets
to its  partners.  As a result,  no equity in  earnings of  investment  in joint
venture  was  recorded  during  the second  quarter  of 1998.  During the second
quarter of 1997,  the Company  recorded  $1.3  million of income  related to its
investment in joint venture.

         Non-interest expense,  which includes $3.5 million and $11.3 million of
operating  expenses related to OTX and Ocwen UK,  respectively,  increased $24.7
million or 79% during the three  months  ended June 30,  1998 as compared to the
same period in 1997  primarily  as a result of (i) a $10.1  million  increase in
compensation  and  benefits,  due to an 83%  increase in the  average  number of
employees,  (ii) a $4.6 million increase in occupancy and equipment expense, and
(iii) a $9.1 million increase in other operating expenses.

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

         Income  tax  benefit  was  recorded  at a rate of 14.4% for the  second
quarter of 1998 as compared  to income tax  expense of 21.7% for the  comparable
period in the prior year. The Company  estimates that its effective tax rate for
1998 will approximate 11.5% before the use of a net operating loss carry-forward
which  resulted in a $3.4 million  increase in tax benefit for the first half of
1998.

RESULTS OF OPERATIONS: THREE AND SIX MONTHS ENDED JUNE 30, 1998 VERSUS THREE AND
SIX MONTHS ENDED JUNE 30, 1997

         NET INCOME  SUMMARY BY  BUSINESS  ACTIVITY.  The Company  continues  to
engage in significant discount loan acquisition and resolution  activities and a
variety of other  mortgage  lending  activities,  which  generally  reflect  the
Company's  desire to focus on business lines which leverage its core competency,
the servicing and management of servicing  intensive assets. The following table
presents the estimated  contribution  by business  activity to the Company's net
income for the periods indicated.

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

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

<TABLE>
<CAPTION>
                                                             Three Months                               Six Months
                                                --------------------------------------     --------------------------------------
                                                      1998                  1997                 1998                 1997
For the periods ended June 30,                  ----------------     -----------------     ----------------     -----------------
(Dollars in thousands)                           Amount       %        Amount       %       Amount       %       Amount        %
- ---------------------------------------------   --------     ---     ----------    ---     --------     ---     --------      ---
<S>                                             <C>          <C>     <C>           <C>     <C>          <C>     <C>           <C>
Discount Loans:
   Single family residential loans ..........   $  5,524      23     $  5,072       27     $ 22,519      48     $ 12,324       34
   Large commercial real estate loans .......     10,434      43        6,813       36       13,297      29        9,804       27
   Small commercial real estate loans .......      2,649      11          588        3        6,018      13        1,142        3

 Investment in low-income housing tax
   credits...................................        535       2        2,161       12        5,285      11        3,760       11

Commercial real estate lending ..............      5,661      23        1,466        8        5,318      11        2,068        6

Subprime single family residential lending(1)      1,092       4         (198)      (1)       2,364       5          744        2

Mortgage loan servicing (1) .................      2,600      11           38       --        4,128       9        1,108        3

Investment securities .......................     (2,044)     (8)       1,761        9       (9,748)    (21)       3,405       10

OTX .........................................     (3,147)    (14)          --       --       (4,250)     (9)          --       --

Other .......................................      1,165       5        1,091        6        1,883       4        1,478        4
                                                --------     ---     --------      ---     --------     ---     --------      ---
                                                  24,469     100%      18,792      100%      46,814     100%      35,833      100%
                                                             ===                   ===                  ===                   ===

Impairment loss on AAA-rated agency IOs .....    (62,368)                  --               (62,368)                  --
                                                --------             --------              --------             --------
                                                $(37,899)            $ 18,792              $(15,554)            $ 35,833
                                                ========             ========              ========             ========
</TABLE>
(1)  Includes net income from foreign  operations  derived from Ocwen UK of $7.1
     million resulting from its subprime single family  residential  lending and
     mortgage loan servicing  activities for the three and six months ended June
     30, 1998.

         The Company's  discount  loan  activities  include  asset  acquisition,
servicing and  resolution of single family  residential,  large  commercial  and
small  commercial  loans  and the  related  real  estate  owned.  Investment  in
low-income  housing tax credits  includes the Company's  investments,  primarily
through limited  partnerships,  in qualified  low-income  rental housing for the
purpose of obtaining  Federal  income tax credits  pursuant to Section 42 of the
Internal Revenue Code ("Code").  Low-income  housing tax credits and benefits of
$4.3  million and $2.9  million for the  quarters  ended June 30, 1998 and 1997,
respectively,  and $9.0  million and $6.5  million for the six months ended June
30, 1998 and 1997,  respectively,  are  included as credits  against  income tax
expense.  Commercial lending includes the Company's  origination of multi-family
and commercial  real estate loans held for  investment.  Subprime  single family
lending  includes the Company's  acquisition  and  origination  of single family
residential loans to nonconforming borrowers which are recorded as available for
sale and the Company's  historical  loan portfolio of single family  residential
loans held for  investment.  Mortgage  loan  servicing  includes  the  Company's
fee-for-services   business  of  providing  loan   servicing,   including  asset
management and resolution  services,  to  third-party  owners of  nonperforming,
underperforming and subprime assets.  Investment securities includes the results
of the securities portfolio,  whether available for sale, trading or investment,
other than REMIC  residuals and subordinate  interests  related to the Company's
securitization  activities  which have been  included  in the  related  business
activity.

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

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

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

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

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

<TABLE>
<CAPTION>
                                                                      Three months ended June 30,
                                          ----------------------------------------------------------------------------------
                                                            1998                                      1997
                                          ----------------------------------------- ----------------------------------------
                                            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..........................   $   127,444    $    1,758          5.52%  $    63,192    $      795          5.03%
Securities available for sale (1)......       589,879         4,565          3.10       308,267         6,509          8.45
Loans available for sale (2)...........       998,282        25,291         10.13       135,801         3,973         11.70
Investment securities and other........        93,100         1,532          6.58        29,113           745         10.24
Loan portfolio (2).....................       285,609        11,655         16.32       447,591        10,674          9.54
Discount loan portfolio................     1,307,021        42,281         12.94     1,350,151        44,246         13.11
                                          -----------    ----------                 -----------    ----------
Total interest-earning assets, interest
   income..............................     3,401,335        87,082         10.24     2,334,115        66,942         11.47
                                                         ----------                                ----------
Non-interest earning cash..............        25,264                                    12,204
Allowance for loan losses..............       (24,143)                                  (21,441)
Investments in low-income housing
   tax credit interests................       113,851                                   100,779
Investment in joint ventures...........         1,056                                    30,128
Real estate owned, net.................       176,613                                   102,527
Other assets...........................       298,926                                   174,003
                                          -----------                               -----------
   Total assets........................   $ 3,992,902                               $ 2,732,315
                                          ===========                               ===========
AVERAGE LIABILITIES AND
  STOCKHOLDERS' EQUITY:
Interest-bearing demand deposits.......   $    26,884    $      257          3.82   $    42,600    $      496          4.66
Savings deposits.......................         1,743            10          2.29         2,037            12          2.36
Certificates of deposit................     1,843,357        28,410          6.16     2,030,734        30,863          6.08
                                          -----------    ----------                 -----------    ----------
   Total interest-bearing deposits.....     1,871,984        28,677          6.13     2,075,371        31,371          6.05
Notes, debentures and other............       226,373         6,734         11.90       245,523         7,148         11.65
Obligations outstanding under
   lines of credit.....................       924,218        15,103          6.54            --            --            --
Securities sold under agreements to
   repurchase..........................       159,371         2,416          6.06        14,272           204          5.72
Federal Home Loan Bank advances........            --            --            --        10,310           145          5.63
                                          -----------    ----------                 -----------    ----------
   Total interest-bearing liabilities,
     interest expense..................     3,181,946        52,930          6.65     2,345,476        38,868          6.63
                                                         ----------                                ----------
Non-interest bearing deposits..........        19,440                                    28,147
Escrow deposits........................       142,986                                    72,006
Other liabilities......................       213,932                                    53,928
                                          -----------                               -----------
   Total liabilities...................     3,558,304                                 2,499,557
Stockholders' equity...................       434,598                                   232,758
                                          -----------                               -----------
   Total liabilities and stockholders'
     equity............................   $ 3,992,902                               $ 2,732,315
                                          ===========                               ===========

Net interest income before provision
   for loan losses.....................                  $   34,152                                $   28,074
                                                         ==========                                ==========
Net interest rate spread...............                                      3.59%                                     4.84%
                                                                            =====                                     =====
Net interest margin....................                                      4.02%                                     4.81%
                                                                            =====                                     =====
Ratio of interest-earning assets to
   interest-bearing liabilities........           107%                                      100%
                                                 ====                                      ====
</TABLE>

                                       24
<PAGE>

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

================================================================================
<TABLE>
<CAPTION>
                                                                        Six months ended June 30,
                                          ----------------------------------------------------------------------------------
                                                              1998                                      1997
                                          ------------------------------------------    ------------------------------------
                                            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 .........................   $   102,164     $     2,437         4.77%  $    97,765   $     2,453       5.02%
Securities available for trading ......            --              --           --         6,589           248       7.53
Securities available for sale (1)  ....       559,602           8,526         3.05       323,640        14,682       9.07
Loans available for sale  (2) .........       668,838          34,794        10.40       127,823         6,824      10.68
Investment securities and other .......        58,796           2,017         6.86        26,306         1,426      10.84
Loan portfolio (2) ....................       283,412          17,917        12.64       435,642        21,366       9.81
Discount loan portfolio ...............     1,343,067          79,078        11.78     1,234,186        74,470      12.07
                                          -----------     -----------                -----------   -----------        
Total interest-earning assets, interest                                              
   income .............................     3,015,879         144,769         9.60     2,251,951       121,469      10.79
                                                          -----------                              -----------        
Non-interest earning cash .............        22,744                                     11,781                
Allowance for loan losses .............       (25,026)                                   (18,897)               
Investments in low-income housing tax                                                
   credit interests ...................       122,775                                     95,588                
Investment in joint ventures ..........         1,056                                     46,882                
Real estate owned, net ................       174,283                                    107,377                
Other assets ..........................       311,765                                    176,624                
                                          -----------                                -----------
   Total assets .......................   $ 3,623,476                                $ 2,671,306                
                                          ===========                                ===========                      
AVERAGE LIABILITIES AND                                                              
   STOCKHOLDERS' EQUITY:                                                             
Interest-bearing demand deposits ......   $    22,018     $       613         5.57   $    33,275   $       723       4.35
Savings deposits ......................         1,739              20         2.30         2,328            27       2.32
Certificates of deposit ...............     1,804,089          55,889         6.20     1,997,377        60,514       6.06
                                          -----------     -----------                -----------   -----------
   Total interest-bearing deposits ....     1,827,846          56,522         6.18     2,032,980        61,264       6.03
Notes, debentures and other ...........       226,626          13,486        11.90       235,547        13,863      11.77
Obligations outstanding under                                                        
   lines of credit ....................       604,214          19,623         6.50            --            --         --
Securities sold under agreements to                                                  
   repurchase .........................       131,130           3,701         5.64        17,603           477       5.42
Federal Home Loan Bank advances .......         3,740             100         5.35        15,916           428       5.38
                                          -----------     -----------                -----------   -----------
   Total interest-bearing liabilities,
     interest expense .................     2,793,556          93,432         6.69     2,302,046        76,032       6.61
                                                          -----------                              -----------
Non-interest bearing deposits .........        21,022                                     20,765                
Escrow deposits .......................       126,283                                     71,860                
Other liabilities .....................       252,071                                     54,249                
                                          -----------                                -----------
   Total liabilities ..................     3,192,932                                  2,448,920                
Stockholders' equity ..................       430,544                                    222,386                
                                          -----------                                -----------
   Total liabilities and stockholders'                                               
     equity ...........................     3,623,476                                  2,671,306                
                                          ===========                                ===========
Net interest income before Provision ..                   $    51,337                              $    45,437                
   for loan losses ....................                   ===========                              ===========
Net interest rate spread ..............                                       2.91%                                  4.18%
                                                                              ====                                  =====
Net interest margin ...................                                       3.40%                                  4.04%
                                                                              ====                                  =====
Ratio of interest-earning assets to                                                  
   interest-bearing liabilities .......           108%                                        98%               
                                                  ===                                         ==
</TABLE>

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

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

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

         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      
                                         --------------------------------    --------------------------------      
                                                    1998 vs 1997                       1998 vs 1997            
For the periods ended June 30,           --------------------------------    --------------------------------
(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 ......................   $     83    $    880    $    963    $   (124)   $    108    $    (16)
   Securities held for trading .......         --          --          --          --        (248)       (248)
   Securities available for sale .....     (5,666)      3,722      (1,944)    (13,140)      6,984      (6,156)
   Loans available for sale ..........       (602)     21,920      21,318        (179)     28,149      27,970
   Loans .............................      5,770      (4,789)        981       5,198      (8,647)     (3,449)
   Discount loans ....................       (565)     (1,400)     (1,965)     (1,837)      6,445       4,608
   Investment securities and other ...       (348)      1,135         787        (672)      1,263         591
                                         --------    --------    --------    --------    --------    --------
     Total interest-earning assets ...     (1,328)     21,468      20,140     (10,754)     34,054      23,300
                                         --------    --------    --------    --------    --------    --------

Interest-Bearing Liabilities:
   Interest-bearing demand deposits ..        (78)       (161)       (239)        172        (282)       (110)
   Savings deposits ..................         --          (2)         (2)         --          (7)         (7)
   Certificate of deposit ............        430      (2,883)     (2,453)      1,338      (5,963)     (4,625)
                                         --------    --------    --------    --------    --------    --------
     Total interest-bearing deposits .        352      (3,046)     (2,694)      1,510      (6,252)     (4,742)
   Notes, debentures and other
     interest-bearing obligations ....        153        (567)       (414)      1,598      (1,975)       (377)
   Securities sold under agreements to
     repurchase ......................         13       2,199       2,212          21       3,203       3,224
   Obligations outstanding under lines
     of credit .......................         --      15,103      15,103          --      19,623      19,623
   Federal Home Loan Bank
     advances ........................        (73)        (72)       (145)         (2)       (326)       (328)
                                         --------    --------    --------    --------    --------    --------
   Total interest-bearing liabilities.        445      13,617      14,062       3,127      14,273      17,400
                                         --------    --------    --------    --------    --------    --------
Increase in net interest income ......   $ (1,773)   $  7,851    $  6,078    $(13,881)   $ 19,781    $  5,900
                                         ========    ========    ========    ========    ========    ========
</TABLE>

         The  Company's  net interest  income of $34.2  million  increased  $6.1
million or 22% during the three  months  ended June 30,  1998 as compared to the
comparable period in the prior year.  Interest income increased $20.1 million or
30%  due  to  a  $1.07  billion  or  46%  increase  in  the  Company's   average
interest-earning  assets,  offset by a 123 basis point  decline in the  weighted
average yield earned.  Of the $1.07 billion increase in average interest earning
assets, $862.5 million and $281.6 million relate to increases in loans available
for sale and  securities  available for sale,  respectively,  offset by a $162.0
million decrease in loan portfolio.  Interest expense increased $14.1 million or
36%  due  to an  $836.5  million  or  36%  increase  in  the  Company's  average
interest-bearing  liabilities. Of the $836.7 million net increase in the average
balance of  interest-bearing  liabilities,  $924.2  million  and $145.1  million
relate to  increases in  borrowings  under lines of credit and  securities  sold
under agreements to repurchase, respectively, offset by a $187.4 million decline
in certificates of deposit.

         The Company's  net interest  income of $51.3 million for the six months
ended June 30,  1998,  increased  $5.9  million or 13% as  compared  to the same
period in the prior year. The increase  resulted from a $763.9 million  increase
in average interest earnings assets,  offset by a 119 basis point decline in the
weighted   average   yield   earned   and  a   $491,000   increase   in  average
interest-bearing liabilities.

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

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

         INTEREST INCOME.  Interest income on loans available for sale increased
$21.3 million or 537% during the second  quarter of 1998 as compared to the same
period in 1997 primarily as a result of a $862.5 million increase in the average
balance  offset by a 157 basis point  decrease  in the  weighted  average  yield
earned.  The $862.5 million increase in loans available for sale is primarily as
a result of $292.8 million  purchased from the U.S.  operations of Cityscape and
$421.3 million purchased in connection with the acquisition of the UK operations
of  Cityscape.  For the  first  six  months  of 1998,  interest  income on loans
available for sale increased $28.0 million or 410% as compared to 1997 due to an
increase in the average balance of loans available for sale of $541.0 million or
423%  which was  offset in part by a 28 basis  point  decrease  in the  weighted
average  yield  earned.  The  decrease  of 123 and 119 basis  points in weighted
average  yields for the three and six months ended June 30, 1998,  respectively,
as compared to  comparable  periods in 1997 is  primarily  due to an increase in
nonperforming  subprime  single-family  residential  mortgage  loans  during the
second quarter of 1998.

         Interest  income on the loan  portfolio  increased by $981,000 or 9% in
the three months ended June 30, 1998 versus the three months ended June 30, 1997
primarily due to a 678 basis point increase in the weighted average yield earned
offset by a $162  million or 36%  decrease  in the  average  balance of the loan
portfolio.  For the six months ended June 30, 1998,  interest income on the loan
portfolio  decreased $3.4 million or 16% over that of the same period in 1997 as
a result of a $152.2  million or a 35%  decrease in the  average  balance of the
loan  portfolio  which was offset in part by a 283 basis  point  increase in the
weighted  average  yield earned on the  portfolio.  The increases in the average
yield  earned  during  1998 are  primarily  due to $4.7  million  of  additional
interest  received  during the second  quarter  of 1998 in  connection  with the
payoff of nonresidential loans.

         Interest  income  on the  discount  loan  portfolio  decreased  by $2.0
million or 4% in the three  months  ended June 30,  1998 as compared to the same
period in 1997  primarily  as a result of a $43.1  million or 3% decrease in the
average  balance of the discount loan  portfolio.  For the six months ended June
30,  1998,  and  compared  to the same  period in 1997,  interest  income on the
discount loan portfolio  increased $4.6 million or 6% due to a $108.9 million or
9% increase in the average  balance of the  discount  loan  portfolio  which was
offset  in part by a 29 basis  point  decrease  in the  weighted  average  yield
earned.  The yield on the overall  discount loan  portfolio  may 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 non-paying loans.

         Interest  income on  securities  available  for sale  decreased by $1.9
million or 30% during the second  quarter of 1998 as compared to the same period
in 1997 primarily due to a 535 basis point decline in the weighted average yield
earned,  which was offset by a $281.6  million or 91%  increase  in the  average
balance.  For the six months ended June 30, 1998  interest  income on securities
available  for sale  decreased  $6.2  million  as a result of a 602 basis  point
decline  in the  weighted  average  yield  earned  which was  offset by a $236.0
million  increase in the average  balance.  The decrease in the weighted average
yield during 1998 as compared to 1997 is  primarily  related to IOs and subprime
residual  securities as a result of declining  interest  rates and the resulting
increase  in  prepayment  speeds,  a $4.2  million  write-down  of cost basis of
certain subprime residual  securities during the second quarter of 1998, an $8.5
million write-down of cost basis of certain IOs during the first quarter of 1998
(which  have  been  sold as part of the IO sale),  net of the  reversal  of $4.5
million of reserves during the first quarter of 1998.

         INTEREST  EXPENSE.  Interest  expense of $52.9  million  for the second
quarter of 1998 increased by $14.1 million or 36% over the comparable  period in
the prior year as a result of an $836.5  million or 36%  increase in the average
balance of interest-bearing  liabilities.  Of the $836.5 million net increase in
the average balance of interest-bearing  liabilities,  $924.2 million and $145.1
million related to increases in borrowings  under lines of credit and securities
sold under  agreements to repurchase,  respectively,  offset by a $187.4 million
decline in  certificates  of deposit.  The increase in borrowing  under lines of
credit is primarily due to the Company's use of lines of credit at OFS and Ocwen
UK to fund the subprime single-family residential loan growth. For the first six
months of 1998,  interest expense amounted to $93.4 million,  a $17.4 million or
23% increase over the same period of the prior year.

         For additional  information  regarding lines of credit, see "Changes in
Financial  Condition  -  Obligations  Outstanding  Under  Lines of  Credit"  and
"Liquidity, Commitments and Off-Balance Sheet Risks."

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

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

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

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

<TABLE>
<CAPTION>
                                                        Three Months                          Six Months
For the periods ended June 30,                --------------------------------     -------------------------------
(Dollars in thousands)                            1998                1997              1998              1997
- -----------------------------------------     -------------      -------------     -------------     -------------
<S>                                           <C>                <C>               <C>               <C>          
Discount loans...........................     $       9,562      $       7,769     $      11,485     $      16,165
Loan portfolio...........................               113                140               444             1,486
                                              -------------      -------------     -------------     -------------
   Total.................................     $       9,675      $       7,909     $      11,929     $      17,651
                                              =============      =============     =============     =============
</TABLE>

         The  increase in loan loss  provision  for  discount  loans  during the
second  quarter  of  1998  as  compared  to the  second  quarter  of 1997 is due
primarily to an  additional  $2.1  million of general  reserves  established  on
discount loans. The decline in the loan loss provision for discount loans during
the six months  ended June 30,  1998 as compared to the same period in the prior
year is due primarily to (1) the  recapture  during the first quarter of 1998 of
previously  established  provisions in  connection  with the  securitization  of
single  family  residential  discount  loans  during the first  quarter of 1998,
offset by the additional $2.1 million of general reserves established during the
second  quarter of 1998 as discussed  above,  and (2) the inclusion in provision
for the first quarter of 1997 of $2.0 million of  additional  reserves that were
provided in connection with the unsecuritized  discount loans remaining from the
first quarter 1997  securitization.  No similar  charges were taken in 1998. The
decline in the loan loss  provision for the loan portfolio is primarily due to a
one-time  charge of $1.1  million in the second  quarter of 1997 to reserve  for
losses on a specific loan.

         Although  management  utilizes  its  best  judgment  in  providing  for
possible loan losses, there can be no assurance that the Company will not change
its provisions for possible loan losses in subsequent  periods to a higher level
from that recorded to date in 1998.  Changing economic and business  conditions,
fluctuations in local markets for real estate,  future changes in non-performing
asset trends,  large upward  movements in market interest rates or other reasons
could  affect the  Company's  future  provisions  for loan  losses.  For further
discussion and analysis  regarding the provisions for loan losses,  see "Changes
in Financial Condition - Allowances for Losses."

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

<TABLE>
<CAPTION>
                                                        Three Months                          Six Months
For the periods ended June 30,                --------------------------------     -------------------------------
(Dollars in thousands)                            1998                1997              1998              1997
- -----------------------------------------     -------------      -------------     -------------     -------------
<S>                                            <C>                <C>                <C>               <C>          
Servicing fees and other charges.............. $     13,488       $      4,845       $    23,260       $    10,081
Gains on sales of interest-earning assets, net       33,828             23,365            62,565            40,143
Impairment loss on AAA-rated agency IOs.......      (77,645)                --           (77,645)               --
Gain on real estate owned, net................       10,521              4,629            11,547             3,835
Other income..................................       10,286                450            16,157               581
                                               ------------       ------------       -----------       -----------
   Total...................................... $     (9,522)      $     33,289       $    35,884       $    54,640
                                               ============       ============       ===========       ===========
</TABLE>

         The $13.2 million  increase in servicing  fees and other charges during
the  first six  months  of 1998 was due to an  increase  in loan  servicing  and
related fees as a result of the Company's increase in loans (primarily  subprime
and non-performing) serviced for others. The average unpaid principal balance of
loans  serviced for others  amounted to $7.12 and $6.63 billion during the three
and six months  ended June 30,  1998,  as  compared  to $2.50 and $2.27  billion
during the three and six months ended June 30, 1997.

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

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

The following  table sets forth the Company's  loans serviced for others at June
30, 1998 (dollars in thousands):

<TABLE>
<CAPTION>
                            Discount Loans          Subprime Loans           Other Loans              Total
                       ---------------------   ----------------------    --------------------  ---------------------
                                      No. of                   No. of                  No. of                 No. of
                         Amount       Loans      Amount        Loans      Amount       Loans     Amount       Loans
                       ----------    -------   ----------      ------    --------      ------  ----------     ------
<S>                    <C>            <C>      <C>             <C>       <C>           <C>     <C>            <C>   
Loans securitized (1). $  913,215     15,265   $1,746,595      43,464    $     --         --   $2,659,810     58,729
Loans serviced     
 for third parties....  1,679,177     23,760    3,198,910      40,637     635,263      2,192    5,513,350     66,589  
                       ----------    -------   ----------      ------    --------      -----   ----------     ------
                       $2,592,392     39,025   $4,945,505      84,101    $635,263      2,192   $8,173,160    125,318
                       ==========     ======   ==========      ======    ========      =====   ==========    =======
</TABLE>
- ----------------
(1)   Consists of loans securitized by the Company and now held by a third-party
      securitization  entity (in which the Company retains a subordinate  and/or
      residual interest).

         Net gains on sales of interest-earning  assets in the second quarter of
1998 were  primarily  comprised  of $31.0  million  of net gains  recognized  in
connection with the  securitization  of single family discount and single family
subprime residential mortgage loans, as presented in the table below,  including
a $9.1 million gain recognized in connection with the  securitization  of 14,179
UK subprime single family residential mortgage loans with an aggregate principal
balance of (British  pound)218.1  million  ($363.8  million).  Additionally  the
Company recognized a $2.8 million gain on the sale of small commercial  discount
loans.  Net gains on sales of  interest-earning  assets in the second quarter of
1997 were primarily  comprised of $21.0 million of net gains in connection  with
the  securitization  of  single  family  discount  and  single  family  subprime
residential  mortgage loans, as presented in the table below, and  additionally,
the  Company  recorded  a $2.6  million  gain on the  sale  of  mortgage-related
securities to OAC.

         Gains on sale of interest-earning assets (as well as other assets, such
as real estate  owned,  as discussed  below)  generally are dependent on various
factors which are not necessarily  within the control of the Company,  including
market (both for  mortgages and  securitizations)  and economic  conditions  and
government  fiscal and  monetary  policies,  prevailing  interest  and  currency
exchange rates and credit,  prepayment,  basis and  asset/liability  risks. As a
result,  there can be no  assurance  that the gains on sale of  interest-earning
assets  (and other  assets)  reported by the  Company in prior  periods  will be
reported in future  periods or that there will not be  substantial  inter-period
variations in the results from such activities.

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

<TABLE>
<CAPTION>
                              Loans Securitized                                       Book Value
- --------------------------------------------------------------------------------    of Securities
                 Type of Loans                      Principal       No. of Loans       Retained          Net Gain
- --------------------------------------------       -----------      ------------     ------------      -----------
<S>                                                <C>              <C>               <C>              <C> 
For the Three Months Ended June 30, 1998:
   Single family discount...................       $    98,345            1,155       $     4,831      $    12,219
   Single family subprime...................           746,517           18,701            61,250           18,808
                                                   -----------      -----------       -----------      -----------
                                                   $   844,862           19,856       $    66,081      $    31,027
                                                   ===========      ===========       ===========      ===========

For the Three Months Ended June 30, 1997:
   Single family discount...................       $   170,641            1,783       $     6,704      $    17,200
   Single family subprime...................           104,845              896             7,132            4,462
                                                   -----------      -----------       -----------      -----------
                                                   $   275,486            2,679       $    13,836      $    21,662
                                                   ===========      ===========       ===========      ===========
</TABLE>

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

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

<TABLE>
<CAPTION>
                              Loans Securitized                                       Book Value
- --------------------------------------------------------------------------------    of Securities
                 Type of Loans                      Principal       No. of Loans       Retained          Net Gain
- --------------------------------------------       -----------      ------------     ------------      -----------
<S>                                                <C>              <C>               <C>              <C> 
For the Six Months Ended June 30, 1998:
   Single family discount...................       $   325,894            4,932       $    20,205      $    28,917
   Single family subprime...................           907,917           20,140            71,112           26,740
                                                   -----------      -----------       -----------      -----------
                                                   $ 1,233,811           25,072       $    91,317      $    55,657
                                                   ===========      ===========       ===========      ===========

For the Six Months Ended June 30, 1997:
   Single family discount...................       $   215,396            2,664       $     9,657      $    26,700
   Single family subprime...................           104,845              896             7,132            4,462
                                                   -----------      -----------       -----------      -----------
                                                   $   320,241            3,560       $    16,789      $    31,162
                                                   ===========      ===========       ===========      ===========
</TABLE>

         The Company's  securitization  activities  also result in  subordinated
and/or  residual  securities  which the Company  retains,  which have a carrying
value of $207.8  million at June 30, 1998 and which are  included in  securities
available  for  sale at fair  value.  See  "Changes  in  Financial  Condition  -
Securities Available for Sale."

         Impairment loss on AAA-rated  agency IOs amounted to $77.6 million,  or
$62.4  million  after tax, for the second  quarter and first six months of 1998.
This charge  resulted from the Company's  decision to discontinue  this activity
and write-down the book value of the IO portfolio.  On July 27, 1998 the Company
sold the entire AAA-rated agency IO portfolio at book value.

         The following table sets forth the results of the Company's  investment
in real estate owned (which does not include investments in real estate),  which
were  primarily  related to the  discount  loan  portfolio,  during the  periods
indicated:

<TABLE>
<CAPTION>
                                                        Three months                         Six months
For the periods ended June 30,                  -----------------------------       ------------------------------
(Dollars in thousands)                              1998              1997              1998               1997
- -------------------------------------------     ------------      -----------       ------------       -----------
<S>                                             <C>               <C>               <C>                <C>        
Gains on sales(1).........................      $    14,619       $     6,568       $    23,382        $    10,466
Provision for loss in fair value..........           (1,645)               90            (5,879)            (2,247)
Rental income (carrying costs), net.......           (2,453)           (2,029)           (5,956)            (4,384)
                                                ------------      -----------       ------------       -----------
   Gain (loss) on real estate owned, net..      $    10,521       $     4,629       $    11,547        $     3,835
                                                ===========       ===========       ===========        ===========
</TABLE>

- -----------------
(1)   The  increase  in gains on sales  during 1998 is  primarily  the result of
      increased  volume.  The Company sold 779 and 1,389  properties  during the
      three and six months ended June 30, 1998, respectively, as compared to 223
      and 756 during the three and six months ended June 30, 1997, respectively.

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

         Other income of $10.3  million for the first  quarter of 1998  includes
$2.9 million of gains on sales of  investments  in real estate,  $2.7 million of
brokerage  commissions  earned in connection  with the  origination  of loans by
Ocwen UK and $1.5 million of  management  fees  received  from OAC.  Included in
other  income for the six months  ended June 30,  1998 was a $4.7  million  gain
recognized in connection with the sale of investments in two low-income  housing
tax credit projects which occurred in the first quarter of 1998. See "Changes in
Financial Condition-Investments in Low-Income Housing Tax Credit Interests."

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

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

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

<TABLE>
<CAPTION>
                                                        Three months                         Six months
For the periods ended June 30,                  -----------------------------       ------------------------------
(Dollars in thousands)                              1998              1997              1998               1997
- --------------------------------------------    ------------      -----------       ------------       -----------
<S>                                             <C>               <C>               <C>                <C>        
Compensation and employee benefits........      $    29,766       $    19,676       $    51,247        $    34,599
Occupancy and equipment...................            8,553             3,960            15,010              6,789
Net operating loss on investments in real
   estate and certain low-income housing
   tax credit interests...................            1,046               104             2,292              1,197
Other operating expense...................           16,406             7,340            21,275             11,192
                                                -----------       -----------       -----------        -----------
   Total..................................      $    55,771       $    31,080       $    89,824        $    53,777
                                                ===========       ===========       ===========        ===========
</TABLE>

         Non-interest  expense of $55.8  million for the second  quarter of 1998
increased  $24.7  million or 79% as compared  to the second  quarter of 1997 and
includes  $11.3  million  and  $3.5  million   related  to  Ocwen  UK  and  OTX,
respectively.

         The increase in compensation and employee benefits during the three and
six months  ended June 30, 1998  reflects  an increase in the average  number of
employees  from 664 and 638 during the three and six months  ended June 30, 1997
to 1,510 and 1,329 during the three and six months ended June 30, 1998.

         The increase in occupancy and equipment  expenses  during the three and
six months ended June 30, 1998, as compared to the same period in the prior year
was primarily  due to increases in rent and other  occupancy  related  expenses,
data processing expenses and general office and equipment expenses,  all largely
attributable  to the increase in leased  corporate  and loan  production  office
space and the increase in employees discussed above.

         The $9.1 million increase in other operating  expenses during the three
months  ended June 30, 1998 as compared  to the  comparable  period in the prior
year is due  primarily  to a $5.8  million  increase  in loan  expenses,  a $2.2
million  increase in professional  fees and a $1.4 million increase in marketing
expenses, primarily related to Ocwen UK.

         DISTRIBUTIONS ON COMPANY-OBLIGATED,  MANDATORILY  REDEEMABLE SECURITIES
OF  SUBSIDIARY  TRUST  HOLDING  SOLELY  JUNIOR  SUBORDINATED  DEBENTURES  OF THE
COMPANY.  In August 1997, Ocwen Capital Trust I issued $125.0 million of 10 7/8%
Capital  Securities.  Cash  distributions on the Capital  Securities are payable
semi-annually in arrears on February 1 and August 1 of each year,  commencing on
February  1, 1998,  at an annual  rate of 10 7/8% of the  liquidation  amount of
$1,000 per Capital  Security.  For the three  months  ended June 30,  1998,  the
Company has  recorded  $3.4 million of  distributions  to holders of the Capital
Securities.

         EQUITY IN EARNINGS OF  INVESTMENT  IN JOINT  VENTURES.  On December 12,
1997,  the LLC  distributed  all of its remaining  assets to its partners.  As a
result, no equity in earnings of investment in joint venture was recorded during
the six months  ended June 30,  1998.  During  the second  quarter of 1997,  the
Company  recorded  $1.3  million of income,  which  consisted  primarily  of net
interest income,  related to its investment in joint venture.  The Company's 50%
share of the income from the joint  venture for the six months of 1997  amounted
to $15.7 million and consisted  primarily of $2.7 million of net interest income
and a $9.2 million of net gain related to the  securitization  of  single-family
residential loans in the first quarter.

         The Company's earnings from the LLC 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.  See Note 3 to the  Interim  Consolidated
Financial Statements included in Item 1 hereof.

         INCOME TAX  EXPENSE.  Income tax  benefit  (expense)  amounted  to $6.4
million  and  $(5.1)  million  during  the  second  quarter  of 1998  and  1997,
respectively,  and $5.8  million and $(8.7)  million for the first six months of
1998 and 1997, respectively.  The Company's income taxes reflect an expected tax
rate of 11.52% for 1998 and a $3.4 million tax benefit resulting from the use of
prior year net operating loss  carryforwards.  This compares to an effective tax
rate of 21.4%  for  1997.  The  Company's  expected  tax  rate is less  than its
statutory tax rate primarily due to tax credits of $4.3

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

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

million and $2.9 million for the second quarter of 1998 and 1997,  respectively,
and $9.0  million  and $6.5  million  for the first six months of 1998 and 1997,
respectively,  resulting  from  investments  in  low-income  housing  tax credit
interests.  No valuation  allowance  was required at June 30, 1998 because it is
expected that losses and tax credits will be utilized to offset  taxable  income
and tax expense. See "Changes in Financial  Condition-Investments  in Low Income
Housing Tax Credit Interests".

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

CHANGES IN FINANCIAL CONDITION

         GENERAL. From December 31, 1997 to June 30, 1998 total assets increased
by $436.4  million or 14%. This  increase was primarily due to a $161.3  million
increase  in the  loans  available  for  sale,  a  $112.5  million  increase  in
securities  available  for sale,  and a $74.1  million  increase  in  investment
securities. Total liabilities increased by $428.7 million from December 31, 1997
to June 30, 1998  primarily  due to a $203.2  million  increase  in  obligations
outstanding  under lines of credit,  a $161.6 million increase in deposits and a
$25.7 million increase in securities sold under agreements to repurchase.

         SECURITIES  AVAILABLE FOR SALE. At June 30, 1998,  securities available
for sale  amounted to $589.3  million or 16.8% of the  Company's  total  assets.
Securities  available for sale are carried at market value with unrealized gains
or losses  reported  as a  separate  component  of  stockholders'  equity net of
deferred taxes.  Unrealized losses on securities that reflect a decline in value
which is other than temporary are charged to earnings.  Securities available for
sale at June 30, 1998 included an aggregate of $26.5 million of unrealized gains
($18.4  million  unrealized  gain net of  deferred  taxes) as  compared to $11.7
million of  unrealized  losses  ($5.0  million  unrealized  loss net of deferred
taxes) at December 31, 1997.

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

                                               June 30,  December 31,
                                                1998         1997
                                              ---------   ---------
                                              (Dollars in Thousands)
Mortgage-related securities:
   Single family residential:
     CMOs (AAA-rated) .....................   $ 174,662   $ 160,451
     Interest-only:
       FHLMC ..............................      58,554      64,745
       FNMA ...............................      82,372      59,715
       GNMA ...............................      25,022      29,766
       AAA-rated ..........................      10,223      13,863
     Subordinates .........................     180,023      67,830
     REMIC residuals ......................      13,035      15,693
     Swap contracts .......................          56         (94)
                                              ---------   ---------
                                                543,947     411,969
                                              ---------   ---------
   Multi-family residential and commercial:
     Interest-only:
       AAA-rated ..........................       3,369       1,030
       Non-investment grade ...............                   3,477
     Subordinates .........................      14,763      14,048
                                              ---------   ---------
                                                 18,132      18,555
                                              ---------   ---------
 Marketable equity securities:
      Common stocks .......................      27,204      46,272
                                              ---------   ---------
       Total ..............................   $ 589,283   $ 476,796
                                              =========   =========

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

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

         Common  stocks are comprised  primarily of the Company's  investment in
OAC. At June 30, 1998 and  December 31, 1997,  the Company,  through IMI,  owned
1,540,000  and  1,715,000  shares of the issued and  outstanding  shares of OAC,
valued at $25.5 million and $35.2 million, respectively.

         The Company's  securities  available for sale of $589.3 million at June
30, 1998 increased by $112.5 million or 24% from December 31, 1997 due primarily
to $453.4  million  of  purchases  which was  offset by $91.2  million of sales,
$148.6  million of  maturities  and principal  repayments,  $67.9 million of net
premium  amortization  and  $77.6  million  of  write-downs  as a result  of the
impairment loss on AAA-rated agency IOs.

         At June 30, 1998, the carrying value of the Company's investment in IOs
amounted to $179.5  million or 31% of total  securities  available  for sale and
includes $38.4 million of zero coupon  securities and $3.4 million of commercial
IOs. IOs exhibit  considerably  more price volatility than mortgages or ordinary
mortgage pass-through  securities,  due in part to the uncertain cash flows that
result  from  changes  in  the  prepayment  rates  of  the  underlying  mortgage
collateral.   Increased   prepayments  of  the  underlying  mortgage  collateral
resulting  from a decrease in market  interest rates or other factors can result
in a loss of all or part of the purchase price of such security.  The book value
of the portfolio of AAA-rated  agency IOs at June 30, 1998 reflects a write-down
of $77.6  million  in the second  quarter  of 1998 as a result of the  Company's
decision to discontinue this investment  activity.  On July 27, 1998, the entire
portfolio of AAA-rated  agency IOs was sold at book value. At June 30, 1998, all
of the  Company's IO securities  were either  issued by FHLMC,  GNMA, or FNMA or
were rated AAA by national rating agencies.  At June 30, 1998,  unrealized gains
on the  Company's  portfolio of IO  securities  amounted to $881,000,  excluding
deferred taxes.

         At June 30, 1998 the  carrying  value of the  Company's  investment  in
subordinated and residual  interests  amounted to $194.8 million or 34% of total
securities  available for sale and supported senior classes of securities having
an outstanding principal balance of $3.41 billion.  Because of their subordinate
position,  subordinated  and  residual  classes of  mortgage-related  securities
provide   protection  to  and  involve  more  risk  than  the  senior   classes.
Specifically, when cash flow is impaired, debt service goes first to the holders
of senior  classes.  In  addition,  incoming  cash  flows  also may be held in a
reserve fund to meet any future  repayments  until the holders of senior classes
have been paid and, when appropriate,  until a specified level of funds has been
contributed to the reserve fund.  Further,  subordinated and residual  interests
exhibit  considerably  more price volatility than mortgages or ordinary mortgage
pass-through  securities,  due in part to the  uncertain  cash flows that result
from  changes  in the  prepayment  rates of the  underlying  mortgages.  Lastly,
subordinated and residual interests involve  substantially more credit risk than
the senior  classes of the  mortgage-related  securities to which such interests
relate and generally are not as liquid as the senior classes.

         The Company generally retains subordinate securities and REMIC residual
securities,  which are  certificated,  related to its  securitization  of loans.
Subordinate  securities and REMIC  residual  securities  retained  represent the
present value of the right to the excess cash flows generated by the securitized
loans that  represent the  difference  between (a) principal and interest at the
stated  rate  paid by  borrowers  and (b) the sum of (i)  principal  and  coupon
interest paid to third-party  investors who hold the more senior  classes,  (ii)
trustee fees, (iii) third-party  credit  enhancement fees (if applicable),  (iv)
stipulated servicing fees and (v) estimated loan portfolio losses. The Company's
right  to  receive  this  excess  cash  flow may  begin  after  certain  reserve
requirements have been met, which are specific to each securitization and may be
used as a means of credit enhancement.  The Company determines the present value
of anticipated cash flows at the time each  securitization  transaction  closes,
utilizing valuation assumptions appropriate for each particular transaction.

         The  significant  valuation  assumptions are related to the anticipated
average  lives of the loans  sold,  the  anticipated  prepayment  speeds and the
anticipated  credit losses  related  thereto.  In order to determine the present
value of this excess cash flow, the Company currently applies a discount rate of
18% to the projected cash flows.

         The annual  prepayment rate of the  securitized  loans is a function of
full and partial  prepayments and defaults.  The Company makes assumptions as to
the prepayment  rates of the underlying  loans,  which the Company  believes are
reasonable,  in estimating fair values of the  subordinate  securities and REMIC
residual securities

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

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

retained.  During the second quarter of 1998, the Company  utilized  proprietary
prepayment  curves  generated by the Company  (reaching an  approximate  maximum
annual rate of 40%).

         In its estimates of annual loss rates, the Company utilizes assumptions
that it believes are reasonable.  The Company estimates annual losses of between
0.225% and 1.52% of the underlying loans.

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

         The  Company  does not  intend to  purchase  subordinated  or  residual
classes of  mortgage-related  securities  created by unaffiliated  parties.  The
Company is likely, however, to retain subordinated or residual classes resulting
from the  securitization of assets held by it directly,  although it is intended
that any such  securities held by the Bank will be distributed to the Company as
a  dividend,  subject to the Bank's  ability to  declare  such  dividends  under
applicable  limitations.  Five such  securities  with an aggregate book value of
$40.6  million  were  distributed  to the Company from the Bank in the form of a
dividend  during January 1998. At June 30, 1998,  the Bank held two  subordinate
securities  with a  carrying  value and book  value of $22.6  million  and $19.9
million, respectively.

         LOANS  AVAILABLE FOR SALE.  The Company's  loans  available for sale at
June 30, 1998,  which are carried at the lower of cost or fair value,  increased
by $161.3 million or 91% from December 31, 1997 and consist  primarily of single
family residential loans to subprime borrowers. The Company generally intends to
sell or securitize  its single family  residential  loans to subprime  borrowers
and, as a result,  all of such loans were  classified  as available  for sale at
June 30, 1998 and December 31, 1997.  The Company's  single  family  residential
lending activities to subprime borrowers is conducted by OFS and Ocwen UK.

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


                                                June 30,    December 31,
                                                  1998         1997
                                                --------     --------
                                                (Dollars in thousands)

Single family residential loans ...........     $337,989     $176,554
Consumer loans ............................          370          487
                                                --------     --------
                                                $338,359     $177,041
                                                ========     ========

         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)                             1998              1997              1998               1997
- ---------------------------------------------   -----------       -----------       -----------        -----------
<S>                                             <C>               <C>               <C>                <C>        
Balance at beginning of period............      $   493,106       $    88,511       $   177,041        $   126,366
Purchases (1):
   Single family residential..............          441,293            24,837           763,013             62,504
Originations (1):
   Single family residential..............          216,699            98,338           399,221            126,502
Sales (2).................................         (777,117)         (102,362)         (943,276)          (187,848)
Increase (decrease) in lower of cost or
   market reserve.........................             (752)             (600)           (1,079)              (442)
Loans transferred to loan portfolio.......               --                --                --            (13,694)
Principal repayments, net of capitalized
   interest...............................          (32,814)           (3,292)          (53,817)            (6,251)
Transfer to real estate owned.............           (2,056)           (1,805)           (2,744)            (3,510)
                                                -----------       -----------       -----------        -----------
   Net increase (decrease) in loans.......         (154,747)           15,116           161,318            (22,739)
                                                -----------       -----------       -----------        -----------
Balance at end of period..................      $   338,359       $   103,627       $   338,359        $   103,627
                                                ===========       ===========       ===========        ===========
</TABLE>

(1)      During the first six months of 1998 and 1997 the Company  purchased and
         originated  $1.16 billion and $189.0 million,  respectively,  of single
         family  residential  loans to subprime  borrowers.  Purchases of single
         family  residential  loans  during the three months ended June 30, 1998
         include $421.3 million  purchased in connection with the

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

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

         acquisition  of  the  UK operations of  Cityscape  Financial  Corp. The
         Company also  securitized  $746.5 million of subprime loans,  including
         $363.8 million by Ocwen UK, during the three months ended June 30, 1998
         for an aggregate gain of $18.8 million.

(2)      Included  in sales  for the three  months  ended  June 30,  1998 is the
         securitization  of 4,522 subprime  single family  residential  mortgage
         loans with an aggregate  unpaid  principal  balance of $382.7  million.
         Also  included  in  sales  for  the  second  quarter  of  1998  is  the
         securitization  of  14,179 of  UK  subprime  single family  residential
         mortgage  loans  with an unpaid  principal  balance  of $363.8  million
         ((British pound)218.1 million).

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

                                            June 30,    December 31,
                                              1998          1997
                                            -------       -------
                                            (Dollars in thousands)
Non-performing loans:                    
   Single family .......................... $80,325       $13,509
   Consumer ...............................      46            25
                                            -------       -------
                                            $80,371       $13,534
                                            =======       =======
                                     
Non-performing loans as a percentage of:
   Total loans available for sale..........   23.75%         7.64%
   Total assets............................    2.29%         0.44%

         Non-performing  loans available for sale consist  primarily of subprime
single  family  residential  loans,  reflecting  the  higher  risks  of  default
associated with such loans. Although subprime loans generally have higher levels
of default than prime loans, the Company believes that the borrower's  equity in
the security  property and the Company's  expertise in the area of resolution of
nonperforming loans will make its subprime borrower loan program successful.

         INVESTMENT SECURITIES. Investment securities increased by $74.1 million
from  December 31, 1997 to June 30, 1998  primarily as a result of the Company's
$45.8 million  investment to acquire 36.07% of the  outstanding  common stock of
Kensington  Mortgage Company, a leading originator of nonconforming  residential
mortgages  in the  UK,  and a $27.1  million  additional  investment  in OPLP in
exchange for an additional  1,648,733 limited  partnership units. The additional
investment in OPLP increases the Company's ownership to 1,808,733 units or 8.7%.
See Note 1 to the Interim  Consolidated  Financial Statements included in Item 1
hereof and "Changes in Financial Condition - Securities Available for Sale."

         DISCOUNT LOAN  PORTFOLIO.  At June 30, 1998, the Company's net discount
loan portfolio  amounted to $1.42 billion or 41% of the Company's  total assets.
The following  table sets forth the  composition of the Company's  discount loan
portfolio by type of loan at the dates indicated.

                                           June 30,        December 31,
                                             1998              1997
                                         ------------      ------------
                                             (Dollars in thousands)
Single family residential loans........  $    735,838      $    900,817
Multi-family residential loans.........       258,628           191,302
Commercial real estate loans (1).......       758,518           701,035
Other loans............................         7,785             1,865
                                         ------------      ------------
   Total discount loans................     1,760,768         1,795,019
Unaccreted discount (2)................      (316,410)         (337,350)
Allowance for loan losses..............       (22,852)          (23,493)
                                         ------------      ------------
   Discount loans, net.................  $  1,421,506      $  1,434,176
                                         ============      ============

(1)      The  balance  at June 30,  1998  consisted  of $352.3  million of loans
         secured by office buildings, $132.2 million of loans secured by hotels,
         $143.3  million  of loans  secured  by retail  properties  or  shopping
         centers and $130.7  million of loans secured by other  properties.  The
         balance at  December  31,  1997  consisted  of $363.7  million of loans
         secured by office buildings,  $98.9 million of loans secured by hotels,
         $106.8  million  of loans  secured  by retail  properties  or  shopping
         centers and $131.6 million of loans secured by other properties.

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

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

(2)      The  balance at June 30,  1998  consisted  of $165.4  million on single
         family  residential  loans,  $28.0 million on multi-family  residential
         loans,  $120.4 million on commercial real estate loans and $2.6 million
         on other loans.  The balance at December  31, 1997  consisted of $170.7
         million  on  single  family   residential   loans,   $46.0  million  on
         multi-family  residential  loans,  $120.5  million on  commercial  real
         estate loans and $0.2 million on other loans.

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

<TABLE>
<CAPTION>
                                                           Three months ended June 30,
                                           --------------------------------------------------------
                                                      1998                          1997
                                           --------------------------    --------------------------
                                                             No. of                         No. of
                                             Balance         Loans          Balance         Loans
                                           -----------    -----------    -----------    -----------
                                                             (Dollars in thousands)
<S>                                        <C>            <C>            <C>            <C>   
Balance at beginning of period .........   $ 1,504,878          8,571    $ 1,562,385         12,202
Acquisitions(1) ........................       585,755          4,138        399,473          1,543
Resolutions and repayments(2) ..........      (130,265)          (590)      (134,224)          (532)
Loans transferred to real estate owned .       (84,404)          (636)       (68,912)          (352)
Sales(3) ...............................      (115,196)        (1,168)      (168,295)        (1,751)
                                           -----------    -----------    -----------    -----------
Balance at end of period ...............   $ 1,760,768         10,315    $ 1,590,427         11,110
                                           ===========    ===========    ===========    ===========
</TABLE>
<TABLE>
<CAPTION>
                                                            Six months ended June 30,
                                           --------------------------------------------------------
                                                      1998                          1997
                                           --------------------------    --------------------------
                                                             No. of                         No. of
                                             Balance         Loans          Balance         Loans
                                           -----------    -----------    -----------    -----------
                                                             (Dollars in thousands)
<S>                                        <C>            <C>            <C>            <C>  
Balance at beginning of period .........   $ 1,795,020         12,980    $ 1,314,399          5,460
Acquisitions(1) ........................       676,305          4,710        842,351          9,754
Resolutions and repayments(2) ..........      (205,791)        (1,087)      (197,777)          (726)
Loans transferred to real estate owned..      (149,207)        (1,323)      (120,498)          (744)
Sales(3) ...............................      (355,559)        (4,965)      (248,048)        (2,634)
                                           -----------    -----------    -----------    -----------
Balance at end of period ...............   $ 1,760,768         10,315    $ 1,590,427         11,110
                                           ===========    ===========    ===========    ===========
</TABLE>

(1)      During the three months ended June 30, 1998,  acquisitions consisted of
         $293.9 million of single family  residential  loans,  $145.5 million of
         multi-family  residential  loans and $146.3 million of commercial  real
         estate  and  land   loans.   During  the  first  six  months  of  1998,
         acquisitions  consisted of $335.3 million of single family  residential
         loans,  $148.5  million of  multi-family  residential  loans and $192.5
         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  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.

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

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


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

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

         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, 1998              December 31, 1997
                                                      ----------------------      ----------------------
                                                      Principal       % of        Principal       % of
                                                        Amount        Loans         Amount         Loans
                                                      ----------     -------      ----------      ------
<S>                                                   <C>              <C>        <C>              <C>
Loans without Forbearance Agreements:
   Current.......................................     $  825,438      46.88%      $  670,115       37.33%
   Past due 31 to 89 days........................         53,295       3.02           21,098        1.18
   Past due 90 days or more......................        566,413      32.17          638,319       35.56
   Acquired and servicing not yet transferred....         80,647       4.58           28,053        1.56
                                                      ----------     ------       ----------      ------
     Subtotal....................................      1,525,793      86.65        1,357,585       75.63
                                                      ----------     ------       ----------      ------

Loans with Forbearance Agreements:
   Current.......................................          1,908       0.11            3,140        0.18
   Past due 31 to 89 days........................          1,740       0.10            1,688        0.09
   Past due 90 days or more (1)..................        231,327      13.14          432,606       24.10
                                                      ----------     ------       ----------      ------
     Subtotal....................................        234,975      13.35          437,434       24.37
                                                      ----------     ------       ----------      ------

Total............................................     $1,760,768     100.00%      $1,795,019      100.00%
                                                      ==========     ======       ==========      ======
</TABLE>

(1)      Includes  $219.9 million of loans which were less than 90 days past due
         under the terms of the  forbearance  agreements  at June 30,  1998,  of
         which $200.0 million were current and $19.9 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,
                                            1998               1997
                                         ---------          ---------
                                            (Dollars in thousands)
Single family residential loans ......   $  37,638          $  46,226
Multi-family residential loans .......      71,330             71,382
Commercial real estate and land loans:                   
   Hotel .............................      60,088             89,362
   Office buildings ..................     113,816             68,759
   Land ..............................       2,541              2,858
   Other .............................      10,739             16,094
                                         ---------          ---------
     Total ...........................     187,184            177,073
Consumer .............................         209                244
                                         ---------          ---------
     Total loans .....................     296,361            294,925
Undisbursed loan funds ...............      (8,671)           (22,210)
Unaccreted discount ..................      (2,600)            (2,721)
Allowance for loan losses ............      (4,139)            (3,695)
                                         ---------          ---------
     Loans, net ......................   $ 280,951          $ 266,299
                                         =========          =========

                                       37
<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
                                             ----------------------    ----------------------
                                                1998         1997         1998         1997
                                             ---------    ---------    ---------    ---------
<S>                                          <C>          <C>          <C>          <C>      
Balance at beginning of period ...........   $ 305,072    $ 512,494    $ 294,925    $ 501,114
Originations:
   Single family residential loans .......          --           --           --        1,769
   Multi-family residential loans ........       8,500           57       22,271       12,737
   Commercial real estate loans and land
     loans ...............................      40,945       47,200       59,930       47,200
   Commercial non-mortgage and consumer
     loans ...............................          --           --           --        1,134
                                             ---------    ---------    ---------    ---------
     Total loans originated ..............      49,445       47,257       82,201       62,840
                                             ---------    ---------    ---------    ---------
Purchases ................................          --           78           --           78
Sales ....................................          --       (2,346)          --       (2,346)
Loans transferred from available for sale           --           --           --       13,802
Principal repayments, net of capitalized
   interest ..............................     (58,156)     (50,183)     (80,765)     (67,835)
Transfer to real estate owned ............          --           --           --         (353)
                                             ---------    ---------    ---------    ---------
     Net (decrease) increase in loans ....      (8,711)      (5,194)       1,436        6,186
                                             ---------    ---------    ---------    ---------
Balance at end of period (1) .............   $ 296,361    $ 507,300    $ 296,361    $ 507,300
                                             =========    =========    =========    =========
</TABLE>

(1)      The decline in the balance of the gross loan portfolio at June 30, 1998
         as compared to June 30, 1997, is primarily due to  significant  payoffs
         of commercial  real estate loans secured by hotel and office  buildings
         during the latter part of 1997 and the second quarter of 1998.

         The following table presents a summary of the Company's  non-performing
loans  (loans  which  are past due 90 days or  more) in the loan  portfolio  and
significant ratios at the dates indicated:

                                                June 30,    December 31,
                                                  1998          1997
                                                -------       -------
                                                (Dollars in Thousands)
Nonperforming loans (1):
   Single family residential loans ..........   $ 1,358       $ 1,575
   Multi-family residential loans ...........     7,583         7,583
                                                -------       -------
                                                $ 8,941       $ 9,158
                                                =======       =======
Nonperforming loans as a percentage of:
   Total loans (2) ..........................      3.18%         3.36%
   Total assets .............................      0.25%         0.30%

Allowance for loan losses as a percentage of:
   Total loans (2) ..........................      1.45%         1.37%
   Nonperforming loans ......................     46.29%        40.35%

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

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

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

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

         ALLOWANCES FOR LOSSES. The Company uses an internal asset review system
to identify  problem assets.  The Company's  asset  classification  process,  in
accordance  with  applicable  regulations,  provides for the  classification  of
assets  into the  categories  of  satisfactory,  special  mention,  substandard,
doubtful or loss. The Company's determination of the level and the allocation of
the  allowance for loan losses and,  correspondingly,  the  provisions  for such
losses, is based on various judgments,  assumptions and projections  regarding a
number of factors, including, but not limited to, asset classifications, current
and  forecasted  economic and market  conditions,  loan  portfolio  composition,
historical loan loss experience and industry experience.  The allowance for loan
losses is adjusted  monthly to reflect  management's  current  assessment of the
effect of these factors on estimated inherent loan losses. While management uses
all information  available to it to estimate losses on loans,  future changes to
the  allowance  may become  necessary  based on changes in  economic  and market
conditions.  The OTS, as part of its examination  process,  periodically reviews
the adequacy of the Company's allowance for loan losses. Such agency may require
the company to recognize  changes to the allowance  based on its judgment  about
information available to it at the time of examination.

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

<TABLE>
<CAPTION>
                                              June 30, 1998                      December 31, 1997
                                   ---------------------------------    ----------------------------------
                                                   Gross                                Gross
                                                   Loan                                 Loan
                                   Allowance      Balance    Percent    Allowance      Balance     Percent
                                   --------     ----------      ----    --------     ----------     ------
<S>                                <C>          <C>         <C>         <C>          <C>            <C>
Loan portfolio:
   Single family................   $    422     $   37,638     12.7%    $    512     $   46,226      15.7%
   Multi-family.................      1,814         71,330     24.1%       2,163         71,382      24.2%
   Commercial real estate.......      1,892        187,184     63.1%       1,009        177,073      60.0%
   Consumer.....................         11            209      0.1%          11            244       0.1%
                                   --------     ----------     -----    --------     ----------     ------
                                   $  4,139     $  296,361      100%    $  3,695     $  294,925     100.0%
                                   ========     ==========     =====    ========     ==========     ======
Discount loan portfolio:
   Single family................   $ 11,373     $  727,840     41.3%    $ 15,017     $  900,817      50.2%
   Multi-family.................      2,664        258,628     14.7%       2,616        191,302      10.7%
   Commercial real estate.......      8,676        766,515     43.5%       5,860        701,035      39.0%
   Other........................        139          7,785      0.5%          --          1,865       0.1%
                                   --------     ----------     -----    --------     ----------     ------
                                   $ 22,852     $1,760,768      100%    $ 23,493     $1,795,019     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.

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

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

The following table summarizes activity in the allowance for loan losses related
to the  Company's  loan  portfolio and discount  loan  portfolio  during the six
months ended June 30, 1998.

<TABLE>
<CAPTION>
                                       Balance                                                         Balance
                                     December 31,                                                      June 30,
                                         1997         Additions      Charge-offs      Recoveries         1998
                                      ----------      ----------      ----------      ----------      ----------
<S>                                   <C>             <C>             <C>             <C>             <C>
Loan portfolio:
   Single family..................    $      512      $      (90)     $       --      $       --      $      422
   Multi-family...................         2,163            (349)             --              --           1,814
   Commercial real estate.........         1,009             883              --              --           1,892
   Consumer.......................            11              --              --              --              11
                                      ----------      ----------      ----------      ----------      ----------
                                      $    3,695      $      444      $       --      $       --      $    4,139
                                      ==========      ==========      ==========      ==========      ==========
Discount loans:
   Single family..................    $   15,017      $    4,478      $   (8,261)     $      139      $   11,373
   Multi-family...................         2,616           1,862          (1,814)             --           2,664
   Commercial real estate.........         5,860           5,005          (2,188)             --           8,676
     Other........................            --             140              (1)             --             139
                                      ----------      ----------      -----------     ----------      ----------
                                      $   23,493      $   11,485      $  (12,264)     $      139      $   22,852
                                      ==========      ==========      ===========     ==========      ==========
</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 Code
by a state tax credit allocating agency. At June 30, 1998 the Company had $132.9
million of investments in low-income housing tax credit interests as compared to
$128.6  million at December 31, 1997. On March 31, 1998,  the Company  completed
the sale of its investment in two low-income  housing tax credit  projects which
had a carrying value of $17.2 million for a gain of $4.7 million.

         Investments by the Company in low-income  housing tax credit  interests
made on or after May 18, 1995 in which the Company  invests  solely as a limited
partner,  which  amounted to $42.4  million at June 30, 1998,  are accounted for
using the equity method in accordance  with the consensus of the Emerging Issues
Task Force through Issue Number 94-1. Limited partnership investments made prior
to May 18, 1995, which amounted to $30.0 million at June 30, 1998, are accounted
for under the  effective  yield  method as a  reduction  of income tax  expense.
Low-income housing tax credit  partnerships in which the Company invests as both
a limited and,  through a subsidiary,  general partner amounted to $60.5 million
at June 30, 1998 and are presented on a consolidated basis.

         INVESTMENT  IN JOINT  VENTURES.  From  time to time the  Company  and a
co-investor acquire discount loans by means of a co-owned joint venture. At June
30, 1998 and December 31, 1997, the Company's  $1.1 million  investment in joint
venture,  net consisted of a 10% interest in BCFL, a limited  liability  Company
which was formed by the Bank and  BlackRock in January 1997 to acquire  discount
multi-family  residential  loans  from  HUD.  In  December  1997,  the LLC,  the
Company's 50% owned joint venture, distributed its assets to the Company and its
other 50% investor, BlackRock.  Simultaneous with the distribution,  the Company
acquired BlackRock's portion of the distributed assets.

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

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

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

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

                                                 June 30,     December 31,
                                                   1998           1997
                                                ---------      ---------
                                                 (Dollars in thousands)
Discount loan portfolio:
   Single family residential..................  $  82,162      $  76,409
   Multi-family residential...................     23,599         16,741
   Commercial real estate.....................     44,266         71,339
                                                ---------      ---------
     Total....................................    150,027        164,489
Loan portfolio................................        317            357
Loans available for sale portfolio............      1,263          2,419
                                                ---------      ---------
                                                $ 151,607      $ 167,265
                                                =========      =========

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

<TABLE>
<CAPTION>
                                                Three months                   Six months
For the period ended June 30,               ----------------------      -----------------------
(Dollars in thousands)                        1998          1997          1998           1997
- ------------------------------------------  --------      --------      --------       --------
<S>                                         <C>           <C>           <C>            <C>     
Balance at beginning of period............  $ 13,242      $  7,591      $ 12,346       $ 11,493
Provision for loss in fair value..........     1,644           (90)        5,878          2,246
Charge-offs and sales.....................    (3,682)       (1,868)       (7,020)        (8,106)
                                            ---------     --------      --------       --------
Balance at end of period..................  $ 11,204      $  5,633      $ 11,204       $  5,633
                                            ========      ========      ========       ========
</TABLE>

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

<TABLE>
<CAPTION>
                                                         Three months ended June 30,
                                            ----------------------------------------------------
                                                     1998                         1997
                                            -----------------------     ------------------------
                                                           No. of                       No. of
                                              Amount     Properties       Amount      Properties
                                            ---------    ----------     ---------     ----------
<S>                                         <C>            <C>          <C>               <C>
Balance at beginning of period...........   $ 172,693      1,642        $  98,466         702
  Properties acquired through
   foreclosure or deed-in-lieu thereof...      62,326        649           52,605         370
  Acquired in connection with
   acquisitions of discount loans........       8,137        135            1,070          17
Sales....................................     (93,586)      (779)         (36,396)       (223)
Change in allowance......................       2,037         --            1,958          --
                                            ---------     ------        ---------       -----
Balance at end of period(1)..............   $ 151,607      1,647        $ 117,703         866
                                            =========     ======        =========       =====
<CAPTION>
                                                          Six months ended June 30,
                                            ----------------------------------------------------
                                                     1998                         1997
                                            -----------------------     ------------------------
                                                           No. of                       No. of
                                              Amount     Properties       Amount      Properties
                                            ---------    ----------     ---------     ----------
<S>                                         <C>            <C>          <C>               <C>

Balance at beginning of period..........    $ 167,265      1,505        $ 103,704         825
  Properties acquired through
   foreclosure or deed-in-lieu thereof..      106,029      1,343           90,258         777
                                            
  Acquired in connection with
    acquisitions of discount loans......       11,052        188            1,140          20
Sales...................................     (133,880)    (1,389)         (83,259)       (756)
Change in allowance.....................        1,141         --            5,860          --
                                            ---------     ------        ---------        ----
Balance at end of period(1).............    $ 151,607      1,647        $ 117,703         866
                                            =========     ======        =========        ====
</TABLE>

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

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

(1)      The  increase in the  balance of real estate  owned at June 30, 1998 as
         compared to June 30, 1997 is primarily  the result of single family and
         multi-family  properties  acquired  through  foreclosures  on  discount
         loans.

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

                                             June 30,       December 31,
                                               1998             1997
                                            ---------        ---------
                                              (Dollars in thousands)
One to two months.......................    $  55,576        $  83,144
Three to four months....................       20,430           28,912
Five to six months......................       15,476           20,929
Seven to twelve months..................       43,627           23,621
Over twelve months......................       16,498           10,659
                                            ---------        ---------
                                            $ 151,607        $ 167,265
                                            =========        =========

         INVESTMENT  IN REAL ESTATE.  The Company's  investments  in real estate
amounted  to $22.5  million at June 30,  1998 as  compared  to $66.0  million at
December 31, 1997, a decrease of $43.5 million.

         In conjunction with its multi-family and commercial real estate lending
business activities,  the Company has made certain acquisition,  development and
construction  loans in which the Company  participates in the expected  residual
profits of the  underlying  real estate and the  borrower has not made an equity
contribution  substantial to the overall project.  As such, the Company accounts
for these loans under the equity  method of  accounting as though it has made an
investment in a real estate  limited  partnership.  The Company's  investment in
such loans  decreased to $13.3  million at June 30,  1998,  as compared to $64.3
million at December 31, 1997, primarily as a result of principal repayments.

         DEFERRED TAX ASSET.  At June 30, 1998 the  deferred  tax asset,  net of
deferred  tax  liabilities,  amounted  to $63.9  million,  an  increase of $18.7
million from the $45.1 million  deferred tax asset at December 31, 1997. At June
30, 1998,  the gross  deferred tax asset amounted to $76.0 million and consisted
primarily of $3.6  million of  mark-to-market  adjustments  and reserves on real
estate  owned,  $7.7 million of deferred  interest  expense on the discount loan
portfolio,  $12.4 million of loan loss reserves,  $3.2 million of profit sharing
expense,  $4.6 million  related to tax residuals,  $5.6 million of gains on loan
foreclosures,  $35.6  million of reserves on  securities  available for sale and
$1.0 million of contingency reserves.  The gross deferred tax liability amounted
to $12.1 million and consisted  primarily of $ 2.3 million of deferred  interest
income on the discount loan portfolio, $8.0 million mark-to market on securities
available  for sale and $1.1  million  of income  from  foreign  investment.  At
December 31, 1997,  the gross  deferred tax asset  amounted to $49.5 million and
consisted  primarily of $3.5 million  related to tax residuals,  $5.6 million of
gains on loan  foreclosures,  $3.2  million of  mark-to-market  adjustments  and
reserves on real estate owned, $9.8 million of loan loss reserves,  $4.0 million
of  reserves on  securities  available  for sale,  $2.0  million of  contingency
reserves,  $3.2  million of accrued  profit  sharing  expense,  $7.7  million of
deferred  interest  expense on the  discount  loan  portfolio  and $6.7  million
mark-to-market  on  securities  available  for  sale.  The  gross  deferred  tax
liability  amounted to $4.4 million and  consisted  primarily of $2.3 million of
deferred interest income on the discount loan portfolio.

         As a result of the Company's earnings history, current tax position and
taxable income  projections,  management believes that the Company will generate
sufficient  taxable  income in future  years to realize the  deferred  tax asset
which  existed at June 30, 1998.  In evaluating  the  expectation  of sufficient
future  taxable  income,  management  considered  future  reversals of temporary
differences and available tax planning strategies that could be implemented,  if
required. A valuation allowance was not required at June 30, 1998 because it was
management's assessment that, based on available information,  it is more likely
than not that all of the  deferred  tax  asset  will be  realized.  A  valuation
allowance  will be  established  in the  future  to the  extent  of a change  in
management's  assessment  of the  amount of the net  deferred  tax asset that is
expected to be realized.

         EXCESS OF PURCHASE  PRICE OVER NET ASSETS  ACQUIRED.  During 1997,  the
Company  consolidated  its domestic  subprime  single family lending  operations
within OFS in connection with its acquisition of substantially all of the assets

                                       42
<PAGE>
Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations

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

of Admiral in May 1997.  The excess of purchase  price over net assets  acquired
related to this  transaction  amounted to $10.4  million at June 30, 1998 and is
being amortized on a straight-line basis over a period of 15 years.

         As part of its plan to market its advanced loan  resolution  technology
to third parties in the mortgage industry through software licenses, the Company
recently acquired two software  technology  companies.  On November 6, 1997, the
Company  acquired AMOS, Inc., a Connecticut  based company engaged  primarily in
the  development of mortgage loan servicing  software for an aggregate  purchase
price of $9.7 million,  including $4.9 million which is contingent on AMOS, Inc.
meeting certain software  development  performance  criteria.  Subsequently,  on
January 20, 1998, the Company acquired DTS Communications,  Inc. ("DTS"), a real
estate technology company located in San Diego, California, for a purchase price
of $13.0  million in cash,  common stock of the Company and repayment of certain
indebtedness.  DTS has  developed  technology  tools  to  automate  real  estate
transactions over the Internet and has been recognized by Microsoft  Corporation
for the Microsoft (R) component-based architecture to facilitate electronic data
interchange.  The common  stock of the  Company  issued in the  acquisition  was
acquired from  affiliates of the Company at the same price per share as was used
to  calculate  the number of shares  issued in the  acquisition.  The  aggregate
excess of purchase price over net assets acquired related to these  transactions
amounted to $12.6 million, net of accumulated  amortization at June 30, 1998 and
is being amortized on a straight-line basis over a period of 15 years.

         On April 24, 1998,  the Company,  through its  wholly-owned  subsidiary
Ocwen UK, acquired  substantially all the assets,  and certain  liabilities,  of
Cityscape UK. As consummated,  the Company acquired Cityscape UK's mortgage loan
portfolio and it's residential  subprime mortgage loan origination and servicing
businesses for $421.3 million ((British  pound)249.6  million) and assumed $34.3
million ((British pound)20.3 million) of Cityscape UK's liabilities.  The excess
of  purchase  price  transaction,   which  amounted  to  $13.4  million  net  of
accumulated amortization at June 30, 1998, is being amortized on a straight-line
basis over a period of 15 years.

         DEPOSITS.  Deposits  increased  $161.6  million or 8% from December 31,
1997 to June 30, 1998. The increase in deposits during the six months ended June
30,  1998 was  primarily  the result of a $133.3  million  increase  in brokered
deposits  obtained  through  national  investment  banking  firms which  solicit
deposits from their customers,  and a $72.8 million increase in escrow deposits,
offset  by  a  $15.2  million  decrease  in  deposits  obtained  through  direct
solicitation  and  marketing  efforts to regional and local  investment  banking
firms,  institutional  investors  and high  net  worth  individuals  and a $28.9
million decrease in checking and money funds. Brokered deposits obtained through
national investment banking firms amounted to $1.48 billion at June 30, 1998, as
compared to $1.34 billion at December 31,1997.  Deposits obtained through direct
solicitation  and  marketing  amounted to $414.6  million at June 30,  1998,  as
compared to $429.8  million at December 31,  1997.  At June 30, 1998 the Company
had $176.1  million of  certificates  of deposit in amounts of $100,000 or more,
including $75.7 million of deposits of states and political  subdivisions in the
U.S.  which are  secured or  collateralized  as required  under  state law.  See
"Liquidity, Commitments and Off-Balance Sheet Risks" below.

         SECURITIES SOLD UNDER  AGREEMENTS TO REPURCHASE.  Securities sold under
agreements to repurchase increased $25.7 million to $134.0 million from December
31,  1997 to June  30,  1998.  From  time to time,  the  Company  utilizes  such
collateralized borrowings as additional sources of liquidity.

         NOTES,  DEBENTURES  AND  OTHER  INTEREST-BEARING  OBLIGATIONS.   Notes,
debentures and other interest-bearing  obligations of $225.5 million at June 30,
1998  decreased $1.5 million during the six months ended June 30, 1998 primarily
as a result of repayments of short-term  notes  payable.  Notes,  debentures and
other  interest-bearing  obligations consist of $100.0 million of 12% debentures
issued by the Bank in June 1995 and due June  2005,  $125.0  million  of 11.875%
Notes  issued  by the  Company  in  September  1996 and due  September  2003 and
$469,000 of short-term notes payable.

         OBLIGATIONS OUTSTANDING UNDER LINES OF CREDIT.  Obligations outstanding
under  lines of credit  increased  by $203.2  million  to  $321.5  million  from
December 31, 1997 to June 30, 1998  primarily as a result of new  borrowings  to
fund the  acquisition and origination of subprime single family loans at OFS and
Ocwen UK.  Borrowings  under lines of credit have a one-year  term and  interest
rates which  float in  accordance  with a  designated  prime  rate.  During that
one-year  period,  Ocwen would anticipate  securitizing the underlying  subprime
single family loans (or refinancing  any remaining  loans) and then repaying the
corresponding  lines of credit.  For additional  information  regarding lines of
credit, see "Liquidity, Commitments and Off-Balance Sheet Risks."

                                       43
<PAGE>
Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations

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

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

         Through  June 30,  1998,  the  Company  had  recorded  $6.8  million of
distributions  to holders of the Capital  Securities.  See Note 4 to the Interim
Consolidated Financial Statements included in Item 1 hereof.

         STOCKHOLDERS' EQUITY. Stockholders' equity increased $7.6 million or 2%
during the six months ended June 30, 1998. The increase in stockholders'  equity
during this period was primarily attributable to an increase of $23.5 million in
the unrealized gain on securities available for sale and $1.2 million related to
the  exercise  of stock  options,  offset by a net loss for the  period of $15.6
million and foreign  currency  translation  adjustment of $1.5 million.  See the
Consolidated  Statements  of Changes in  Stockholders'  Equity and Note 6 in the
Interim Consolidated Financial Statements included in Item 1 hereof.

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 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, 1998,  the Company had entered into interest  rate exchange  agreements
with an aggregate  notional  amount of $32.7  million.  Interest  rate  exchange
agreements  had the effect of decreasing  the  Company's net interest  income by
$32,000  and  $41,000  during the three  months  ended  June 30,  1998 and 1997,
respectively  and $70,000 and $115,000 during the six months ended June 30, 1998
and 1997, respectively.

         On February 25, 1998, the Company entered into a foreign  currency swap
with a  AAA-rated  counterparty  to  hedge  it's  36.07%  equity  investment  in
Kensington  Mortgage Company, a leading originator of nonconforming  residential
mortgages in the UK.  Under the terms of the  agreement,  the Company will swap
(British  pound)27.5  million  for  $43.5  million  in five  years  based on the
exchange  rate on the  date the  contract  became  effective.  See Note 6 to the
Interim Consolidated Financial Statements included in Item 1 hereof.

         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, 1998, the Company
had entered

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

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

into U.S. Treasury futures (short)  contracts with an aggregate  notional amount
of $90.1 million. The Company had no outstanding Eurodollar futures contracts at
June 30, 1998.  Futures contracts had the effect of decreasing the Company's net
interest  income by $0 and $895,000  during the three months ended June 30, 1998
and 1997,  respectively and $49,000 and $1.1 million during the six months ended
June 30, 1998 and 1997,  respectively.  See Note 6 to the  Interim  Consolidated
Financial Statements included in Item 1 hereof.

         On April 22, 1998, the Company sold short foreign  currency  futures to
hedge its foreign currency  exposure  related to its equity  investment in Ocwen
UK.  Under the  terms of the  currency  futures,  the  Company  has the right to
receive  $66.7  million  and pay  (British  pound)40  million.  The value of the
currency  futures is based on quoted  market  prices.  See Note 6 to the Interim
Consolidated Financial Statements included in Item 1 hereof.

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

                                       45
<PAGE>
Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations

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

         The following  table sets forth the estimated  maturity or repricing of
the Company's  interest-earning assets and interest-bearing  liabilities at June
30, 1998. The amounts of assets and liabilities shown within a particular period
were  determined  in  accordance  with the  contractual  terms of the assets and
liabilities,  except  (i)  adjustable-rate  loans,  performing  discount  loans,
securities  and FHLB advances are included in the period in which they are first
scheduled to adjust and not in the period in which they mature,  (ii) fixed-rate
mortgage-related securities reflect estimated prepayments,  which were estimated
based on  analyses  of broker  estimates,  the  results  of a  prepayment  model
utilized by the Company and empirical data, (iii) non-performing  discount loans
reflect the  estimated  timing of  resolutions  which result in repayment to the
Company, (iv) fixed-rate loans reflect scheduled contractual amortization,  with
no estimated prepayments, (v) NOW and money market checking deposits and savings
deposits, which do not have contractual maturities,  reflect estimated levels of
attrition,  which are based on detailed studies of each such category of deposit
by the Company, and (vi) escrow deposits and other non-interest bearing checking
accounts,  which  amounted to $180.3  million at June 30,  1998,  are  excluded.
Management  believes that these  assumptions  approximate  actual experience and
considers  them  reasonable;  however,  the  interest  rate  sensitivity  of the
Company's  assets  and  liabilities  in the table  could vary  substantially  if
different assumptions were used or actual experience differs from the historical
experience on which the assumptions are based.

<TABLE>
<CAPTION>
                                                                               June 30, 1998
                                                   ----------------------------------------------------------------------
                                                                                 More than 1
                                                     Within         4 to 12        Year to       3 Years
                                                    3 Months         Months        3 Years       and Over         Total
                                                   ----------     ----------     ----------     ----------     ----------
<S>                                                <C>            <C>            <C>            <C>            <C>
Rate-Sensitive Assets:
   Interest-earning cash, federal funds
     sold and repurchase agreements ............   $  157,870     $       --     $       --     $       --     $  157,870
   Securities available for sale ...............       80,488        157,396        149,934        201,465        589,283
   Loans available for sale (1) ................       41,036        217,173         40,121         40,029        338,359
   Investment securities, net ..................           --             --             --         87,378         87,378
   Loan portfolio, net (1) .....................       90,698         69,550         91,888         28,815        280,951
   Discount loan portfolio, net ................      104,066        420,111        356,809        540,520      1,421,506
                                                   ----------     ----------     ----------     ----------     ----------
     Total rate-sensitive assets ...............      474,158        864,230        638,752        898,207      2,875,347
                                                   ----------     ----------     ----------     ----------     ----------
Rate-Sensitive Liabilities:
   NOW and money market checking deposits ......        6,932          2,211          4,396          8,097         21,636
   Savings deposits ............................           81            217            428            789          1,515
   Certificates of deposit .....................      228,083        814,311        613,518        285,012      1,940,924
                                                   ----------     ----------     ----------     ----------     ----------
     Total interest-bearing deposits ...........      235,096        816,739        618,342        293,898      1,964,075
   Securities sold under agreements
     to repurchase .............................      133,970             --             --             --        133,970
   Obligations outstanding under lines of
     credit ....................................      321,457             --             --             --        321,457
   Notes, debentures and other interest bearing
     obligations ...............................          469             --             --        225,000        225,469
                                                   ----------     ----------     ----------     ----------     ----------

     Total rate-sensitive liabilities ..........      690,992        816,739        618,342        518,898      2,644,971
   Interest rate sensitivity gap before
     off-balance sheet financial instruments ...     (216,834)        47,491         20,410        379,309        230,376
   Off-Balance Sheet Financial Instruments:
   Futures contracts and interest rate swap ....       91,073        (33,782)       (19,061)       (38,230)            --
                                                   ----------     ----------     ----------     ----------     ----------
Interest rate sensitivity gap ..................     (125,761)        13,709          1,349        341,079     $  230,376
                                                   ----------     ----------     ----------     ----------     ==========
Cumulative interest rate sensitivity gap .......   $ (125,761)    $ (112,052)    $ (110,703)    $  230,376
                                                   ==========     ==========     ==========     ==========

Cumulative interest rate sensitivity gap as a
   percentage of total rate-sensitive assets ...        (4.37)%        (3.90)%        (3.85)%         8.01%
</TABLE>

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

                                       46
<PAGE>
Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations

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

         Although  interest rate  sensitivity  gap is a useful  measurement  and
contributes toward effective asset and liability management,  it is difficult to
predict the effect of changing interest rates based solely on that measure. As a
result, and as required by OTS regulations,  the Asset/Liability  Committee also
regularly  reviews  interest rate risk by forecasting  the impact of alternative
interest rate  environments on net interest income and market value of portfolio
equity  ("MVPE"),  which is defined as the net present value of an institution's
existing assets,  liabilities and off-balance sheet instruments,  and evaluating
such impacts  against the maximum  potential  changes in net interest income and
MVPE that is authorized by the Board of Directors of the Bank.

         The  following  table  sets  forth  at  June  30,  1998  the  estimated
percentage  change in the  Company's  net  interest  income over a  four-quarter
period and MVPE based upon the indicated changes in interest rates,  assuming an
instantaneous and sustained uniform change in interest rates at all maturities.

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

           +400                         2.07%                    (38.77)%
           +300                         3.02                     (27.40)
           +200                         3.40                     (15.69)
           +100                         1.87                      (4.23)
              0                           --                         --
           -100                        (2.87)                     (3.31)
           -200                        (7.05)                      0.42
           -300                        (8.62)                      7.95
           -400                       (10.47)                     15.88

         The negative  estimated  changes in MVPE for a -100 changes in interest
rates is  attributable  to the  Company's  sensitivity  to decreases in interest
rates.   Such  sensitivity   stems  primarily  from  the  Company's   historical
investments in IOs. IOs exhibit considerably more price volatility than mortgage
or ordinary mortgage pass-through securities,  due in part to the uncertain cash
flows  that  result  from  changes  in the  prepayment  rates of the  underlying
mortgages. In the case of IOs, increased prepayments of the underlying mortgages
as a result of a decrease in market  interest  rates or other factors can result
in a loss  of all or part  of the  purchase  price  of  such  security.  Similar
interest  rate   sensitivity  also  applies  to  the  subordinate  and  residual
securities which the Company retains from its securitizations.

         As discussed herein, on July 27, 1998 the Company sold its portfolio of
IOs. The following  table sets forth at June 30, 1998 the  estimated  percentage
change in the Company's net interest income over a four-quarter  period and MVPE
based upon the indicated  changes in interest rates,  assuming the IOs were sold
and  funds  from  the  sale  held as  interest-bearing  cash,  and  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                         6.91%                    (24.28)%
           +300                         5.95                     (18.52)
           +200                         4.44                     (12.62)
           +100                         2.44                      (6.19)
              0                           --                         --
           -100                        (2.82)                      5.40
           -200                        (5.98)                     11.24
           -300                        (9.46)                     17.61
           -400                       (13.21)                     24.45

                                       47
<PAGE>
Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations

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

         See "Results of Operations-Interest  Income", and "Changes in Financial
Condition-Securities Available for Sale."

         Management of the Company  believes that the assumptions  used by it to
evaluate the  vulnerability  of the Company's  operations to changes in interest
rates approximate actual experience and considers them reasonable;  however, the
interest  rate  sensitivity  of the  Company's  assets and  liabilities  and the
estimated  effects of changes in interest  rates on the  Company's  net interest
income and MVPE could vary  substantially if different  assumptions were used or
actual  experience  differs  from the  historical  experience  on which they are
based.

LIQUIDITY, COMMITMENTS AND OFF-BALANCE SHEET RISKS

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

         Sources of liquidity include certificates of deposit obtained primarily
from  wholesale  sources.  At June 30,  1998 the  Company  had $1.94  billion of
certificates  of deposit,  including  $1.48 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, 1999 and 2000 and  thereafter  amounted to
$1.04 billion,  $353.7 million and $544.8  million,  respectively.  Brokered and
other  wholesale  deposits  generally are more responsive to changes in interest
rates than core deposits  and,  thus,  are more likely to be withdrawn  from the
Company  upon  maturity  as  changes in  interest  rates and other  factors  are
perceived by investors to make other investments more attractive.  Management of
the  Company  believes  that it can  adjust the rates  paid on  certificates  of
deposit to retain  deposits in changing  interest  rate  environments,  and that
brokered and other  wholesale  deposits can be both a relatively  cost-effective
and stable source of funds. There can be no assurance that this will continue to
be the case in the future, however.

         Sources of borrowings  include FHLB advances,  which are required to be
secured  by  single  family  and/or  multi-family  residential  loans  or  other
acceptable collateral,  and reverse repurchase agreements. At June 30, 1998, the
Company was  eligible to borrow up to an  aggregate  of $658.7  million from the
FHLB of New York (subject to the availability of acceptable  collateral) and had
$75.7 million of single family  residential loans, $10.3 million of multi-family
residential  loans and $2.8 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 $232.2 million of unencumbered  mortgage-related  securities  which could be
used to secure such borrowings.  At present, the Company has no outstanding FHLB
advances  due to the  availability  of other less costly  sources of funding,  a
circumstance which the Company evaluates on a regular basis.

         The liquidity of the Company at June 30, 1998 includes  lines of credit
obtained by OFS subsequent to its assumption of the subprime lending  activities
of the  Bank  and of the  acquisition  of  substantially  all of the  assets  of
Admiral,  as  follows:  (i) a $200  million  secured  line of credit from Morgan
Stanley Mortgage  Capital Inc., of which $100 million was committed,  (ii) a $50
million  secured line of credit from Texas  Commerce Bank National  Association,
(iii) a $200 million  secured line of credit from Merrill  Lynch,  of which $100
million  was  committed,  and (iv) a $350  million  secured  line of credit from
Lehman Commercial Paper, Inc., of which $100 million was committed. An aggregate
of $224.2 million was outstanding to OFS under these lines of credit at June 30,
1998,  which have  interest  rates which float in  accordance  with a designated
prime rate.  In addition,  the company has provided a $30.0  million  unsecured,
subordinated  credit  facility to OFS, of which $30 million was  outstanding  at
June 30, 1998. At present OFS intends to continue to seek  appropriate  leverage
with respect to its underlying business, and thus, will seek additional lines of
credit as its assets warrant.

         In connection with the Company's  acquisition of  substantially  all of
the assets of Cityscape UK, Ocwen UK entered into a Loan Facility Agreement with
Greenwich  International  Ltd.  ("Greenwich")  under which Greenwich

                                       48
<PAGE>
Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations

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

provided a short term  facility to finance the  acquisition  of  Cityscape  UK's
mortgage  loan  portfolio  (the "Term  Loan") and to finance  Ocwen UK's further
originations and purchase of subprime mortgage loans (the "Revolving Facility"),
(collectively the "Greenwich  Facility").  The Greenwich  Facility is secured by
Ocwen UK's loans available for sale. The Revolving  Facility is set at a maximum
of $166.8 million ((British  pound)100 million) of which $26.9 million ((British
pound)16.1  million) was funded as of June 30, 1998 to finance subprime mortgage
loan  originations and bears interest at a rate of the 1-month LIBOR plus 1.50%.
In April 1998, the Term Loan amounting to $380.3 million  ((British  pound)225.3
million)  bearing interest at a rate of LIBOR plus 1.50% was obtained to finance
the Cityscape UK  acquisition.  During the quarter  ended June 30, 1998,  $343.4
million  ((British  pound)205.9  million)  of the Term Loan was repaid and $32.6
million ((British pound)19.4 million) remains outstanding at June 30, 1998.

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

         The Company's  operating  activities  used cash flows of $120.2 million
and provided cash flows of $128.4  million  during the six months ended June 30,
1998 and 1997,  respectively.  During  the  foregoing  periods  cash  flows from
operating  activities  were  provided  primarily  by net  income,  the  sale  of
securities held for trading and proceeds from sales of loans available for sale,
and cash resources were used primarily to purchase and originate loans available
for sale.

         The Company's  investing  activities  used cash flows  totaling  $248.2
million and $220.1  million  during the six months ended June 30, 1998 and 1997,
respectively. During the foregoing periods, cash flows from investing activities
were provided primarily by principal payments on and sales of discount loans and
loans held for  investment  and proceeds from sales of securities  available for
sale and real estate owned. Cash flows from investing  activities were primarily
utilized to purchase and originate  discount loans and loans held for investment
and purchase securities available for sale.

         The Company's  financing  activities provided $390.2 million and $266.2
million during the six months ended June 30, 1998 and 1997, respectively. During
the  foregoing  periods,  cash flows from  financing  activities  were  provided
primarily by proceeds from the issuance of obligations under lines of credit and
changes in the Company's deposits and reverse repurchase agreements.

         The Bank is required under applicable  federal  regulations to maintain
specified levels of "liquid" investments in qualifying types of U.S. Government,
federal agency and other  investments  having  maturities of five years or less.
Current OTS  regulations  require  that a savings  association  maintain  liquid
assets of not less than 4% of its  average  daily  balance  of net  withdrawable
deposit accounts and borrowings payable in one year or less.  Monetary penalties
may be imposed for failure to meet applicable liquidity requirements. The Bank's
liquidity,  as measured for regulatory  purposes,  averaged 6.30% during the six
months ended June 30, 1998.

         Management  of the  Company  believes  that the Bank's  ability to make
capital  distributions  as a Tier 1  association  pursuant  to the  OTS  capital
distribution  regulation are limited by the  regulatory  capital levels which it
has  committed to the OTS it would  maintain,  commencing on June 30, 1997. As a
result of an agreement between the Bank and the OTS to dividend  subordinate and
residual  mortgage-related  securities resulting from securitization  activities
conducted by the Bank, which had an aggregate carrying value of $22.6 million at
June 30, 1998,  the Bank may be limited in its ability to pay cash  dividends to
the Company. See "Regulatory Capital Requirements" below.

         At  June  30,  1998,   the  Company  had  $143.6  million  of  unfunded
commitments related to the purchase and origination of loans.  Management of the
Company  believes  that the Company has  adequate  resources  to fund all of its
commitments  to  the  extent  required  and  that   substantially  all  of  such
commitments  will be funded during 1998. See Note 9 to the Interim  Consolidated
Financial Statements included in Item 1 hereof.

                                       49
<PAGE>
Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations

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

         In addition to commitments  to extend  credit,  the Company is party to
various off-balance sheet financial instruments in the normal course of business
to manage its interest rate and foreign currency risks. See "Asset and Liability
Management" above and Note 6 to the Interim  Consolidated  Financial  Statements
included in Item 1 hereof.

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

REGULATORY CAPITAL REQUIREMENTS

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

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

         Following the above-referenced  examination,  the Bank committed to the
OTS to maintain a core capital  (leverage) ratio and a total risk-based  capital
ratio  of at  least  9% and  13%,  respectively.  The  Bank  continues  to be in
compliance with this commitment as well as the regulatory  capital  requirements
of general  applicability,  as indicated  in Note 8 to the Interim  Consolidated
Financial  Statements included in Item 1. Based on discussions with the OTS, the
Bank   believes  that  this   commitment   does  not  affect  its  status  as  a
"well-capitalized"  institution,  assuming the Bank's continued  compliance with
the regulatory capital requirements  required to be maintained by it pursuant to
such commitment.

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

RECENT ACCOUNTING DEVELOPMENTS

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

YEAR 2000 DATE CONVERSION

         The   Company  is  in  the   process  of   coordinating   the   further
identification,  evaluation,  and  implementation of changes to computer systems
and applications necessary to achieve a year 2000 date conversion with no effect
on customers or disruption to business  operations.  These actions are necessary
to ensure that the systems and applications  will recognize and process the year
2000 and beyond.  Major areas of potential  business impact have been identified
and dimensioned,  and initial conversion efforts are underway.  The Company also
is communicating with customers, financial institutions and others with which it
does  business to identify  and  coordinate  year 2000  conversion  issues.  The
Company  expects its year 2000  conversion  will be completed on a timely basis.
The cost of achieving year 2000 compliance, which will be

                                       50
<PAGE>
Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations

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

largely incurred  through 1998, is estimated to be  approximately  $1.5 million,
and will be charged to expense as incurred.

FORWARD-LOOKING STATEMENTS

         CERTAIN  STATEMENTS  CONTAINED  HEREIN ARE NOT, AND CERTAIN  STATEMENTS
CONTAINED  IN FUTURE  FILINGS BY THE COMPANY  WITH THE  SECURITIES  AND EXCHANGE
COMMISSION  (THE "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 SECTION 27A OF THE
SECURITIES ACT OF 1933, AS AMENDED,  AND SECTION 21E OF THE SECURITIES  EXCHANGE
ACT OF 1934, AS AMENDED.  THESE FORWARD-LOOKING  STATEMENTS,  WHICH ARE BASED ON
VARIOUS  ASSUMPTIONS  (SOME OF WHICH ARE BEYOND THE COMPANY'S  CONTROL),  MAY BE
IDENTIFIED BY REFERENCE TO A FUTURE  PERIOD(S) OR BY THE USE OF  FORWARD-LOOKING
TERMINOLOGY  SUCH  AS   "ANTICIPATE,"   "BELIEVE,"   "COMMITMENT,"   "CONSIDER,"
"CONTINUE," "COULD," "ENCOURAGE," "ESTIMATE," "EXPECT," "INTEND," "MAY," "PLAN,"
"PRESENT,"  "PROPOSE,"  "PROSPECT,"  "WILL," FUTURE OR CONDITIONAL  VERB TENSES,
SIMILAR TERMS, VARIATIONS ON SUCH TERMS OR NEGATIVES OF SUCH TERMS. ALTHOUGH THE
COMPANY BELIEVES THE ANTICIPATED RESULTS OR OTHER EXPECTATIONS REFLECTED IN SUCH
FORWARD-LOOKING  STATEMENTS ARE BASED ON REASONABLE ASSUMPTIONS,  IT CAN GIVE NO
ASSURANCE THAT THOSE RESULTS OR  EXPECTATIONS  WILL BE ATTAINED.  ACTUAL RESULTS
COULD DIFFER  MATERIALLY  FROM THOSE  INDICATED IN SUCH STATEMENTS DUE TO RISKS,
UNCERTAINTIES AND CHANGES WITH RESPECT TO A VARIETY OF FACTORS,  INCLUDING,  BUT
NOT LIMITED TO, INTERNATIONAL, NATIONAL, REGIONAL OR LOCAL ECONOMIC ENVIRONMENTS
(PARTICULARLY IN THE MARKET AREAS WHERE THE COMPANY OPERATES), GOVERNMENT FISCAL
AND  MONETARY  POLICIES  (PARTICULARLY  IN THE MARKET  AREAS  WHERE THE  COMPANY
OPERATES),   PREVAILING   INTEREST  OR  CURRENCY   EXCHANGE  RATES,   GOVERNMENT
REGULATIONS  AFFECTING  FINANCIAL  INSTITUTIONS OR REAL ESTATE INVESTMENT TRUSTS
(INCLUDING  REGULATORY FEES,  CAPITAL  REQUIREMENTS  AND TAXATION),  COMPETITIVE
PRODUCTS AND PRICING, CREDIT, PREPAYMENT,  BASIS AND ASSET/LIABILITY RISKS, LOAN
SERVICING  EFFECTIVENESS,  THE COURSE OF  NEGOTIATIONS  AND THE ABILITY TO REACH
AGREEMENT  WITH RESPECT TO THE  MATERIAL  TERMS OF ANY  PARTICULAR  TRANSACTION,
SATISFACTORY DUE DILIGENCE  RESULTS,  SATISFACTION OR FULFILLMENT OF AGREED UPON
TERMS AND  CONDITIONS  OF CLOSING  OR  PERFORMANCE,  THE  TIMING OF  TRANSACTION
CLOSINGS,  ACQUISITIONS  AND THE  INTEGRATION OF ACQUIRED  BUSINESSES,  SOFTWARE
INTEGRATION,  DEVELOPMENT AND LICENSING,  THE FINANCIAL AND SECURITIES  MARKETS,
THE  AVAILABILITY  OF AND COSTS  ASSOCIATED  WITH OBTAINING  ADEQUATE AND TIMELY
SOURCES OF LIQUIDITY, DEPENDENCE ON EXISTING SOURCES OF FUNDING, AVAILABILITY OF
DISCOUNT  LOANS FOR PURCHASE,  THE SIZE AND NATURE OF THE  SECONDARY  MARKET FOR
MORTGAGE LOANS AND THE MARKET FOR SECURITIZATIONS,  GEOGRAPHIC CONCENTRATIONS OF
ASSETS (TEMPORARY OR OTHERWISE),  OTHER FACTORS  GENERALLY  UNDERSTOOD TO AFFECT
THE REAL  ESTATE  ACQUISITION,  MORTGAGE  AND  LEASING  MARKETS  AND  SECURITIES
INVESTMENTS, AND OTHER RISKS DETAILED FROM TIME TO TIME IN THE COMPANY'S REPORTS
AND FILINGS WITH THE SEC, INCLUDING ITS REGISTRATION  STATEMENTS ON FORM S-1 AND
PERIODIC  REPORTS ON FORMS 10-Q,  8-K AND 10-K.  THE COMPANY DOES NOT UNDERTAKE,
AND SPECIFICALLY DISCLAIMS ANY OBLIGATION,  TO PUBLICLY RELEASE THE RESULT(S) OF
ANY REVISIONS WHICH MAY BE MADE TO ANY FORWARD-LOOKING STATEMENTS TO REFLECT THE
OCCURRENCE OF ANTICIPATED OR  UNANTICIPATED  EVENTS OR  CIRCUMSTANCES  AFTER THE
DATE OF SUCH STATEMENTS.


Item 3. Quantitative and Qualitative Disclosures About Market Risk

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


                                       51
<PAGE>

                            PART II OTHER INFORMATION

Item 4. Submission of Matters to a Vote of Security Holders

At the  Company's  Annual  Meeting of  Shareholders  held on May 13,  1998,  the
following individuals were elected to the Board of Directors:

                                          Votes for           Votes Withheld
                                        -------------       ------------------
William C. Erbey......................    44,996,962              37,879
Thomas F. Lewis.......................    44,968,192              66,649
W. C. Martin..........................    45,002,966              31,875
Howard H. Simon.......................    45,001,966              32,875
Barry N. Wish.........................    45,001,656              33,185

         The following proposals were approved at the Company's Annual Meeting:

<TABLE>
<CAPTION>
                                                                                  Votes             Broker
                                                               Votes for         Against         Abstentions      Non-Votes
                                                              -----------        -------         -----------      ---------
<S>                                                           <C>                <C>              <C>             <C>
To adopt the Ocwen Financial Corporation 1998 Annual
  Incentive Plan..........................................    39,333,233         268,385            514,071       4,919,152
To adopt the Ocwen Financial Corporation long-term
  Incentive Plan..........................................    38,515,938         569,322          1,030,429       4,919,152
To ratify the appointment by the Board of Directors of
  Price Waterhouse LLP as the independent auditors of the
  Company for the fiscal year ending December 31, 1998....    44,990,745           2,506             41,590              --
</TABLE>

Item 6.      Exhibits and Reports on Form 8-K

<TABLE>
    <S>      <C>
     (a)     Exhibits.

      3.1    Amended and Restated Articles of Incorporation (1)
      3.2    Bylaws (1)
      4.0    Form of Certificate of Common Stock (1)
      4.1    Form of Indenture between the Company and Bank One, Columbus, NA as
             Trustee (1)
      4.2    Form of Note due 2003 (included in Exhibit 4.1) (1)
      4.3    Certificate of Trust of Ocwen Capital Trust I (3)
      4.4    Amended and Restated  Declaration of Trust of Ocwen Capital Trust I
             (3)
      4.5    Form of Capital Security of Ocwen Capital Trust I (4)
      4.6    Form  of  Indenture   relating  to  10  7/8%  Junior   Subordinated
             Debentures due 2027 of the Company (3)
      4.7    Form of 10 7/8%  Junior  Subordinated  Debentures  due  2027 of the
             Company (4)
      4.8    Form of Guarantee of the Company relating to the Capital Securities
             of Ocwen Capital Trust I (3)
      4.9    Form of  Indenture  between  the  Bank  and The Bank of New York as
             Trustee
      4.10   Form of Subordinated Debentures due 2005 (5)
     10.1    Ocwen Financial  Corporation 1991 Non-Qualified  Stock Option Plan,
             as amended (1)
     10.2    Ocwen  Financial  Corporation  1996  Stock Plan for  Directors,  as
             amended (2)
     10.3    Ocwen Financial Corporation 1998 Annual Incentive Plan (6)
     10.4    Ocwen Financial Corporation Long-Term Incentive Plan (6)
     10.5    Agreement  for  the  Sale  and  Purchase  of the  Business  of City
             Mortgage  Corporation  Limited and its  Subsidiaries and the Entire
             Issued Share Capital of City Mortgage Receivables 7 PLC (7)
     10.6    Loan   Facility   Agreement   between  Ocwen   Limited,   Greenwich
             International, LTD, and Ocwen Financial Corporation (8)
     10.7    Form of Master Repurchase  Agreement  Governing Purchases and Sales
             of Mortgage Loans between Lehman Commercial Paper,  Inc., and Ocwen
             Financial Services, Inc. (8)
     27.1    Financial Data Schedule for the three months ended June 30, 1998
</TABLE>
- ----------------------
(1)   Incorporated  by reference to the  similarly  described  exhibit  filed in
      connection with the Company's  Registration Statement on Form S-1 File No.
      333-5153,  as amended,  declared  effective by the Securities and Exchange
      Commission ("Commission") on September 25, 1996.

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

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

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

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

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

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

(8)   Incorporated  by reference to the similarly  described  exhibit filed with
      the  Company's  Quarterly  Report on Form 10-Q for the quarter ended March
      31, 1998.

                                       52
<PAGE>

     (b)     Reports on Form 8-K.

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

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

        (3)  A Form 8-K was filed by the Company on July 2, 1998 which contained
             a  news   release   announcing   the   completion   of  its   first
             securitization of UK subprime loans.

        (4)  A Form  8-K was  filed  by the  Company  on  July  30,  1998  which
             contained  a  news  release  announcing  its  second  quarter  1998
             results,  the  write-down and  sale  of its IO  portfolio  and  its
             decision to explore strategic alliance.
             

        (5)  A Form  8-K was  filed  by the  Company  on  July  31,  1998  which
             contained  a  news  release  expanding  on its  strategic  alliance
             rationale.

                                       53
<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, 1998

                                       54

<TABLE> <S> <C>

<ARTICLE>                                            9
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL  INFORMATION  EXTRACTED  FROM OCWEN
FINANCIAL  CORPORATION'S  CONSOLIDATED  STATEMENT  OF  FINANCIAL  CONDITION  AND
STATEMENT  OF  OPERATIONS  AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.

</LEGEND>
<CIK>                                            0000873860
<NAME>                                           OCWEN FINANCIAL CORPORATION
<MULTIPLIER>                                          1,000
<CURRENCY>                                              USD
       
<S>                                                     <C>
<PERIOD-TYPE>                                         6-MOS
<FISCAL-YEAR-END>                                DEC-31-1998
<PERIOD-START>                                   JAN-01-1998
<PERIOD-END>                                     JUN-30-1998
<EXCHANGE-RATE>                                           1
<CASH>                                               16,160
<INT-BEARING-DEPOSITS>                               19,870
<FED-FUNDS-SOLD>                                    138,000
<TRADING-ASSETS>                                          0
<INVESTMENTS-HELD-FOR-SALE>                         589,283
<INVESTMENTS-CARRYING>                               87,378
<INVESTMENTS-MARKET>                                 87,378
<LOANS>                                           2,040,816 <F1>
<ALLOWANCE>                                          26,991 <F2>
<TOTAL-ASSETS>                                    3,505,579
<DEPOSITS>                                        2,144,377
<SHORT-TERM>                                        455,427 <F3>
<LIABILITIES-OTHER>                                 126,873
<LONG-TERM>                                         225,649
                                     0
                                               0
<COMMON>                                                608
<OTHER-SE>                                          426,691
<TOTAL-LIABILITIES-AND-EQUITY>                    3,505,579
<INTEREST-LOAN>                                     131,789 <F4>
<INTEREST-INVEST>                                    10,543
<INTEREST-OTHER>                                      2,437
<INTEREST-TOTAL>                                    144,769
<INTEREST-DEPOSIT>                                   56,522
<INTEREST-EXPENSE>                                   93,432
<INTEREST-INCOME-NET>                                51,337
<LOAN-LOSSES>                                        11,929
<SECURITIES-GAINS>                                  (21,988)<F5>
<EXPENSE-OTHER>                                      96,621 <F6>
<INCOME-PRETAX>                                     (21,329)
<INCOME-PRE-EXTRAORDINARY>                          (21,329)
<EXTRAORDINARY>                                           0
<CHANGES>                                                 0
<NET-INCOME>                                        (15,554)
<EPS-PRIMARY>                                         (0.26)
<EPS-DILUTED>                                         (0.25)
<YIELD-ACTUAL>                                         9.60
<LOANS-NON>                                         729,425
<LOANS-PAST>                                              0
<LOANS-TROUBLED>                                          0
<LOANS-PROBLEM>                                           0
<ALLOWANCE-OPEN>                                     27,188
<CHARGE-OFFS>                                        12,264
<RECOVERIES>                                            139
<ALLOWANCE-CLOSE>                                    26,991
<ALLOWANCE-DOMESTIC>                                 26,991
<ALLOWANCE-FOREIGN>                                       0
<ALLOWANCE-UNALLOCATED>                                   0
        
<FN>
<F1>   Tag 18 includes Loans  Available for Sale of $338,359,  Loan Portfolio of
       $280,951, and Discount Loan Portfolio of $1,421,506.

<F2>   Tag 19 includes  Allowance  for Loan Losses on Loan  Portfolio of $4,139,
       and on Discount Loan Portfolio of $22,852.

<F3>   Tag 22  includes  Securities  sold  under  agreements  to  repurchase  of
       $133,970, and Obligations outstanding under lines of credit of $321,457.

<F4>   Tag 30 includes  Interest  Income on Loans Available for Sale of $34,794,
       Loans of $17,917, and Discount Loans of $79,078.

<F5>   Tag 38 includes  Gains on sale of securities of $55,657 and an impairment
       loss on AAA-rated agency IQs of $77,645.

<F6>   Tag 39  includes  Non-interest  expense of $89,824 and  Distributions  on
       Company-obligated  Mandatorily  Redeemable Securities of Subsidiary Trust
       Holding Solely Junior Subordinated Debentures of the Company of $6,797.
</FN>

</TABLE>


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