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, 2003

                                       OR

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


                           Commission File No. 1-13219

                           Ocwen Financial Corporation
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


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


         1675 Palm Beach Lakes Boulevard, West Palm Beach, Florida 33401
         ---------------------------------------------------------------
               (Address of principal executive offices) (Zip Code)


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


Indicate by check mark whether the registrant: (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports) and (2) has been subject to such
filing requirements for the past 90 days.

                              Yes [X]      No [ ]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).

                              Yes [X]      No [ ]

Number of shares of Common Stock, $.01 par value, outstanding as of August 11,
2003: 66,862,467 shares



                           OCWEN FINANCIAL CORPORATION
                                    FORM 10-Q


                                    I N D E X
- --------------------------------------------------------------------------------


PART I - FINANCIAL INFORMATION                                              Page
                                                                            ----

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

         Consolidated Statements of Financial Condition at
         June 30, 2003 and December 31, 2002................................  3

         Consolidated Statements of Operations for the three and
         six months ended June 30, 2003 and 2002............................  4

         Consolidated Statements of Comprehensive Loss for the
         three and six months ended June 30, 2003 and 2002..................  5

         Consolidated Statement of Changes in Stockholders'
         Equity for the six months ended June 30, 2003......................  6

         Consolidated Statements of Cash Flows for the six months
         ended June 30, 2003 and 2002.......................................  7

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

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

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

Item 4.  Controls and Procedures............................................ 63

PART II - OTHER INFORMATION

Item 1.  Legal Proceedings.................................................. 65

Item 4.  Submission of Matters to Vote of Security Holders.................. 65

Item 6.  Exhibits and Reports on Form 8-K................................... 65

Signature................................................................... 67

                                       2


                         PART I - FINANCIAL INFORMATION
                Item 1. Interim Financial Statements (Unaudited)

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




                                                                                               June 30,      December 31,
                                                                                                 2003            2002
                                                                                             -----------     -----------
                                                                                                       
Assets
  Cash and amounts due from depository institutions .......................................  $    65,836     $    76,598
  Interest earning deposits ...............................................................      124,164          30,649
  Federal funds sold and repurchase agreements ............................................       70,000          85,000
  Trading securities, at fair value:
     Collateralized mortgage obligations (AAA-rated) and U.S. Treasury securities .........        8,829          21,556
     Subordinates, residuals and other securities .........................................       43,007          37,339
  Investments in real estate ..............................................................       55,453          58,676
  Affordable housing properties ...........................................................       12,182          15,319
  Loans, net ..............................................................................       35,922          76,857
  Match funded assets .....................................................................      152,968         167,744
  Real estate owned, net ..................................................................       53,781          62,039
  Premises and equipment, net .............................................................       42,373          44,268
  Advances on loans and loans serviced for others .........................................      304,690         266,356
  Mortgage servicing rights ...............................................................      180,789         171,611
  Receivables .............................................................................       77,099          78,944
  Other assets ............................................................................       35,842          29,286
                                                                                             -----------     -----------
    Total assets ..........................................................................  $ 1,262,935     $ 1,222,242
                                                                                             ===========     ===========

Liabilities and Stockholders' Equity Liabilities
    Deposits ..............................................................................  $   391,371     $   425,970
    Escrow deposits on loans and loans serviced for others ................................      105,395          84,986
    Bonds - match funded agreements .......................................................      130,110         147,071
    Lines of credit and other secured borrowings ..........................................      161,398          82,746
    Notes and debentures ..................................................................       76,540          76,975
    Accrued interest payable ..............................................................        6,527           7,435
    Accrued expenses, payables and other liabilities ......................................       29,151          28,314
                                                                                             -----------     -----------
     Total liabilities ....................................................................      900,492         853,497
                                                                                             -----------     -----------

  Minority interest in subsidiaries .......................................................        1,442           1,778

 Company obligated, mandatorily redeemable securities of subsidiary trust holding
    solely junior subordinated debentures of the Company ..................................       56,249          56,249

Commitments and Contingencies (Note 8)

  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; 66,866,974 and 67,339,773
     shares issued and outstanding at June 30, 2003 and December 31, 2002, respectively ...          669             673
   Additional paid-in capital .............................................................      222,274         224,454
   Retained earnings ......................................................................       81,340          85,637
   Accumulated other comprehensive income (loss), net of taxes
     Net unrealized foreign currency translation gain (loss) ..............................          469             (46)
                                                                                             -----------     -----------
       Total stockholders' equity .........................................................      304,752         310,718
                                                                                             -----------     -----------
         Total liabilities and stockholders' equity ......................................   $ 1,262,935     $ 1,222,242
                                                                                             ===========     ===========



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

                                       3


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




                                                                               Three Months                     Six Months
                                                                       ----------------------------    ----------------------------
For the periods ended June 30,                                             2003            2002            2003            2002
- --------------------------------------------------------------------   ------------    ------------    ------------    ------------
                                                                                                           
Net interest expense
  Income ...........................................................   $      6,998    $      8,806    $     13,755    $     21,520
  Expense ..........................................................          9,405          14,714          18,731          31,110
                                                                       ------------    ------------    ------------    ------------
    Net interest expense before provision for loan losses ..........         (2,407)         (5,908)         (4,976)         (9,590)
  Provision for loan losses ........................................         (3,251)         10,732          (3,085)         11,411
                                                                       ------------    ------------    ------------    ------------
    Net interest income (expense) after provision for loan losses ..            844         (16,640)         (1,891)        (21,001)
                                                                       ------------    ------------    ------------    ------------

Non-interest income
  Servicing and other fees .........................................         37,130          35,848          74,778          71,574
  Gain (loss) on interest earning assets, net ......................             27            (996)             27          (2,773)
  Gain (loss) on trading and match funded securities, net ..........          3,188             161           2,765           2,953
  Gain (loss) on real estate owned, net ............................           (279)        (11,858)            (23)        (15,970)
  Gain (loss) on other non-interest earning assets, net ............            180             (93)            474            (841)
  Net operating gains (losses) on investments in real estate .......         (4,595)        (13,993)         (3,702)         (9,339)
  Gain (loss) on repurchase of debt ................................             (4)          1,070              (4)          1,074
  Other income .....................................................          4,036           2,368           8,038           7,400
                                                                       ------------    ------------    ------------    ------------
    Non-interest income ............................................         39,683          12,507          82,353          54,078
                                                                       ------------    ------------    ------------    ------------

Non-interest expense
  Compensation and employee benefits ...............................         17,130          19,708          34,838          40,781
  Occupancy and equipment ..........................................          2,685           3,331           5,515           6,045
  Technology and communication costs ...............................          4,497           6,009           8,994          11,061
  Loan expenses ....................................................          3,465           3,436           7,000           7,371
  Net operating losses on investments in affordable housing
    properties .....................................................            226           6,228             883          21,910
  Professional services and regulatory fees ........................          4,060           3,172          19,344           7,768
  Other operating expenses .........................................          2,554           2,615           4,851           4,602
                                                                       ------------    ------------    ------------    ------------
    Non-interest expense ...........................................         34,617          44,499          81,425          99,538
                                                                       ------------    ------------    ------------    ------------

Distributions on Company-obligated, mandatorily redeemable
    securities of subsidiary trust holding solely junior
    subordinated debentures of the Company                                    1,529           1,566           3,058           3,229
                                                                       ------------    ------------    ------------    ------------
Income (loss) before minority interest, income taxes and effect
    of change in accounting principle ..............................          4,381         (50,198)         (4,021)        (69,690)
Minority interest in net loss of subsidiaries ......................            (73)             --            (336)             --
Income tax expense .................................................            305              --             612           1,166
                                                                       ------------    ------------    ------------    ------------
    Net income (loss) before effect of change in accounting
    principle ......................................................          4,149         (50,198)         (4,297)        (70,856)
Effect of change in accounting principle, net of taxes .............             --              --              --          16,166
                                                                       ------------    ------------    ------------    ------------
    Net income (loss) ..............................................   $      4,149    $    (50,198)   $     (4,297)   $    (54,690)
                                                                       ============    ============    ============    ============

Earnings (loss) per share
  Basic
    Net loss before effect of change in accounting principle .......   $       0.06    $      (0.75)   $      (0.06)   $      (1.05)
    Effect of change in accounting principle, net of taxes .........             --              --              --             .24
                                                                       ------------    ------------    ------------    ------------
       Net income (loss) ...........................................   $       0.06    $      (0.75)   $      (0.06)   $      (0.81)
                                                                       ============    ============    ============    ============

  Diluted
    Net income (loss) before effect of change in accounting
    principle ......................................................   $       0.06    $      (0.75)   $      (0.06)   $      (1.05)
    Effect of change in accounting principle, net of taxes .........             --              --              --             .24
                                                                       ------------    ------------    ------------    ------------
       Net income (loss) ...........................................   $       0.06    $      (0.75)   $      (0.06)   $      (0.81)
                                                                       ============    ============    ============    ============

Weighted average common shares outstanding
      Basic ........................................................     67,240,155      67,317,005      67,289,694      67,305,747
      Diluted ......................................................     68,372,204      67,317,005      67,289,964      67,305,747



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

                                       4


                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
             CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
                             (Dollars in thousands)




                                                        Three Months            Six Months
                                                    -------------------    --------------------
For the periods ended June 30,                        2003       2002         2003       2002
- --------------------------------------------------  --------   --------    --------    --------

                                                                           
Net income (loss) ...............................   $  4,149   $(50,198)   $ (4,297)   $(54,690)
Other comprehensive income (loss), net of taxes:
Change in unrealized foreign currency translation
  adjustment arising during the period (1) ......        297        161         515           1
                                                    --------   --------    --------    --------

Comprehensive income (loss) .....................   $  4,446   $(50,037)   $ (3,782)   $(54,689)
                                                    ========   ========    ========    ========



(1)  Net of tax benefit (expense) of $(149) and $(95) for the three months ended
     June 30, 2003 and 2002, respectively, and $52 and $15 for the six months
     ended June 30, 2003 and 2002, respectively.


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

                                       5


                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
           CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                     FOR THE SIX MONTHS ENDED JUNE 30, 2003
                             (Dollars in thousands)




                                                                                                       Accumulated
                                                                                                          Other
                                                  Common Stock           Additional                   Comprehensive
                                            -------------------------      Paid-in       Retained     Income (loss),
                                              Shares         Amount        Capital       Earnings      Net of Taxes      Total
                                            ----------    -----------    -----------    -----------   -------------   -----------

                                                                                                    
Balances at December 31, 2002 ..........    67,339,773    $       673    $   224,454    $    85,637    $       (46)   $   310,718
Net loss ...............................            --             --             --         (4,297)            --         (4,297)
Repurchase of common stock .............      (494,500)            (4)        (2,231)            --             --         (2,235)
Directors' compensation ................        19,085             --             36             --             --             36
Exercise of common stock options .......         2,616             --             15             --             --             15
Other comprehensive loss, net of taxes
   Change in unrealized foreign currency
      translation loss .................            --             --             --             --            515            515
                                            ----------    -----------    -----------    -----------    -----------    -----------

Balances at June 30, 2003 ..............    66,866,974    $       669    $   222,274    $    81,340    $       469    $   304,752
                                            ==========    ===========    ===========    ===========    ===========    ===========



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

                                       6


                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)




For the six months ended June 30,                                                                    2003            2002
- ---------------------------------------------------------------------------------------------    -----------     -----------
                                                                                                           
Cash flows from operating activities
Net loss ....................................................................................    $    (4,297)    $   (54,690)
Adjustments to reconcile net loss to net cash provided (used) by operating activities
  Net cash provided by trading activities ...................................................         17,917         103,679
  Premium amortization on securities, net ...................................................            733             574
  Depreciation and amortization .............................................................         50,052          26,836
  Provision for loan losses .................................................................         (3,085)         11,411
  Provision for losses on real estate owned .................................................            483          19,076
  (Gain) loss on interest-earning assets, net ...............................................            (27)          2,773
  (Gain) loss on trading and match funded securities ........................................         (2,765)         (2,953)
  (Gain) loss on sale of other non-interest earning assets ..................................           (474)            841
  Provisions for losses on affordable housing properties ....................................            432          21,294
  Impairment charges on investments in real estate ..........................................          5,526          15,317
  (Gain) loss on sale of real estate owned, net .............................................            (92)         (2,563)
  (Gain) loss on repurchase of long-term debt ...............................................              4          (1,074)
  Effect of change in accounting principle before taxes .....................................             --         (15,000)
  (Increase) decrease in advances and match funded advances on loans and loans serviced for
    others ..................................................................................        (38,403)         29,974
  (Increase) decrease in receivables and other assets, net ..................................         (3,736)          9,070
  Increase (decrease) in accrued expenses, interest payable and other liabilities ...........            (88)         (1,743)
                                                                                                 -----------     -----------
Net cash provided by operating activities ...................................................         22,180         162,822
                                                                                                 -----------     -----------

Cash flows from investing activities
  Principal payments received on match funded loans .........................................          5,656           9,971
  Investment in affordable housing properties ...............................................             --          (3,288)
  Proceeds from sales of affordable housing properties ......................................          2,340          11,524
  Purchase of mortgage servicing rights .....................................................        (52,583)        (56,997)
  Proceeds from sales of loans ..............................................................         24,047          45,394
  Proceeds from sale of real estate held for sale ...........................................             --           4,779
  Proceeds from sales of real estate held for investment ....................................             96          47,686
  Purchase, originations and funded commitments of loans, net of undisbursed loan funds .....         (6,225)         (8,334)
  Capital improvements to real estate held for investment ...................................         (2,961)         (7,627)
  Principal payments received on loans ......................................................         27,166          15,157
  Proceeds from sale of real estate owned ...................................................          9,094          18,741
  Capital improvements to real estate owned .................................................         (1,058)         (1,592)
  Additions to premises and equipment .......................................................         (4,837)         (9,112)
                                                                                                 -----------     -----------
Net cash provided by investing activities ...................................................            735          66,302
                                                                                                 -----------     -----------


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

                                       7


                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOWS - (Continued)
                             (Dollars in thousands)




For the six months ended June 30,                                                                 2003            2002
- -----------------------------------------------------------------------------------------     -----------     -----------

                                                                                                           
Cash flows from financing activities
  Decrease in deposits and escrow deposits on loans and loans serviced for others .......         (14,190)       (199,807)
  Proceeds from (repayment of) securities sold under agreements to repurchase ...........              --         (12,588)
  Proceeds from (repayment of) lines of credit and other secured borrowings, net ........          78,652         (15,421)
  Proceeds from (repayment of) bonds-match funded agreements, net .......................         (16,961)        (11,220)
  Repurchase of Capital Securities ......................................................              --          (3,796)
  Repurchase of common stock ............................................................          (2,235)             --
  Repurchase of notes and subordinated debentures .......................................            (439)           (728)
  Repayment of other interest bearing obligations, net ..................................              --          (1,997)
  Exercise of stock options .............................................................              11             152
                                                                                              -----------     -----------
Net cash provided (used) by financing activities ........................................          44,838        (245,405)
                                                                                              -----------     -----------

Net increase in cash and cash equivalents ...............................................          67,753         (16,281)
Cash and cash equivalents at beginning of period ........................................         192,247         260,655
                                                                                              -----------     -----------
Cash and cash equivalents at end of period ..............................................     $   260,000     $   244,374
                                                                                              ===========     ===========

Reconciliation of cash and cash equivalents at end of period
  Cash and amounts due from depository institutions .....................................     $    65,836     $    34,213
  Interest-earning deposits .............................................................         124,164         122,161
  Federal funds sold and repurchase agreements ..........................................          70,000          88,000
                                                                                              -----------     -----------
                                                                                              $   260,000     $   244,374
                                                                                              ===========     ===========

Supplemental disclosure of cash flow information
  Interest paid .........................................................................     $    19,639     $    35,152
                                                                                              ===========     ===========
  Income tax (payments) refunds .........................................................     $      (585)    $        32
                                                                                              ===========     ===========

Supplemental schedule of non-cash investing and financing activities
  Real estate owned acquired through foreclosure ........................................     $       128     $     7,572
                                                                                              ===========     ===========



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

                                       8


                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2003
                             (Dollars in thousands)
- --------------------------------------------------------------------------------

NOTE 1   BASIS OF PRESENTATION


         The accompanying unaudited interim consolidated financial statements
have been prepared in conformity with the instructions to Form 10-Q and Article
10, Rule 10-01 of Regulation S-X for interim financial statements. Accordingly,
they do not include all of the information and footnotes required by U.S.
generally accepted accounting principles ("GAAP") for complete financial
statements. Ocwen Financial Corporation's ("OCN") interim consolidated financial
statements include the accounts of OCN and its subsidiaries. OCN owns directly
and indirectly all of the outstanding common and preferred stock of its primary
subsidiaries, Ocwen Federal Bank FSB (the "Bank"), Investors Mortgage Insurance
Holding Company ("IMI"), Ocwen Technology Xchange, Inc. ("OTX"), Ocwen Asset
Investment Corp. ("OAC") and Ocwen Financial Solutions, Private Limited
("India"). OCN also owns 70% of Global Servicing Solutions, LLC ("GSS") with the
remaining 30% held by Merrill Lynch. As of December 31, 2002, OCN owned 99.6% of
Ocwen Financial Services, Inc. ("OFS"), with the remaining 0.4% owned by the
shareholders of Admiral Home Loan. As part of the arbitration settlement with
the former owners of Admiral Home Loan on April 24, 2003, OCN gained title to
the remaining shares of OFS which increased our ownership to 100%. See Note 8
for additional information regarding this settlement. We have eliminated all
significant intercompany transactions and balances in consolidation.

         The Bank is a federally chartered savings bank regulated by the Office
of Thrift Supervision ("OTS"). OCN is a registered savings and loan holding
company under the Home Owner's Loan Act and as such is also regulated by the
OTS.

         In our opinion, the accompanying unaudited financial statements contain
all adjustments, consisting only of normal recurring accruals, necessary for a
fair statement of our financial condition at June 30, 2003 and December 31,
2002, the results of our operations for the three and six months ended June 30,
2003 and 2002, our comprehensive loss for the three and six months ended June
30, 2003 and 2002, our changes in stockholders' equity for the six months ended
June 30, 2003 and our cash flows for the six months ended June 30, 2003 and
2002, respectively. The results of operations and other data for the three and
six months ended June 30, 2003 are not necessarily indicative of the results
that may be expected for any other interim periods or the entire year ending
December 31, 2003. The unaudited consolidated financial statements presented
herein should be read in conjunction with the audited consolidated financial
statements and related notes thereto included in our Annual Report on Form 10-K
for the year ended December 31, 2002. Certain reclassifications have been made
to the prior periods' interim consolidated financial statements to conform to
the June 30, 2003 presentation.

         In preparing the consolidated financial statements, we are 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. Material estimates that are particularly
significant in the near or medium term relate to our determination of the
allowance for loan losses and our valuation of securities, real estate,
affordable housing properties, servicing rights, intangibles and our deferred
tax asset. Actual results could differ from those estimates and assumptions.


NOTE 2   CURRENT ACCOUNTING PRONOUNCEMENTS

         We adopted the provisions of Statement of Financial Accounting Standard
("SFAS") No. 142, "Goodwill and Other Intangible Assets," effective January 1,
2002. As a result, we reversed the unamortized balance of the excess of net
assets acquired over purchase price ("negative goodwill"). This reversal
resulted in a credit to income of $18,333. The impact from the adoption of other
elements of SFAS No. 142 resulted in our recording impairment charges of $3,333
on goodwill and intangible assets originally recorded in connection with the
formation of REALSynergy, Inc. in 1999. These amounts have been reported in the
first quarter of 2002 as the effect of a change in accounting principle, net of
an income tax benefit of $1,166.

         In June 2002, the Financial Accounting Standards Board ("FASB") issued
SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal
Activities," which addresses financial accounting and reporting for costs
associated with exit or disposal activities and nullifies Emerging Issues Task
Force Issue No. 94-3, "Liability Recognition for Certain Employee Termination
Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred
in a Restructuring)" (EITF 94-3). The principal difference between SFAS No. 146
and EITF 94-3 relates to SFAS No. 146's requirements for recognition of a
liability for a cost associated with an exit or disposal activity. SFAS No. 146
requires that a liability for a cost associated with an exit or disposal
activity be recognized when the liability is incurred. Under EITF 94-3, a
liability for an exit cost as generally defined in EITF 94-3 was recognized at
the date of an entity's commitment to an exit plan. We adopted the new standard
effective January 1, 2003. The adoption of SFAS No. 146 did not have a material
impact on our results of operations, financial position or cash flows.

                                       9


                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                                  JUNE 30, 2003
                             (Dollars in thousands)
- --------------------------------------------------------------------------------

         In November 2002, the FASB issued FASB Interpretation No. 45,
"Guarantor's Accounting Disclosure Requirements for Guarantees, Including
Indirect Guarantees of Indebtedness of Others". The interpretation elaborates on
the disclosures to be made by a guarantor in its financial statements under
certain guarantees that is has issued. It also clarifies that a guarantor is
required to recognize, at the inception of a guarantee, a liability for the fair
value of the obligation undertaken in issuing the guarantee. We adopted the
disclosure requirements of the Interpretation as of December 31, 2002, the date
upon which they became effective. These provisions of the Interpretation require
disclosure of the nature of the guarantee, the maximum potential amount of
future payments that the guarantor could be required to make under the
guarantee, and the current amount of the liability, if any, for the guarantor's
obligations under the guarantee. The recognition requirements of the
Interpretation were effective January 1, 2003. The implementation of the
recognition requirements of the Interpretation did not have a significant effect
on our consolidated results of operations.

         In January 2003, the FASB issued FASB Interpretation No. 46,
"Consolidation of Variable Interest Entities" ("FIN 46"). This interpretation
provides guidance with respect to the identification of variable interest
entities and when assets, liabilities, noncontrolling interests, and the results
of operations of a variable interest entity need to be included in a company's
consolidated financial statements. The Interpretation requires consolidation by
business enterprises of variable interest entities in certain cases. The factors
to be considered in making this determination include the adequacy of the equity
of the entity and the nature of the risks, rights and rewards of the equity
investors in the entity. The Interpretation applies immediately to variable
interest entities created after January 31, 2003, and to variable interest
entities in which an enterprise obtains an interest after that date. We are a
limited partner in four partnerships that developed low-income housing
properties that may be subject to the provisions of Fin 46. We do not
consolidate these partnerships but rather record our investment in them using
the equity method of accounting. As of June 30, 2003, our investment in such
limited partnerships amounted to $9,537 in four projects. In addition, we had
loans to these partnerships with a net book value of $5,500 at June 30, 2003. In
addition, FIN 46 may impact the financial statement presentation of our Company
obligated, mandatorily redeemable securities. We are evaluating the effect of
FIN 46 on our accounting for our investment in the low-income housing
partnerships and our Company obligated, mandatorily redeemable securities.

         In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain
Financial Instruments with Characteristics of both Liabilities and Equity." This
statement establishes standards for how an issuer classifies and measures
certain financial instruments with the characteristics of both liabilities and
equity. The statement requires that certain securities, such as our Company
obligated, mandatorily redeemable securities of subsidiary trust holding solely
junior subordinated debentures of the Company, which are classified between
liabilities and equity in the Statement of Financial Condition, be classified as
liabilities. Further, the distribution on such securities are to be classified
as interest cost. No restatement of periods prior to the adoption of SFAS No.
150 is permitted. The provisions for SFAS 150 were effective immediately for
financial instruments entered into or modified after May 31, 2003, and for the
first interim period beginning after June 15, 2003, for all other financial
instruments. The effects of adopting SFAS 150 are to be reported as the
cumulative effect of a change in accounting principle for financial instruments
that were created before the issuance of the Statement and still outstanding at
the beginning of the interim period of adoption. We have not yet completed our
evaluation of the cumulative effect on our financial statements of our adoption
of SFAS 150, which will be effective for the quarter beginning July 1, 2003.
Distributions will be treated as interest subsequent to adoption.


NOTE 3   COMPANY OBLIGATED, MANDATORILY REDEEMABLE SECURITIES OF SUBSIDIARY
         TRUST HOLDING SOLELY JUNIOR SUBORDINATED DEBENTURES OF THE COMPANY

         In August 1997, the Ocwen Capital Trust ("OCT") issued $125,000 of
10.875% Capital Securities (the "Capital Securities"). Proceeds from the
issuance of the Capital Securities were invested in 10.875% Junior Subordinated
Debentures issued by OCN. The Junior Subordinated Debentures, which represent
the sole assets of OCT, will mature on August 1, 2027. To date, OCT has
repurchased $68,751 of its Capital Securities, although none were repurchased
during the first six months of 2003.

         Holders of the Capital Securities are entitled to receive cumulative
cash distributions accruing from the date of original issuance and payable
semiannually in arrears on February 1 and August 1 of each year, commencing on
February 1, 1998, at an annual rate of 10.875% of the liquidation amount of
$1,000 per Capital Security. Payment of distributions out of moneys held by OCT,
and payments on liquidation of OCT or the redemption of Capital Securities, are
guaranteed by OCN to the extent OCT has funds available. If OCN does not make
principal or interest payments on the Junior Subordinated Debentures, OCT will
not have sufficient funds to make distributions on the Capital Securities, in
which event the guarantee shall not apply to such distributions until OCT has
sufficient funds available therefore. Accumulated distributions payable on the
Capital Securities amounted to $2,549 at June 30, 2003 and December 31, 2002,
and are included in accrued interest payable.

                                       10


                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                                  JUNE 30, 2003
                             (Dollars in thousands)
- --------------------------------------------------------------------------------

         OCN 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 semiannual 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, OCN 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 OCN may not permit any subsidiary to, (i) declare or pay any
dividends or distributions on, or redeem, purchase, acquire, or make a
liquidation payment with respect to, our 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 10.875% per annum, compounded
semiannually.

         The Junior Subordinated Debentures are redeemable prior to maturity at
our option, 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 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 semiannual basis at the
adjusted Treasury rate plus accrued interest thereon to the date of prepayment.
The Capital Securities are subject to mandatory redemption, in whole or in part,
upon repayment of the Junior Subordinated Debentures at maturity or their
earlier redemption, in an amount equal to the amount of the related Junior
Subordinated Debentures maturing or being redeemed and at a redemption price
equal to the redemption price of the Junior Subordinated Debentures, plus
accumulated and unpaid distributions thereon to the date of redemption.

         For financial reporting purposes, OCT is treated as a subsidiary of
Ocwen Financial Corporation and, accordingly, the accounts of OCT are included
in the consolidated financial statements of OCN. Intercompany transactions
between OCT and OCN, including the Junior Subordinated Debentures, are
eliminated in the consolidated financial statements of OCN. The Capital
Securities are presented as a separate caption between liabilities and
stockholders' equity in the consolidated statement of financial condition of OCN
as "Company-obligated, mandatorily redeemable securities of subsidiary trust
holding solely Junior Subordinated Debentures of the company." Distributions on
the Capital Securities are recorded as a separate caption immediately following
non-interest expense in the consolidated statements of operations of OCN. As
noted earlier, this method of accounting is currently being evaluated due to the
issuance of FIN 46 and SFAS 150.

         In connection with the issuance of the Capital Securities, we incurred
certain costs, which have been capitalized and are being amortized over the term
of the Capital Securities. The unamortized balance of these issuance costs
amounted to $1,803 and $1,841 at June 30, 2003 and December 31, 2002,
respectively, and is included in Other assets.

                                       11


                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                                  JUNE 30, 2003
                             (Dollars in thousands)
- --------------------------------------------------------------------------------

NOTE 4   DERIVATIVE FINANCIAL INSTRUMENTS

         We use derivative financial instruments for the purpose of managing our
exposure to adverse fluctuations in interest and foreign currency exchange
rates.

Interest Rate Management

         We have purchased amortizing caps and floors to hedge our interest rate
exposure relating to our match funded loans and securities. These caps and
floors do not qualify for hedge accounting; therefore, changes in fair value are
recorded in the income statement. The terms of these outstanding caps and floors
at June 30, 2003 and December 31, 2002 are as follows at the dates indicated:



                                     Notional
                                      Amount          Maturity           Index          Strike Rate    Fair Value
                                  -------------     ------------     ---------------    -----------    ----------
                                                                                        
June 30, 2003
Caps...........................   $     105,290     October 2003     LIBOR 1 - Month       7.00%       $       --
Floors.........................   $      28,729     October 2003     CMT 2 - Year          4.35               287
                                                                                                       ----------
                                                                                                       $      287
                                                                                                       ==========
December 31, 2002
Caps...........................   $     111,799     October 2003     LIBOR 1 - Month       7.00%       $       --
Floors.........................   $      30,563     October 2003     CMT 2 - Year          4.35               592
                                                                                                       ----------
                                                                                                       $      592
                                                                                                       ==========



Foreign Currency Management

         We enter into foreign currency derivatives to hedge our investments in
foreign subsidiaries that own residual interests backed by residential loans
originated in the UK ("UK residuals") and in our shopping center located in
Halifax, Nova Scotia (the "Nova Scotia Shopping Center"). It is our policy to
periodically adjust the amount of foreign currency derivative contracts we have
entered into in response to changes in our investments in these assets. We have
determined that the local currency of our investment in UK residuals and the
Nova Scotia Shopping Center is the functional currency. Our foreign currency
derivative financial instruments qualify for hedge accounting. Accordingly, we
include the gains or losses in the net unrealized foreign currency translation
in accumulated other comprehensive income in stockholders' equity. The following
table sets forth the terms and values of these foreign currency financial
instruments at June 30, 2003 and December 31, 2002:



                                                                                                    Strike
                                            Position        Maturity          Notional Amount        Rate     Fair Value
                                            --------     --------------       ---------------     ----------  ----------
                                                                                               
June 30, 2003
Canadian Dollar currency futures.........   Short        September 2003       C$      11,400        0.7285    $     (101)
British Pound currency futures...........   Short        September 2003       (pound) 17,875        1.6450           (32)
                                                                                                              ----------
                                                                                                              $     (133)
                                                                                                              ==========
December 31, 2002
Canadian Dollar currency futures.........   Short            March 2003       C$      11,400        0.6390    $       78
British Pound currency futures...........   Short            March 2003       (pound) 18,750        1.5599          (793)
                                                                                                              ----------
                                                                                                              $     (715)
                                                                                                              ==========


                                       12


                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                                  JUNE 30, 2003
                             (Dollars in thousands)
- --------------------------------------------------------------------------------

NOTE 5   REGULATORY REQUIREMENTS

         The Financial Institutions Reform, Recovery and Enforcement Act of 1989
and the regulations promulgated thereunder established certain minimum levels of
regulatory capital for savings institutions subject to 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, 2003,
the minimum regulatory capital requirements were:

    o    Tangible and core capital of 1.50% and 3.00% of total adjusted assets,
         respectively, consisting principally of stockholders' equity, but
         excluding most intangible assets, such as goodwill and any net
         unrealized gains or losses on debt securities available for sale.
         Effective April 1, 1999, the OTS minimum core capital ratio provides
         that only those institutions with a Uniform Financial Institution
         Rating System rating of "1" are subject to a 3.00% minimum core
         capital ratio. All other institutions are subject to a 4.00% minimum
         core capital ratio.

    o    Risk-based capital consisting of core capital plus certain
         subordinated debt and other capital instruments and, subject to
         certain limitations, general valuation allowances on loans receivable,
         equal to 8.00% of the value of risk-weighted assets.

         At June 30, 2003 the Bank was "well capitalized" under the prompt
corrective action regulations adopted by the OTS pursuant to the Federal Deposit
Insurance Corporation Improvement Act of 1991. To be categorized as "well
capitalized," the Bank must maintain minimum core capital, Tier 1 risk-based
capital and risk-based capital ratios as set forth in the following table. The
Bank's capital amounts and classification are subject to review by federal
regulators regarding components, risk-weightings and other factors. There are no
conditions or events since June 30, 2003 that we believe have changed the Bank's
category.

         Following an examination by the OTS in late 1996 and early 1997, the
Bank committed to the OTS to maintain a core capital (leverage) ratio and a
total risk-based capital ratio of at least 9.00% and 13.00%, respectively. The
Bank continues to be in compliance with this commitment as well as with the
regulatory capital requirements of general applicability (as indicated in the
table below). 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.

         Following the completion of the annual safety and soundness examination
of the OTS in 2000, we submitted a written business plan and budget to the OTS
regarding our plans for the business, primarily that of the Bank, over the next
several years. The primary focus of that plan was the reduction in our non-core
business activities and the reduction of our deposit liabilities and long-term
debt obligations as we focused on the growth of our fee-based business
activities.

         The OTS approved the initial plan in February 2001. Since that time, we
submitted a revised plan to the OTS in April of 2002. The Plan included as its
primary focus the reduction of risk through the sale or resolution of our
non-core assets and the reduction of our reliance on brokered certificates of
deposit as a source of funding. Based on discussions with the OTS regarding the
revised plan, we have committed to maintain our investment in mortgage servicing
rights at approximately 60% of core capital (before any deduction thereto for
servicing rights) at the Bank and 50% of stockholders' equity on a consolidated
basis. We regularly review actual results as compared to our plan with the OTS
on a less formal basis. At June 30, 2003 we are above the level of mortgage
servicing rights that we committed to maintain. However, based on conversations
with the OTS, we are in fundamental compliance with the Plan.

                                       13


                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                                  JUNE 30, 2003
                             (Dollars in thousands)
- --------------------------------------------------------------------------------

         The following table summarizes the Bank's actual and required
regulatory capital at June 30, 2003:



                                                                                              To be Well
                                                                                            Capitalized for
                                                                    Minimum for Capital    Prompt Corrective    Committed Capital
                                                    Actual           Adequacy Purposes     Action Provisions      Requirements
                                             -------------------    -------------------   ------------------    -----------------
                                             Ratio      Amount      Ratio     Amount      Ratio     Amount           Ratio
                                             ------   ----------    ------   ---------    ------   ---------    -----------------
                                                                                           
    Stockholders' equity, and ratio to
       total assets.......................   17.63%   $  173,579
    Disallowed servicing assets...........               (10,243)
    Disallowed deferred tax assets........               (22,983)
    Non-includable subsidiary.............                  (848)
                                                      ----------
    Tier 1 (core) capital and ratio to
       adjusted total assets..............   14.67%      139,505     4.00%   $  38,030     5.00%   $  47,537         9.00%
                                                                             =========             =========
    Non-mortgage servicing assets.........                (2,298)
                                                      ----------
    Tangible capital and ratio to
       tangible assets....................   14.47%   $  137,207     1.50%   $  14,227
                                                      ==========             =========

       Tier 1 capital and ratio to
       risk-weighted assets...............   18.66%   $  139,505                           6.00%   $  44,854
                                                      ==========                                   =========
    Allowance for loan and lease losses...                 6,916
    Qualifying subordinated debentures....                 6,613
                                                      ----------
    Tier 2 capital........................                13,529
                                                      ----------
    Total risk-based capital and ratio to
       risk-weighted assets...............   20.47%   $  153,034     8.00%   $  59,806    10.00%   $  74,757      13 .00%
                                                      ==========             =========             =========

    Total regulatory assets...............            $  984,840
                                                      ==========

    Adjusted total assets.................            $  950,749
                                                      ==========

    Tangible assets.......................            $  948,451
                                                      ==========

    Risk-weighted assets...................           $  747,574
                                                      ==========


                                       14


                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                                  JUNE 30, 2003
                             (Dollars in thousands)
- --------------------------------------------------------------------------------

NOTE 6   INTEREST INCOME AND EXPENSE BEFORE PROVISION FOR LOAN LOSSES



                                                       Three Months            Six Months
                                                   --------------------    --------------------
For the periods ended June 30,                       2003        2002        2003        2002
- ------------------------------------------------   --------    --------    --------    --------
(Dollars in thousands)
                                                                           
Interest income
  Interest earning cash and other ..............   $     96    $     69    $    146    $    161
  Federal funds sold and repurchase agreements..        419         693         737       1,272
  Trading securities ...........................      4,757       4,159       9,622       8,517
  Loans ........................................        737       2,077       1,109       7,513
  Match funded loans and securities ............        989       1,808       2,141       4,057
                                                   --------    --------    --------    --------
                                                      6,998       8,806      13,755      21,520
                                                   --------    --------    --------    --------
Interest expense
  Deposits .....................................      4,535       7,082       9,400      15,699
  Securities sold under agreements to repurchase         --          71           3         198
  Bonds - match funded agreements ..............      1,258       1,807       2,564       3,716
  Lines of credit and other secured borrowings .      1,319       1,180       2,176       2,331
  Notes and debentures .........................      2,293       4,574       4,588       9,166
                                                   --------    --------    --------    --------
                                                      9,405      14,714      18,731      31,110
                                                   --------    --------    --------    --------

  Net interest expense before provision for
    loan losses ................................   $ (2,407)   $ (5,908)   $ (4,976)   $ (9,590)
                                                   ========    ========    ========    ========


                                       15


                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                                  JUNE 30, 2003
                             (Dollars in thousands)
- --------------------------------------------------------------------------------

NOTE 7   BUSINESS SEGMENT REPORTING

         An operating segment is defined as a component of an enterprise (a)
that engages in business activities from which it may earn revenues and incur
expenses, (b) whose operating results are regularly reviewed by the enterprise's
chief operating decision maker to make decisions about resources to be allocated
to the segment and assess its performance, and (c) for which discrete financial
information is available.

         A brief description of our segments follows:

         Core Businesses
         ---------------

         o   Residential Loan Servicing. Through this business we provide loan
             servicing including asset management and resolution services to
             third party owners of subprime residential mortgage and high
             loan-to-value loans for a fee. We acquire the rights to service
             loans and obtain such rights by purchasing them outright or by
             entering into sub-servicing contracts.

         o   OTX. Through this segment we provide technology solutions for the
             mortgage and real estate industries. OTX products include a
             residential loan servicing system (REALServicing(TM)), a commercial
             loan servicing system (REALSynergy(TM)) and an Internet based
             mortgage loan processing and vendor management system
             (REALTransSM).

         o   Ocwen Realty Advisors (ORA). Through ORA we provide residential
             property valuation services.

         o   Unsecured Collections. This core business conducts collection
             activities for third party owners of unsecured receivables and for
             a portfolio of unsecured credit card receivables that we acquired
             at a discount in 1999 and 2000.

         o   Global Outsourcing. This new business segment began operations in
             December 2002. Global Outsourcing provides business process
             outsourcing services to third parties and leverages the operational
             capacity of our facilities in India.

         o   International Operations. This segment is being reported as a
             business segment for the first time this year. In 2003, this
             segment primarily represents the results of operations of Global
             Servicing Solutions, LLC, our new joint servicing venture with
             Merrill Lynch for the servicing of assets in various countries.
             Results for the first six months of 2002 primarily reflect a one
             time consulting project for the government of Jamaica.

         Non-Core Businesses
         -------------------

         o   Residential Discount Loans. This segment consisted of operations
             to acquire at a discount and subsequently resolve sub-performing
             and non-performing residential mortgage loans. We completed our
             last acquisition of residential loans in 2000. Based on the
             relative insignificance of the non-core assets remaining in this
             segment, the remaining assets of this business and any related
             income or loss arising from their resolution have been included in
             the Corporate Items and Other segment beginning January 1, 2003.

         o   Commercial Finance. This segment comprised operations to acquire
             sub-performing commercial loans at a discount, as well as
             operations to invest in and reposition under-performing real estate
             assets. No assets have been acquired since 2000; since that time,
             this business has consisted of the repositioning, management and
             resolution of the remaining assets.

         o   Affordable Housing. Includes our investments, primarily through
             limited partnerships, in qualified low-income rental housing for
             the purpose of obtaining Federal income tax credits pursuant to
             Section 42 of the Code. Except to complete those projects in which
             an investment had already been made, we ceased making investments
             in properties in 2000.

         o   Subprime Finance. In August 1999, we closed our domestic subprime
             origination business, which had been conducted primarily through
             OFS. Previously, activities of this segment included our
             acquisition and origination of single family residential loans to
             non-conforming borrowers. We have continued to manage and resolve
             the remaining non-core assets.

         Corporate Items and Other
         -------------------------

         This segment includes business activities that are individually
         insignificant, interest income on cash and cash equivalents, interest
         expense on corporate assets, gains and losses from debt repurchases,
         trading gains or losses associated with our collateralized mortgage
         obligation ("CMO") trading portfolio and general corporate expenses.

                                       16


                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                                  JUNE 30, 2003
                             (Dollars in thousands)
- --------------------------------------------------------------------------------

         We allocate interest income and expense to each business segment for
the investment of funds raised or funding of investments made taking into
consideration the duration of such liabilities or assets. We also make
allocations of non-interest expense generated by corporate support services to
each business segment based upon our estimate of time and effort spent in the
respective activity.

         Financial information for our segments is as follows for the dates
indicated:



                                                        Net
                                                      Interest     Provision                    Non-       Pre-Tax
                                                       Income      for Loan    Non-Interest   Interest      Income
                                                      (Expense)     Losses        Income      Expense       (Loss)      Total Assets
                                                     ----------   ----------   ------------  ----------   ----------   ------------
At or for the three months ended June 30, 2003
- ----------------------------------------------

                                                                                                     
Core businesses
Residential Loan Servicing........................   $   (4,937)  $       --   $   28,810    $  15,472    $    8,401   $   626,050
OTX...............................................           --           --        2,534        5,179        (2,645)        6,138
Ocwen Realty Advisors.............................           (6)          --        4,905        3,305         1,594         1,112
Unsecured Collections.............................           --           --        2,653        1,688           964           227
Global Outsourcing................................           --           --          401          478           (77)          237
International Operations..........................          (11)          --          535        1,281          (757)        5,459
                                                     ----------   ----------   ----------    ---------    ----------   -----------
                                                         (4,954)          --       39,838       27,403         7,480       639,223
                                                     ----------   ----------   ----------    ---------    ----------   -----------
Non-core businesses
Commercial Finance................................       (2,096)      (3,373)      (3,690)       1,853        (4,266)      145,747
Affordable Housing................................         (811)           3          364          873        (1,324)       64,967
Subprime Finance..................................        4,372           --        3,067        1,655         5,785        41,064
                                                     ----------   ----------   ----------    ---------    ----------   -----------
                                                          1,465       (3,370)        (259)       4,381           195       251,778
                                                     ----------   ----------   ----------    ---------    ----------   -----------

Corporate Items and Other.........................        1,082          119          104        2,833        (3,294)      371,934
                                                     ----------   ----------   ----------    ---------    ----------   -----------
                                                     $   (2,407)  $   (3,251)  $   39,683    $  34,617    $    4,381   $ 1,262,935
                                                     ==========   ==========   ==========    =========    ==========   ===========

At or for the three months ended June 30, 2002
- ----------------------------------------------

Core businesses
Residential Loan Servicing........................   $   (4,336)  $       --   $   30,423    $  18,005    $    8,083   $   502,002
OTX (1)...........................................           --           --        1,612        6,516        (4,904)        9,276
Ocwen Realty Advisors.............................           --           --        3,518        3,018           499           451
Unsecured Collections.............................           --         (186)       2,851        1,898         1,139           312
Global Outsourcing................................           --           --           --           --            --            --
International Operations..........................            1           --           --          438          (438)        5,414
                                                     ----------   ----------   ----------    ---------    ----------   -----------
                                                         (4,335)        (186)      38,404       29,875         4,379       517,455
                                                     ----------   ----------   ----------    ---------    ----------   -----------
Non-core businesses
Residential Discount Loans........................        1,677         (165)          73        1,157           757        55,686
Commercial Finance................................       (2,738)       7,313      (25,968)       2,304       (38,324)      257,182
Affordable Housing................................       (1,177)       3,770           65        6,794       (11,675)       94,803
Subprime Finance..................................        2,392           --         (235)       1,987           168        51,775
                                                     ----------   ----------   ----------    ---------    ----------   -----------
                                                            154       10,918      (26,065)      12,242       (49,074)      459,446
                                                     ----------   ----------   ----------    ---------    ----------   -----------

Corporate Items and Other.........................       (1,727)          --          168        2,382        (5,503)      414,880
                                                     ----------   ----------   ----------    ---------    ----------   -----------
                                                     $   (5,908)  $   10,732   $   12,507    $  44,499    $  (50,198)  $ 1,391,781
                                                     ==========   ==========   ==========    =========    ==========   ===========


(1)  For the three months ended June 30, 2002, non-interest income of OTX
     includes $1,034 of revenues charged to other business segments.

                                       17




                                                        Net
                                                      Interest     Provision                    Non-       Pre-Tax
                                                       Income      for Loan    Non-Interest   Interest      Income
                                                      (Expense)     Losses        Income      Expense       (Loss)      Total Assets
                                                     ----------   ----------   ------------  ----------   ----------   ------------
At or for the six months ended June 30, 2003
- --------------------------------------------

                                                                                                     
Core businesses
Residential Loan Servicing.......................    $  (9,824)   $      --    $  59,393     $   31,920   $   17,649   $  626,050
OTX..............................................           --           --        5,007         10,979       (5,972)       6,138
Ocwen Realty Advisors............................           (9)          --        8,726          6,108        2,609        1,112
Unsecured Collections............................           --           --        5,505          3,224        2,281          227
Global Outsourcing...............................           --           --          752            748            4          237
International Operations.........................          (34)          --        1,227          3,101       (1,908)       5,459
                                                     ---------    ---------    ---------     ----------   ----------   ----------
                                                        (9,867)          --       80,610         56,080       14,663      639,223
                                                     ---------    ---------    ---------     ----------   ----------   ----------
Non-core businesses
Commercial Finance...............................       (4,397)      (3,458)      (1,711)         4,274       (6,925)     145,747
Affordable Housing...............................       (1,648)         148          714          2,522       (3,604)      64,967
Subprime Finance.................................        8,859           --        2,463         13,022       (1,700)      41,064
                                                     ---------    ---------    ---------     ----------   ----------   ----------
                                                         2,814       (3,310)       1,466         19,818      (12,229)     251,778
                                                     ---------    ---------    ---------     ----------   ----------   ----------

Corporate Items and Other........................        2,077          225          277          5,527       (6,455)     371,934
                                                     ---------    ---------    ---------     ----------   ----------   ----------
                                                     $  (4,976)   $  (3,085)   $  82,353     $   81,425   $   (4,021)  $1,262,935
                                                     =========    =========    =========     ==========   ==========   ==========

At or for the six months ended June 30, 2002
- --------------------------------------------

Core businesses
Residential Loan Servicing.......................    $  (8,737)   $      --    $  60,587     $   36,218   $   15,631   $  502,002
OTX (1)..........................................           --           --        3,143         13,329      (10,186)       9,276
Ocwen Realty Advisors............................           --           --        7,628          6,609        1,019          451
Unsecured Collections............................           --         (251)       5,465          3,633        2,083          312
Global Outsourcing...............................           --           --           --             --           --           --
International Operations.........................           --           --        1,379          1,317           63        5,414
                                                     ---------    ---------    ---------     ----------   ----------   ----------
                                                        (8,737)        (251)      78,202         61,106        8,610      517,455
                                                     ---------    ---------    ---------     ----------   ----------   ----------
Non-core businesses
Residential Discount Loans.......................        4,049       (2,302)      (1,768)         2,914        1,668       55,686
Commercial Finance...............................       (3,588)      10,025      (24,606)         4,524      (42,744)     257,182
Affordable Housing...............................       (2,872)       3,939          312         23,161      (29,658)      94,803
Subprime Finance.................................        4,143           --        3,170          2,452        4,861       51,775
                                                     ---------    ---------    ---------     ----------   ----------   ----------
                                                         1,732       11,662      (22,892)        33,051      (65,873)     459,446
                                                     ---------    ---------    ---------     ----------   ----------   ----------

Corporate Items and Other........................       (2,585)          --       (1,232)         5,381      (12,427)     414,880
                                                     ---------    ---------    ---------     ----------   ----------   ----------
                                                     $  (9,590)   $  11,411    $  54,078     $   99,538   $  (69,690)  $1,391,781
                                                     =========    =========    =========     ==========   ==========   ==========


(1)  For the six months ended June 30, 2002, non-interest income of OTX includes
     $2,009 of revenues charged to other business segments.

                                       18


                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                                  JUNE 30, 2003
                             (Dollars in thousands)
- --------------------------------------------------------------------------------

NOTE 8   COMMITMENTS AND CONTINGENCIES

         At June 30, 2003, we had commitments of $149 to fund construction loans
secured by multi-family properties. In addition, we had commitments under
outstanding letters of credit in the amount of $190. Through our investment in
subordinated securities and subprime residual securities, which had a fair value
of $43,007 at June 30, 2003, we support senior classes of securities.

         On April 20, 1999, a complaint was filed on behalf of a putative class
of public shareholders of OCN in the Circuit Court of the Fifteenth Judicial
Circuit, Palm Beach County, Florida against OCN and OAC. On April 23, 1999, a
complaint was filed on behalf of a putative class of public shareholders of OAC
in the Circuit Court of the Fifteenth Judicial Circuit, Palm Beach County,
Florida, against OAC and certain directors of OAC. The plaintiffs in both
complaints sought to enjoin consummation of the acquisition of OAC by OCN. The
cases were consolidated, and on September 13, 1999 a consolidated amended
complaint was filed. The injunction was denied, and on October 14, 1999 OCN was
dismissed as a party. Plaintiffs' remaining claims were for damages for alleged
breaches of common law fiduciary duties. In October 2001, the parties reached an
agreement in principle, which provides for a payment to plaintiffs in complete
settlement off all claims for damages and attorney's fees and costs. The
agreement in principle also requires us to pay a share of certain additional
administrative costs attendant to the settlement, in an amount not yet
determined. The agreement in principle is subject to the approval of the Court.
This matter is not expected to have a material impact on our financial
statements.

         The former owners of Admiral Home Loan ("Claimants") filed a Demand for
Arbitration against OCN and William C. Erbey claiming damages in the amount of
$21,250 arising out of a 1997 acquisition agreement pursuant to which a
subsidiary of OCN acquired all the assets of Admiral Home Loan. The Claimants
amended their Demand to include a claim for Civil Theft under Florida statutes
for which treble damages are sought. An evidentiary hearing on the matter was
concluded before a three-person arbitration panel on February 24, 2003. On March
11, 2003, the Parties submitted post-hearing findings of fact and conclusions of
law to the arbitration panel, which took the matter under advisement. In a 2 to
1 decision issued on April 24, 2003, the arbitration panel awarded the Claimants
$6,000 plus interest and costs. In the first quarter of 2003, we established a
reserve in the amount of $10,000 including attorney fees as a result of this
award.

         We are subject to various other pending legal proceedings. In our
opinion, the resolution of these other claims will not have a material effect on
the consolidated financial statements.

                                       19


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

General

         OCN is a financial services company headquartered in West Palm Beach,
Florida. Our primary business is the servicing and special servicing of
nonconforming, subperforming and nonperforming residential and commercial
mortgage loans. We also specialize in the development of related loan servicing
technology and software for the mortgage and real estate industries.

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

         We operate one bank branch in Fort Lee, New Jersey. This location,
which provides most of our retail banking services, is primarily focused on the
issuance of retail certificates of deposit that serve as a supplementary source
of financing for us. We do not conduct loan origination activities in the Fort
Lee branch. In prior years, we had also issued brokered certificates of deposit
from our offices in West Palm Beach, Florida. However, we ceased the issuance of
brokered deposits in the summer of 2000 and have since paid off our maturing
brokered deposits as they have come due. We also currently operate several of
our core businesses primarily in the Bank: Residential Loan Servicing, ORA and
portions of Unsecured Collections. In addition, our non-core Affordable Housing
business operates in the Bank, as does a portion of our non-core Commercial
Finance business. Despite the reduction in our reliance on brokered certificates
of deposit as a funding source, the retail deposits issued by our banking
operation continue to provide an important source of financing for these
business activities. See "Liquidity, Commitments and Off-Balance Sheet Risks"
for additional discussion of brokered and non-brokered deposits as a source of
funding.

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

                                       20


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------




Selected Consolidated Financial Information                                             Increase (Decrease)
Balance Sheet Data                                          June 30,   December 31,  -------------------------
                                                              2003         2002           $               %
                                                           ----------  ----------    ----------         ------

                                                                                              
Total assets ...........................................   $1,262,935   $1,222,242   $   40,693             3%
  Trading securities, at fair value ....................       51,836       58,895       (7,059)          (12)
  Investments in real estate ...........................       55,453       58,676       (3,223)           (5)
  Affordable housing properties ........................       12,182       15,319       (3,137)          (20)
  Loans, net ...........................................       35,922       76,857      (40,935)          (53)
  Match funded assets, net .............................      152,968      167,744      (14,776)           (9)
  Real estate owned, net ...............................       53,781       62,039       (8,258)          (13)
  Advances on loans and loans serviced for others ......      304,690      266,356       38,334            14
  Mortgage servicing rights ............................      180,789      171,611        9,178             5
Total liabilities ......................................      900,492      853,497       46,995             6
  Deposits .............................................      391,371      425,970      (34,599)           (8)
  Escrow deposits on loans and loans serviced for others      105,395       84,986       20,409            24
  Bonds-match funded agreements ........................      130,110      147,071      (16,961)          (12)
  Lines of credit and other secured borrowings .........      161,398       82,746       78,652            95
  Notes and debentures .................................       76,540       76,975         (435)           (1)
Minority interest in subsidiary ........................        1,442        1,778         (336)          (19)
Capital Securities .....................................       56,249       56,249           --            --
Stockholders' equity ...................................      304,752      310,718       (5,966)           (2)


                                                                At or for the Three Months Ended June 30,
                                                           ---------------------------------------------------
                                                                                      Favorable/(Unfavorable)
                                                                                     -------------------------
Operations Data                                               2003         2002           $               %
                                                           ----------   ----------   ----------         ------

Net income (loss) ......................................   $    4,149   $  (50,198)  $   54,347           108%
Net interest income (expense) ..........................       (2,407)      (5,908)       3,501            59
Provision for loan losses ..............................       (3,251)      10,732       13,983           130
Non-interest income ....................................       39,683       12,507       27,176           217
Non-interest expense ...................................       34,617       44,499        9,882            22
Distributions on Capital Securities ....................        1,529        1,566           37             2
Income tax expense .....................................          305           --         (305)         (100)

Per Common Share
Net income (loss)
  Basic ................................................   $     0.06   $    (0.75)  $     0.81           108%
  Diluted ..............................................         0.06        (0.75)        0.81           108%
Stock price
  High .................................................   $     4.87   $     7.50   $    (2.63)          (35)%
  Low ..................................................         3.13         5.31        (2.18)          (41)%
  Close ................................................         4.54         5.50        (0.96)          (17)%

Key Ratios
Annualized return on average assets ....................         1.30%      (13.67)%        N/A           110%
Annualized return on average equity ....................         5.46%      (56.24)%        N/A           110%
Efficiency ratio (1) ...................................        85.42%   (1,076.68)%        N/A           108%
Core (leverage) capital ratio ..........................        14.67%       14.88%         N/A            (1)%
Risk-based capital ratio ...............................        20.47%       23.13%         N/A           (12)%



(1)  The efficiency ratio represents non-interest expense divided by the sum of
     net interest income or expense after provision for loan losses and
     non-interest income.

                                       21


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------



                                                                At or for the Three Months Ended June 30,
                                                           ---------------------------------------------------
                                                                                      Favorable/(Unfavorable)
                                                                                     -------------------------
Operations Data                                               2003         2002           $               %
                                                           ----------   ----------   ----------         ------

                                                                                              
Net income (loss) ......................................   $   (4,297)  $  (54,690)  $   50,393            92%
Net interest income (expense) ..........................       (4,976)      (9,590)       4,614            48
Provision for loan losses ..............................       (3,085)      11,411       14,496           127
Non-interest income ....................................       82,353       54,066       28,287            52
Non-interest expense ...................................       81,425       99,526       18,101            18
Distributions on Capital Securities ....................        3,058        3,229          170             5
Income tax expense .....................................          612        1,166          554            48
Effect of change in accounting principle, net of taxes .           --       16,166      (16,166)         (100)

Per Common Share
Net loss
  Basic and diluted ....................................   $    (0.06)  $    (0.81)  $     0.75            92%
Stock price
  High .................................................   $     4.87   $     8.48   $    (3.61)          (43)%
  Low ..................................................         2.71         5.31        (2.60)          (49)%

Key Ratios
Annualized return on average assets ....................        (0.68)%      (7.12)%        N/A            90%
Annualized return on average equity ....................        (2.80)%     (29.53)%        N/A            90%
Efficiency ratio (1) ...................................       101.20%      301.00%         N/A           (66)%


(1)  The efficiency ratio represents non-interest expense divided by the sum of
     net interest income or expense after provision for loan losses and
     non-interest income.


Overview of Risks and Related Critical Accounting Policies

         For the past several years, we have been undergoing a fundamental
transition in the nature of our business. In late 1999 and early 2000, we began
to execute a strategic plan to shift our business activities away from
capital-intensive businesses involving the purchase or origination of loans,
real estate and related assets toward less capital-intensive businesses that
generate fee-based revenues. As a result, we generally ceased to originate loans
or invest in assets in certain of our business segments ("non-core businesses")
unless we were contractually committed to do so. However, we continue actively
to manage and resolve the remaining assets in these segments. As of June 30,
2003, our core and non-core businesses were as follows:

          Core Businesses                           Non-Core Businesses
          ---------------                           -------------------

          Residential Loan Servicing                Commercial Finance
          Ocwen Technology Xchange ("OTX")          Affordable Housing
          Ocwen Realty Advisors ("ORA")             Subprime Finance
          Unsecured Collections
          Global Outsourcing
          International Operations

         In addition to our business segments, we use our Corporate Items and
Other segment to account for certain items of revenue and expense that are not
directly related to a business unit. We include in our Corporate Items and Other
segment interest income on cash and cash equivalents, interest expense on
corporate assets, gains and losses from debt repurchases, trading gains or
losses associated with our collateralized mortgage obligation ("CMO") trading
portfolio and general corporate expenses.

                                       22


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         Principal Risk Factors. We included a discussion of the principal risk
factors that relate to our businesses and may affect future results on pages 16
through 19 of Management's Discussion and Analysis of Operations and Financial
Conditions in our Annual Report on Form 10-K for the year ended December 31,
2002.

         Critical Accounting Policies. Our strategies to exit non-core
businesses and expand our core businesses are affected by risks in the
marketplace. Further, our ability to measure and report our operating results
and financial position is heavily influenced by the need to estimate the impact
or outcome of these risks, or other future events. Our critical accounting
policies are those that relate to the estimation and measurement of these risks,
and an understanding of these policies is fundamental to understanding
Management's Discussion and Analysis of Results of Operations and Financial
Condition. We summarize our more subjective and complex accounting policies as
they relate to our overall business strategy on pages 19 and 20 of Management's
Discussion and Analysis of Results of Operations and Financial Condition in our
Annual Report on Form 10-K for the year ended December 31, 2002. We discuss our
significant accounting policies in detail in Note 1 to our Consolidated
Financial Statements included in our Annual Report on Form 10-K for the year
ended December 31, 2002.

Results of Operations


         General. We recorded net income of $4,149 for the second quarter of
2003, as compared to a net loss of $(50,198) for the second quarter of 2002. Our
earnings per share were $0.06 for the second quarter of 2003, as compared to a
loss per share of $(0.75) for the second quarter of 2002. For the six months
ended June 30, 2003 we recorded a net loss of $(4,297) or $(0.06) per share as
compared to a loss of $(54,690) or $(0.81) per share for the same period of
2002.

         Our core businesses recorded combined pre-tax income of $7,480 in the
second quarter of 2003, an increase of $3,101 or 71% as compared to the second
quarter of 2002. For the first six months of 2003, pre-tax income for our core
businesses was $14,663, an increase of $6,053 or 70% compared to the same period
of 2002. The improvement in combined pre-tax income from our core business
segments in 2003 as compared to 2002 is primarily due to declines in OTX losses
and an increase in Residential Loan Servicing income. Our non-core business
segments earned pre-tax income of $195 in the second quarter of 2003, a $49,269
improvement over the loss in the second quarter of 2002. For the first six
months of 2003 our non-core businesses incurred a pre-tax loss of $(12,229) in
2003, an improvement of $53,644 over the same period of 2002. The improvement in
the combined results of our non-core segments in 2003 as compared to 2002 is
largely due to a reduction in loss provisions and impairment charges on
Commercial and Affordable Housing assets. Results of our Corporate Items and
Other segment have also improved over 2002 as losses have continued to decline
in 2003 largely due to reduced interest expense resulting from debt repurchases
in the fourth quarter of 2002. We discuss these segment results in detail in our
review of segment profitability, which follows.

         Segment Profitability. In general, we have ceased conducting any new
business activities related to our non-core businesses, although we are actively
engaged in the sale or other resolution of the remaining non-core assets. These
assets are comprised of loans, real estate owned (REO), investments in real
estate, securities held in our residual and subordinate trading portfolio and
affordable housing properties.

                                       23


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         The following tables present the pre-tax income (loss) and total assets
for each of our reportable segments at and for the dates indicated:



                                                                          Pre-Tax Income (loss)
                                                           --------------------------------------------------
                                                                 Three Months               Six Months
                                                           -----------------------   ------------------------
For the periods ended June 30,                                2003         2002         2003          2002
- --------------------------------------------------------   ----------   ----------   ----------    ----------
                                                                                       
Core businesses
    Residential Loan Servicing .........................   $    8,401   $    8,083   $   17,649    $   15,631
    OTX ................................................       (2,645)      (4,904)      (5,972)      (10,186)
    Ocwen Realty Advisors ..............................        1,594          499        2,609         1,019
    Unsecured Collections ..............................          964        1,139        2,281         2,083
    Global Outsourcing .................................          (77)          --            4            --
    International Operations ...........................         (757)        (438)      (1,908)           63
                                                           ----------   ----------   ----------    ----------
                                                                7,480        4,379       14,663         8,610
                                                           ----------   ----------   ----------    ----------
Non-core businesses
    Residential Discount Loans .........................           --          757           --         1,668
    Commercial Finance .................................       (4,266)     (38,324)      (6,925)      (42,744)
    Affordable Housing .................................       (1,324)     (11,675)      (3,604)      (29,658)
    Subprime Finance ...................................        5,785          168       (1,700)        4,861
                                                           ----------   ----------   ----------    ----------
                                                                  195      (49,074)     (12,229)      (65,873)
                                                           ----------   ----------   ----------    ----------

Corporate Items and Other ..............................       (3,294)      (5,503)      (6,455)      (12,427)
                                                           ----------   ----------   ----------    ----------
                                                           $    4,381   $  (50,198)  $   (4,021)   $  (69,690)
                                                           ==========   ==========   ==========    ==========


                                                                                           Total Assets
                                                                                       June 30,   December 31,
                                                                                         2003        2002
                                                                                     ----------   ------------
Core businesses
    Residential Loan Servicing ...................................................   $  626,050   $   579,114
    OTX ..........................................................................        6,138         6,172
    Ocwen Realty Advisors ........................................................        1,112           532
    Unsecured Collections ........................................................          227           296
    Global Outsourcing ...........................................................          237             6
    International Operations .....................................................        5,459         5,366
                                                                                     ----------   -----------
                                                                                        639,223       591,486
                                                                                     ----------   -----------
Non-Core Businesses
    Residential Discount Loans ...................................................           --        44,833
    Commercial Finance ...........................................................      145,747       196,269
    Affordable Housing ...........................................................       64,967        62,093
    Subprime Finance .............................................................       41,064        41,949
                                                                                     ----------   -----------
                                                                                        251,778       345,144
                                                                                     ----------   -----------

Corporate Items and Other ........................................................      371,934       285,612
                                                                                     ----------   -----------
                                                                                     $1,262,935   $ 1,222,242
                                                                                     ==========   ===========


                                       24


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         The following table summarizes our remaining investment in non-core
assets, which are included in the total asset amounts presented above:

                                                             Non-Core Assets
                                                       -------------------------
                                                       June 30,     December 31,
                                                         2003           2002
                                                       --------     ------------
Non-Core Businesses
    Residential Discount Loans ...............         $     --     $      4,633
    Commercial Finance .......................          139,195          190,602
    Affordable Housing (1) ...................           18,456           21,548
    Subprime Finance (2) .....................           39,047           33,447
    Corporate Items and Other ................            3,647               --
                                                       --------    -------------
                                                       $200,345    $     250,230
                                                       ========    =============

(1)  At June 30, 2003 and December 31, 2002, properties with a carrying value of
     $2,770 and $4,458 respectively, were subject to sales contracts that had
     not yet met the accounting criteria for sales treatment.

(2)  The increase in non-core assets of the Subprime Finance segment in 2003 is
     in large part due to the transfer of securities formerly classified as
     "Match Funded Assets" to "Trading Securities" during the second quarter as
     a result of the repurchase and retirement of the associated match funded
     debt. See "Changes in Financial Condition - Match Funded Assets." These
     securities had a fair value of $5,926 at June 30, 2003.

         The following is a discussion of the pre-tax income (loss) for each of
our reportable business segments.

         Residential Loan Servicing. Through this core business we provide loan
servicing, including asset management and resolution services, to third party
owners of subprime residential mortgage and "high loan to value" loans for a
fee. We acquire the rights to service loans and obtain such rights by purchasing
them outright or by entering into sub-servicing contracts. Results for the
second quarter and the first six months of 2003 as compared to the same periods
of 2002 reflect growth in the volume of mortgage loans serviced as shown in the
table below.



                                                          2003             2002
                                                       -----------      -----------
                                                                      
Number of loans at June 30 ...................             339,902          318,993
Unpaid principal balance at June 30 ..........         $33,713,494      $25,989,479
Average unpaid principal balance for the
  following periods:
    Three months ended June 30 ...............         $30,994,887      $24,794,375
    Six months ended June 30 .................         $30,730,460      $23,850,396


                                                        Three Months             Six Months
Selected information                                -------------------    --------------------
For the periods ended June 30,                        2003       2002        2003        2002
- ------------------------------                      --------   --------    --------    --------
Net interest expense ............................   $  4,937   $  4,336    $  9,824    $  8,737
Servicing and other fees ........................     28,304     29,869      58,511      59,466
Non-interest expense ............................     15,472     18,005      31,920      36,218


o    The trend of increasing net interest expense reflects increased borrowing
     to support increases in the average balance of advances and servicing
     rights, which do not earn interest. See "Net interest Income (Expense)" for
     additional information regarding average balances.

o    In spite of the current low interest rate environment and an impairment
     charge of $387 in the second quarter of 2003, pre-tax income increased by
     $318 in the second quarter of 2003 as compared to 2002. For the first six
     months of 2003, pre-tax income improved to $17,649, an increase of $2,018
     or 13% as compared to the same period of 2002. The improvement in pre-tax
     earnings during 2003 was largely due to volume growth and expense reduction
     efforts. See "Non-Interest Income - Servicing and Other Fees" for a detail
     of the principal components of servicing and other fees.

                                       25


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

o    Non-interest expense decreased by $2,533 or 14% in the second quarter of
     2003 as compared to 2002. Year to date, non-interest expense declined
     $4,298 or 12% in 2003 as compared to 2002. This decline in non-interest
     expense occurred in spite of the fact that the number of assets we serviced
     actually increased during 2003. The decline in such expenses was a result
     of cost reduction initiatives in the areas of compensation and employee
     benefits and technology and communication costs.

         OTX. Through this core segment we provide technology solutions for the
mortgage and real estate industries. OTX products include a residential loan
servicing system (REALServicing), a commercial loan servicing system
(REALSynergy) and an internet-based mortgage loan processing application and
vendor management system (REALTrans). The losses incurred by this segment, which
began its operations in 1998, are a result of our continuing investment in the
development and marketing of these technology products. The decline in the loss
incurred in the second quarter and the first six months of 2003 as compared to
the same periods of 2002 is largely the result of ongoing cost reduction
efforts, including expanded use of our India resources, and to a lesser degree
an increase in software revenues.



                                                        Three Months            Six Months
Selected information                                -------------------    --------------------
For the periods ended June 30,                        2003        2002       2003        2002
- ------------------------------                      --------   --------    --------    --------
                                                                           
Non-interest income .............................   $  2,534   $  1,612    $  5,007    $  3,143
Non-interest expense ............................      5,179      6,516      10,979      13,329


o    The increase in non-interest income in the second quarter of 2003 as
     compared to 2002 was largely due to a $616 increase in transaction fees
     resulting from an increase in REALTrans transaction volumes. Year to date,
     non-interest income for 2003 increased by $1,864 as compared to the same
     period of 2002 including an increase of $1,261 related to REALTrans.

o    The $1,337 or 21% decline in non-interest expense in the second quarter of
     2003 as compared to 2002 primarily reflects an $851 decline in technology
     and communication costs and a $336 decline in compensation and benefits.
     For the first six months of 2003, non-interest expense declined by $2,350
     primarily due to a $1,372 decline in compensation and benefits and a $609
     decline in technology and communication costs.

         Ocwen Realty Advisors. Through ORA we provide residential property
valuation services. Results for the second quarter of 2003 reflect an
improvement in pre-tax profit of $1,095 or 219% over 2002. Year to date, pre-tax
profit improved by $1,590 or 156% in 2003 as compared to 2002.



                                                        Three Months            Six Months
Selected information                                -------------------    --------------------
For the periods ended June 30,                        2003        2002       2003        2002
- ------------------------------                      --------   --------    --------    --------
                                                                           
Non-interest income .............................   $  4,905   $  3,518    $  8,726    $  7,628
Non-interest expense ............................      3,305      3,018       6,108       6,609


o    Our increased profitability reflects an improved gross margin as valuation
     expenses declined from 72% of revenues in both the second quarter and first
     six months of 2002 to 55% for the same periods of 2003.

         Unsecured Collections. This core business conducts collection
activities for third party owners of unsecured receivables and for a portfolio
of unsecured credit card receivables that we acquired at a discount in 1999 and
2000. We accounted for collections of our unsecured credit card receivables
portfolio under the cost recovery method through the end of 2001, when we
reduced the net book value of these unsecured receivables to zero as a result of
collections and additional reserves.



                                                        Three Months            Six Months
Selected information                                -------------------    --------------------
For the periods ended June 30,                        2003        2002       2003        2002
- ------------------------------                      --------   --------    --------    --------
                                                                           
Non-interest income:
  Collections ...................................   $    689   $  1,083    $  1,546    $  2,490
  Third-party fees ..............................      1,942      1,765       3,902       2,973
  Other .........................................         22          3          57           2
Non-interest expense ............................      1,688      1,898       3,224       3,633



         Global Outsourcing. This new business segment began operations in
December 2002 and recorded a pre-tax loss of $(77) in the second quarter of 2003
and pre-tax income of $4 for the first six months of 2003. These results
primarily reflect start-up costs incurred in connection with employee training

                                       26


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

for new contracts expected to begin operations in the third quarter. Global
Outsourcing provides business process outsourcing services to third parties and
leverages the operational capacity of our facilities in India.

         International Operations. This segment, which is being reported as a
core business segment for the first time this year, recorded a pre-tax loss of
$(757) in the second quarter and $(1,908) for the first six months of 2003. In
2002, International Operations reported a pre-tax loss of $(438) for the second
quarter and pre-tax income of $63 for the first six months. In 2003, this
segment primarily represents the results of operations of Global Servicing
Solutions, LLC, our new joint servicing venture with Merrill Lynch for the
servicing of assets in various countries. Results for 2002 primarily reflect a
one time consulting project for the government of Jamaica.

         Residential Discount Loans. Based on the relative insignificance of the
non-core assets remaining in this segment, the remaining assets of this business
and any related income or loss arising from their resolution have been included
in the Corporate Items and Other segment beginning January 1, 2003. Results for
this non-core segment reflect the sale and resolution of loans and real estate
owned as part of our ongoing strategy to exit capital-intensive businesses. This
segment consisted of operations to acquire at a discount and subsequently
resolve sub-performing and non-performing residential mortgage loans. We
completed our last acquisition of residential discount loans in 2000. See
"Changes in Financial Condition - Loans, Net." This business held non-core
assets of $4,633 at December 31, 2002.



                                                        Three Months            Six Months
Selected information                                -------------------    --------------------
For the periods ended June 30,                        2003        2002       2003        2002
- ------------------------------                      --------   --------    --------    --------
                                                                           
   Net interest income ...........................        --   $  1,677    $     --    $  4,049
   Provision for loan losses .....................        --       (165)         --      (2,302)
   Non-interest income:
     Gain (loss) on interest earning assets, net .        --       (427)         --      (2,436)
     Gain on real estate owned, net ..............        --        336          --         500
     Other .......................................        --        164          --         168
   Non-interest expense ..........................        --      1,157          --       2,914


o    Loss on interest earning assets is primarily comprised of losses from the
     sale of loans.

         Commercial Finance. Results for this non-core segment reflect our
continuing exit from loan and real estate businesses. We have not purchased any
commercial assets since 2000. With the exception of loans made to facilitate the
sale of our own assets, we have also not originated any loans since 2000. See
"Changes in Financial Condition - Loans, Net." Since then, this business has
consisted of the management, repositioning, and resolution of the remaining
non-core assets. At June 30, 2003, the $139,195 of non-core assets remaining in
this business consisted of 14 loan and real estate assets and an unrated
subordinate security with a fair value of $2,577. These 14 assets consisted of
five loans totaling $28,736, four REO properties totaling $52,429 and four
investments in real estate totaling $55,453. Of the 14 remaining assets, the
five largest amounted to $103,643 or 76% of the total. During the second quarter
of 2003, three loans and one REO property were sold with a combined net book
value prior to sale of $46,533. While we believe that additional sales will
occur during 2003, it is probable that some properties will not be sold until
2004 or later.

         We regularly assess the value of our remaining assets and provide
additional loss reserves or impairment charges as appropriate. Combined reserves
on our remaining commercial loans and REO balances at June 30, 2003 amounted to
26% of the book value of such assets, consistent with reserve levels at December
31, 2002.

                                       27


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------



                                                        Three Months            Six Months
Selected information                                -------------------    --------------------
For the periods ended June 30,                        2003        2002       2003        2002
- ------------------------------                      --------   --------    --------    --------
                                                                           
Net interest expense ............................   $  2,096   $  2,738    $  4,397    $  3,588
Provision for loan losses .......................     (3,373)     7,313      (3,458)     10,025
Non-interest income:
  Gain (loss) on real estate owned, net .........       (159)   (12,142)        197     (16,331)
  Gain (loss) on interest-earning assets, net ...         27       (541)         27        (541)
  Net operating gain (loss) on investments in
   real estate ..................................     (4,595)   (13,993)     (3,701)     (9,339)
  Other .........................................      1,037        708       1,766       1,605
  Non-interest expense ..........................      1,853      2,304       4,274       4,524


o    The negative provision for loan losses in 2003 primarily resulted from the
     recovery of excess reserves on loan sales during the second quarter.
     Reserve levels on our remaining commercial loans were 13% of book value at
     June 30, 2003 as compared to 19% at December 31, 2002. See "Provision for
     Loan Losses".

o    The loss on REO for the second quarter of 2003 included a provision for
     loss in fair value of $691 as compared to $12,551 for the second quarter of
     2002. For the year to date periods, the provision for loss in fair value
     amounted to $336 and $17,752 for 2003 and 2002, respectively. Reserves on
     our four remaining commercial REO properties at June 30, 2003 amounted to
     32% of book value. This compares to reserve levels of 30% of book value on
     six properties at December 31, 2002.

o    Net operating losses on investments in real estate for 2003 and 2002
     included impairment charges of $5,526 and $15,317, respectively, recorded
     in the second quarter. Earnings on loans accounted for as investments in
     real estate declined to $346 for the first six months of 2003 from $3,909
     for the same period of 2002 as a result of sales and resolutions. See
     "Changes in Financial Condition - Investments in Real Estate".

         Affordable Housing. Historically, we invested in affordable housing
properties primarily through a series of limited partnerships. Except to
complete those projects in which an investment had already been made, we ceased
making investments in properties in 2000 as part of our shift in strategy to
fee-based businesses and because the volume of tax credits being generated was
exceeding our ability to utilize them effectively. Since that time, we have been
marketing each of these properties for sale. As a result of sales and increased
reserve levels, our investment in affordable housing properties had been reduced
to $12,182 at June 30, 2003 from $15,319 at December 31, 2002. Of the remaining
balance, $2,770 relates to a property that is subject to a sales contract that
has not yet met the accounting criteria for sales treatment. In addition, this
segment has $6,274 of loans outstanding for limited partnership properties that
we do not consolidate in our financial statements. While we cannot project sales
with certainty, we believe that it is possible that we will sell the remaining
properties before the end of 2003 and that new sources of financing will be
established to repay the remaining loan balances. We regularly assess the
carrying value of our remaining assets and provide additional loss reserves as
appropriate. At June 30, 2003, our combined reserves associated with affordable
housing properties and loans amounted to 51% of the remaining book value of such
assets as compared to 48% at December 31, 2002.

                                       28


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------



                                                        Three Months            Six Months
Selected information                                -------------------    --------------------
For the periods ended June 30,                        2003        2002       2003        2002
- ------------------------------                      --------   --------    --------    --------
                                                                           
Net interest expense ............................   $    811   $  1,177    $  1,648    $  2,872
Provision for loan losses .......................          3      3,770         148       3,939
Net operating losses on investments in certain
   affordable housing properties ................        226      6,228         883      21,909


o    Net interest expense has declined primarily because finance charges have
     declined as affordable housing properties have been sold. This trend was
     offset in part by an increase in receivables, which also are not
     interest-bearing, arising from sales.

o    The provision for loan losses in 2002 reflects an increase in reserves
     during the second quarter in response to revisions in estimated permanent
     financing proceeds. Reserve levels on these loans were 42% of book value at
     both June 30, 2003 and December 31, 2002.

o    Net operating losses have declined primarily because of a decline in
     charges we recorded for estimated losses on the sale of the properties.
     These charges amounted to $5,998 and $21,294 during the three and six
     months ended June 30, 2002, respectively. Losses for 2003 included $432 of
     such charges recorded in the first quarter. The reserves associated with
     our remaining properties amounted to 55% at June 30, 2003 as compared to
     50% at December 31, 2002. See "Changes in Financial Condition - Affordable
     Housing Properties."

         Subprime Finance. We were engaged in domestic subprime residential loan
origination prior to ceasing originations in August of 1999; however, we have
continued to manage and resolve the remaining non-core assets. At June 30, 2003,
the non-core assets remaining in this business consisted primarily of trading
securities with a fair value of $38,960, including $5,926 of securities
previously reported as match funded assets. These securities are presently
generating income and return of principal through cash flows.



                                                        Three Months            Six Months
Selected information                                -------------------    --------------------
For the periods ended June 30,                        2003        2002       2003        2002
- ------------------------------                      --------   --------    --------    --------
                                                                           
Interest income .................................   $  4,656   $  3,274    $  9,486    $  6,188
Interest expense ................................        284        882         627       2,045
Gain (loss) on trading securities, net ..........      3,071        (65)      2,466       3,338
Non-interest expense ............................      1,655      1,987      13,022       2,452


o    The increase in interest income during 2003 as compared to 2002 is largely
     the result of an increase in cash flow distributions received on unrated
     single family subprime residual securities.

o    The decline in interest expense is consistent with the declines in
     securities and loan balances.

o    Net gains on trading securities for 2002 included $4,406 of realized gains
     from sales during the second quarter.

o    The $10,570 increase in non-interest expense during the first six months of
     2003 compared to 2002 is primarily due to the $10,000 Admiral Home Loan
     arbitration loss and related legal expenses. See Note 8 to the Interim
     Consolidated Financial Statements for additional information regarding this
     litigation.

                                       29


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         Corporate Items and Other. Pre-tax results for this segment include
business activities that are individually insignificant, interest income on cash
and cash equivalents, interest expense on corporate assets, gains and losses
from debt repurchases, trading gains or losses associated with our CMO trading
portfolio and general corporate expenses. The table below presents the more
significant amounts included in each of the periods indicated.



                                                        Three Months            Six Months
Selected information                                -------------------    --------------------
For the periods ended June 30,                        2003        2002       2003        2002
- ------------------------------                      --------   --------    --------    --------
                                                                           
Net interest expense ............................   $  1,634   $  3,761    $  3,521    $  7,407
Distributions on Capital Trust Securities .......      1,529      1,566       3,058       3,229
Technology and other corporate expenses .........      1,628      2,888       3,299       6,025
Gain (loss) on debt repurchases .................         (4)     1,070          (4)      1,074


o    Net interest expense in 2003 declined primarily as a result of significant
     debt repurchases during the fourth quarter of 2002 and the ongoing
     reduction in brokered deposits.

o    Corporate expenses declined in 2003 primarily as a result of a reduction in
     technology and other operating expenses retained in this segment. The
     decline in technology and other corporate expenses retained in this segment
     resulted primarily from cost savings initiatives that we completed in the
     fourth quarter of 2002.

         See Note 7 to the Interim Consolidated Financial Statements, included
in Item 1 herein, for additional information related to our operating segments.

         Net Interest Income (Expense). Net interest income (expense) is the
difference between the interest income earned from our interest-earning assets
and the interest expense incurred on our interest-bearing liabilities. Net
interest income (expense) is determined by net interest spread (i.e., the
difference between the yield earned on our interest-earning assets and the rates
incurred on our 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 our interest-earning
assets and interest-bearing liabilities.

         In addition to interest income reported in this caption, we also earn
interest on the balance of custodial accounts we hold in connection with our
Residential Loan Servicing business. These amounts are reported as servicing
fees and are not included in the following information. See "Non-Interest Income
- - Servicing and Other Fees".

         Our net interest income and net interest margin began declining in 2000
and have been negative since 2001. This trend reflects a decline in the ratio of
interest-earning assets to interest-bearing liabilities, which has fallen from
98% in 1999 to 46% in the second quarter of 2003 (59% in the second quarter of
2002). Both our acquisition of OAC in 1999 and our change in strategic direction
from capital-intensive businesses to fee-based sources of income have
contributed to an increase in the relative amount of non-interest-earning assets
(such as real estate, advances on loans serviced for others and mortgage
servicing rights) that are funded by interest-bearing liabilities. We expect
this trend to continue as we dispose of our remaining non-core assets, a portion
of which are interest-bearing, and increase non-interest-earning assets of our
core businesses. On the other hand, the net interest spread and margin actually
improved during the three and six months ended June 30, 2003 as compared to the
same periods of 2002 primarily as a result of debt we redeemed during November
2002 totaling $73,545, which had relatively high fixed rates of interest expense
and maturity of brokered certificates of deposit.

                                       30


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

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



                                                                             Three Months Ended June 30,
                                                      ----------------------------------------------------------------------
                                                                     2003                                 2002
                                                      --------------------------------   -----------------------------------
                                                                    Interest   Average                  Interest    Average
                                                       Average      Income/    Yield/      Average      Income/     Yield/
                                                       Balance      Expense     Rate       Balance      Expense      Rate
                                                      ---------    ---------   -------   ----------    ----------   ---------
                                                                                                    
Average Assets
Interest earning cash and other....................   $  29,679    $      96     1.29%   $   13,524    $     69       2.04%
Federal funds sold and repurchase agreements.......     135,794          419     1.23       151,017         693       1.84
Trading securities
   CMOs (AAA-rated)................................      10,500           16     0.61       114,512         831       2.90
   Subordinates, residuals and other...............      36,503        4,741    51.95        37,975       3,328      35.05
Loans (1)..........................................      93,499          737     3.15       153,397       2,077       5.42
Match funded loans and securities..................      44,063          989     8.98        69,532       1,808      10.40
                                                      ---------    ---------             -----------   --------
   Total interest earning assets...................     350,038        6,998     8.00       539,957       8,806       6.52
                                                                   ---------                           --------
Non-interest earning cash..........................      85,813                              67,765
Affordable housing properties......................      13,146                              61,430
Real estate owned, net.............................      55,614                              97,234
Investment in real estate..........................      59,944                              90,136
Advances on loans and loans serviced for others....     288,805                             265,077
Mortgage servicing rights..........................     172,251                             123,385
Match funded advances on loans serviced for others.     118,546                              96,845
Receivables........................................      76,385                              61,794
Other assets.......................................      59,558                              64,786
                                                      ----------                         -----------
   Total assets....................................   $1,280,100                         $1,468,409
                                                      ==========                         ==========

Average Liabilities and Stockholders Equity
Interest-bearing demand deposits...................   $  17,005           60     1.41%   $   15,246          56       1.47%
Savings deposits...................................       1,423            3     0.84         1,764           5       1.13
Certificates of deposit............................     404,334        4,472     4.42       483,881       7,021       5.80
                                                      ---------    ---------             -----------   --------
   Total interest-bearing deposits.................     422,762        4,535     4.29       500,891       7,082       5.66
Securities sold under agreements to repurchase.....          --           --                 15,341          71       1.85
Bonds-match funded agreements......................     136,106        1,258     3.70       148,046       1,807       4.88
Lines of credit and other secured borrowings.......     121,173        1,319     4.35        96,914       1,180       4.87
Notes and debentures...............................      76,869        2,293    11.93       153,451       4,574      11.92
                                                      ---------    ---------             ----------    --------
   Total interest-bearing liabilities..............     756,910        9,405     4.97       914,643      14,714       6.43
                                                      ---------    ---------             ----------    --------
Non-interest bearing deposits......................       5,783                               6,789
Escrow deposits....................................      96,695                              83,852
Excess of net assets acquired over purchase price..          --                               1,478
Other liabilities..................................      59,175                              47,043
                                                     ----------                          ----------
   Total liabilities...............................     918,563                           1,053,805
Capital Securities.................................      56,249                              57,592
Minority interest..................................       1,561                                  16
Stockholders' equity...............................     303,727                             356,996
                                                     ----------                          ----------
   Total liabilities and stockholders' equity......  $1,280,100                          $1,468,409
                                                     ==========                          ==========

Net interest income (expense)......................                $  (2,407)                          $ (5,908)
                                                                   =========                           ========

Net interest spread................................                              3.03%                              0.09%

Net interest margin................................                             (2.75)%                            (4.38)%

Ratio of interest-earning assets to
    interest-bearing liabilities...................         46%                                  59%


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

                                       31


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------



                                                                             Six Months Ended June 30,
                                                     ---------------------------------------------------------------------
                                                                     2003                               2002
                                                     ---------------------------------   ---------------------------------
                                                                    Interest   Average                 Interest    Average
                                                      Average       Income/    Yield/      Average     Income/     Yield/
                                                      Balance       Expense     Rate       Balance     Expense      Rate
                                                     ----------    ---------   -------   ----------   ----------   -------
                                                                                                  
Average Assets
Interest earning cash and other....................  $   20,815    $     146     1.40%   $   13,878    $    161     2.32%
Federal funds sold and repurchase agreements.......     120,237          737     1.23       144,290       1,272     1.76
Trading securities
   CMOs (AAA-rated)................................      13,310          (90)   (1.35)      125,191       2,144     3.43
   Subordinates, residuals and other...............      36,679        9,712    52.96        52,306       6,373    24.37
Loans (1)..........................................      97,409        1,109     2.28       171,098       7,513     8.78
Match funded loans and securities..................      47,056        2,141     9.10        72,751       4,057    11.15
                                                      ---------    ---------             ----------    --------
   Total interest earning assets...................     335,506       13,755     8.20       579,514      21,520     7.43
                                                                   ---------                           --------
Non-interest earning cash..........................      86,427                              60,841
Affordable housing properties......................      14,141                              82,003
Real estate owned, net.............................      56,445                             104,283
Investment in real estate..........................      59,359                              99,890
Real estate held for sale..........................          --                               6,637
Advances on loans and loans serviced for others....     285,346                             269,038
Mortgage servicing rights..........................     171,535                             113,423
Match funded advances on loans serviced for others.     119,263                             100,156
Receivables........................................      80,300                              55,793
Other assets.......................................      53,270                              64,466
                                                     ----------                          ----------
   Total assets....................................  $1,261,592                          $1,536,044
                                                     ==========                          ==========

Average Liabilities and Stockholders Equity
Interest-bearing demand deposits...................  $   16,818          119     1.42%   $   13,599         123     1.81%
Savings deposits...................................       1,490            7     0.94         1,587           9     1.13
Certificates of deposit............................     402,762        9,274     4.61       523,933      15,567     5.94
                                                      ---------    ---------             ----------    --------
   Total interest-bearing deposits.................     421,070        9,400     4.46       539,119      15,699     5.82
Securities sold under agreements to repurchase.....         500            3     1.20        21,420         198     1.85
Bonds-match funded agreements......................     139,919        2,564     3.66       150,794       3,716     4.93
Lines of credit and other secured borrowings.......     107,955        2,176     4.03        98,624       2,331     4.73
Notes and debentures...............................      76,922        4,588    11.93       152,476       9,166    12.02
                                                      ---------    ---------             ----------    --------
   Total interest-bearing liabilities..............     746,366       18,731     5.02       962,433      31,110     6.46
                                                      ---------    ---------             ----------    --------
Non-interest bearing deposits......................       5,332                               6,298
Escrow deposits....................................      93,237                              81,661
Excess of net assets acquired over purchase price..          --                               1,478
Other liabilities..................................      51,691                              54,589
                                                     ----------                          ----------
   Total liabilities...............................     896,626                           1,106,459
Capital Securities.................................      56,249                              59,376
Minority interest..................................       1,589                                (230)
Stockholders' equity...............................     307,128                             370,439
                                                     ----------                          ----------
   Total liabilities and stockholders' equity......  $1,261,592                          $1,536,044
                                                     ==========                          ==========

Net interest income (expense)......................                $  (4,976)                          $ (9,590)
                                                                   =========                           ========

Net interest spread................................                              3.18%                              0.97%

Net interest margin................................                             (2.97)%                            (3.31)%

Ratio of interest-earning assets to
interest-bearing liabilities.......................          45%                                 60%


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

                                       32


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         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 our 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.



                                                            Three Months                                 Six Months
                                                ------------------------------------        ----------------------------------
                                                            2003 vs. 2002                               2003 vs. 2002
                                                ------------------------------------        ----------------------------------
                                                  Favorable (Unfavorable) Variance            Favorable (Unfavorable) Variance
For the period ended June 30, 2003 vs. 2002                    Due To                                       Due To
- ---------------------------------------------   ------------------------------------        ----------------------------------
                                                  Rate         Volume         Total           Rate          Volume      Total
                                                -------       -------        -------        -------        -------    --------
Interest Income from Interest-Earning Assets
- --------------------------------------------

                                                                                                     
Interest earning cash and other ........        $  (32)       $    59        $    27        $   (78)       $    63    $    (15)
Federal funds sold and repurchase
  agreements............................          (210)           (64)          (274)          (346)          (189)       (535)
Trading securities:
   CMOs (AAA-rated) ....................          (379)          (436)          (815)        (1,362)          (872)     (2,234)
   Subordinates, residuals and other ...         1,547           (134)         1,413          5,696         (2,357)      3,339
Loans ..................................          (693)          (647)        (1,340)        (4,049)        (2,355)     (6,404)
Match funded loans and securities ......          (223)          (596)          (819)          (657)        (1,259)     (1,916)
                                                ------        -------        -------        -------        -------    --------
   Total interest income from
     interest-earning assets ...........            10         (1,818)        (1,808)          (796)        (6,969)     (7,765)
                                                ------        -------        -------        -------        -------    --------

Interest Expense on Interest-Bearing
Liabilities
- ------------------------------------

Interest-bearing demand deposits .......             2             (6)            (4)            30            (26)          4
Savings deposits .......................             1              1              2              1              1           2
Certificates of deposit ................         1,507          1,042          2,549          3,103          3,190       6,293
                                                ------        -------        -------        -------        -------    --------
   Total interest-bearing deposits .....         1,510          1,037          2,547          3,134          3,165       6,299
Securities sold under agreements to repurchase      --             71             71             52            143         195
Bonds-match funded agreements ..........           412            137            549            899            253       1,152
Lines of credit and other secured borrowing        134           (273)          (139)           363           (208)        155
Notes and debentures ...................            (3)         2,284          2,281             71          4,507       4,578
                                                ------        -------        -------        -------        -------    --------
   Total interest expense on interest-bearing
     liabilities .......................         2,053          3,256          5,309          4,519          7,860      12,379
                                                ------        -------        -------        -------        -------    --------

Favorable (unfavorable) variance, net ..        $2,063        $ 1,438        $ 3,501        $ 3,723        $   891    $  4,614
                                                ======        =======        =======        =======        =======    ========



         We incurred net interest expense before provision for loan losses of
$(2,407) for the three months ended June 30, 2003 as compared to $(5,908) for
the same period of the prior year, a favorable variance of $3,501 or 59%. This
favorable variance was due to a decrease in the balance of our average
interest-bearing liabilities and an increase in the net interest spread, offset
by a decrease in the balance of our average interest-earning assets. The net
interest spread increased 294 basis points as a result of a 148 basis-point
increase in the weighted average yield on our interest-earning assets, and a 146
basis-point decline in the weighted average rate on our interest-bearing
liabilities. The net impact of these rate changes was a $2,063 favorable
variance. The average balance of our interest-earning assets decreased by
$189,919 or 35% during the second quarter of 2003 and reduced interest income by
$1,818. The average balance of our interest-bearing liabilities decreased by
$157,733 or 17% during the second quarter of 2003 and decreased interest expense
by $3,256. The net impact of these volume changes resulted in a $1,438 favorable
variance.

         For the first six months of 2003 we incurred net interest expense
before provision for loan losses of $(4,976) as compared to $(9,590) for the
same period of the prior year, a favorable variance of $4,614 or 48%. This
favorable variance was due to a decrease in the balance of our average
interest-bearing liabilities and an increase in the net interest spread, offset
by a decrease in the balance of our average interest-earning assets. The net
interest spread increased 221 basis points as a result of a 77 basis-point
increase in the weighted average yield on our interest-earning assets, and a 145
basis-point decline in the weighted average rate on our interest-bearing
liabilities. The net impact of these rate changes was a $3,723 favorable
variance. The average balance of our interest-earning assets decreased by
$244,008 or 42% during the first six months of 2003 and reduced interest income
by $6,969. The average balance of our interest-bearing liabilities decreased by
$216,068 or 22% during the first six months of 2003 and decreased interest
expense by $7,860. The net impact of these volume changes resulted in an $891
favorable variance.

                                       33


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------



                                                                                            Annualized
                                                   Average Balance       Increase          Average Yield         Increase
                                               ---------------------    (Decrease)        ----------------      (Decrease)
For the three months ended June 30,              2003         2002          $              2003      2002      Basis Points
- --------------------------------------------   ---------   ---------    ---------         ------    ------     ------------
                                                                                                  
Interest earning cash and other ............   $  29,679   $  13,524    $  16,155          1.29%     2.04%           (75)
Federal funds sold and repurchase agreements     135,794     151,017      (15,223)         1.23%     1.84%           (61)
Trading securities:
  CMOs (AAA-rated) .........................      10,500     114,512     (104,012)         0.61%     2.90%          (229)
  Subordinates, residuals and other ........      36,503      37,975       (1,472)        51.95%    35.05%         1,690
Loans ......................................      93,499     153,397      (59,898)         3.15%     5.42%          (227)
Match funded loans and securities ..........      44,063      69,532      (25,469)         8.98%    10.40%          (142)
                                               ---------   ---------    ---------
                                               $ 350,038   $ 539,957    $(189,919)         8.00%     6.52%           148
                                               =========   =========    =========


                                                                                            Annualized
                                                   Average Balance       Increase          Average Yield         Increase
                                               ---------------------    (Decrease)        ----------------      (Decrease)
For the six months ended June 30,                2003         2002          $              2003      2002      Basis Points
- --------------------------------------------   ---------   ---------    ---------         -------   ------     ------------
Interest earning cash and other ............   $  20,815   $  13,878    $   6,937          1.40%     2.32%           (92)
Federal funds sold and repurchase agreements     120,237     144,290      (24,053)         1.23%     1.76%           (53)
Trading securities:
  CMOs (AAA-rated) .........................      13,310     125,191     (111,881)        (1.35)%    3.43%          (478)
  Subordinates, residuals and other ........      36,679      52,306      (15,627)        52.96%    24.37%         2,859
Loans ......................................      97,409     171,098      (73,689)         2.28%      8.78%         (650)
Match funded loans and securities ..........      47,056      72,751      (25,695)         9.10%    11.15%          (205)
                                               ---------   ---------    ---------
                                               $ 335,506   $ 579,514    $(244,008)         8.20%     7.43%            77
                                               =========   =========    =========



         Interest income we earned on loans decreased by $1,340 or 65% during
the three months ended June 30, 2003 as compared to the same period of the prior
year primarily as a result of a $59,898 or 39% decline in the average balance
and a 227 basis-point decline in the average yield. For the first six months of
2003, interest income on loans declined $6,404 or 85% as compared to the same
period of 2002 primarily as a result of a $73,689 or 43% decline in the average
balance and a 650 basis point decline in the average yield. Sales, resolutions,
foreclosures and the absence of acquisitions have resulted in the declines in
the average balance of loans during 2003. Resolution income declined from $2,691
for the six months ended June 30, 2002 to $57 for the same period of 2003. In
addition, there was an increase in the proportion of non-performing loans in the
portfolio, on which we do not accrue interest. The yield on loans is likely to
fluctuate from period to period as a result of the timing of resolutions,
particularly the resolution of large multi-family residential and commercial
real estate loans, and the mix of the overall portfolio between performing and
non-performing loans. See "Changes in Financial Condition - Loans, Net."

         Interest income we earned on match funded loans and securities
decreased $819 or 45% in the second quarter of 2003 as compared to the second
quarter of 2002. This decrease was due to a $25,469 or 37% decline in the
average balances and a 142 basis-point decline in the average yield. For the
first six months of 2003, interest income on match funded loans and securities
declined $1,916 or 47% compared to the same period of 2002 due to a $25,695 or
35% decline in the average balance and a 205 basis point decline in the average
yield. The decline in the average balances during 2003 was primarily the result
of principal repayments received on both the loans and securities, as well as
the transfer of the match funded securities to residual trading securities
during the second quarter as a result of the repurchase and retirement of the
related match funded debt. See "Changes in Financial Condition - Match Funded
Assets".

         Interest income we earned from our combined trading securities
portfolio increased from $4,159 during the three months ended June 30, 2002 to
$4,757 in the second quarter of 2003, a $598 or 14% increase. For the six months
ended June 30, 2003, interest income on trading securities increased $1,105 or
13%. The increase in interest income during 2003 is primarily due to an increase
in the average yield earned on subordinates and residuals, offset by a decline
in the average balance of our investment in trading securities and a decline in
the average yield earned on CMOs. The increase in the average yield on
subordinate and residual securities in 2003 is largely the result of sales of
low-yielding unrated subprime residuals during 2002 and an increase in interest
payments received on unrated single family subprime residuals. The decline in
our average investment in subordinates and residuals during 2003 is primarily
the result of sales, principal repayments and amortization. The declines in our

                                       34


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

average investment in CMOs during 2003 is the result of principal maturities,
principal repayments and amortization of premium. This trend reflects a reduced
need to hold these securities to meet the Qualified Thrift Lender requirements.
CMOs have less cash flow variability and their average lives and yields to
maturity generally are more stable. Therefore, CMOs are priced to yield less
than classes of mortgage-related securities such as subordinates and residuals
that are less stable. The decline in the average yield on CMOs is primarily the
result of declining interest rates and increased prepayments of the underlying
mortgages that back the bonds. When prepayments occur faster than anticipated,
as in 2003, the amortization of premiums paid when the bonds were purchased is
accelerated resulting in a lower or negative yield.



                                                                                            Annualized
                                                     Average Balance       Increase        Average Yield         Increase
                                                 ---------------------    (Decrease)      ----------------      (Decrease)
For the three months ended June 30,                2003         2002          $            2003      2002      Basis Points
- ----------------------------------------------   ---------   ---------    ---------       ------    ------     ------------
                                                                                                 
Interest-bearing deposits ....................   $ 422,762   $ 500,891    $ (78,129)       4.29%     5.66%         (137)
Securities sold under agreements to repurchase          --      15,341      (15,341)         --%     1.85%         (185)
Bonds-match funded agreements ................     136,106     148,046      (11,940)       3.70%     4.88%         (118)
Lines of credit and other secured borrowings .     121,173      96,914       24,259        4.35%     4.87%          (52)
Notes and debentures .........................      76,869     153,451      (76,582)      11.93%    11.92%            1
                                                 ---------   ---------    ---------
                                                 $ 756,910   $ 914,643    $(157,733)       4.97%     6.43%         (146)
                                                 =========   =========    =========


                                                                                            Annualized
                                                     Average Balance       Increase        Average Yield         Increase
                                                 ---------------------    (Decrease)      ----------------      (Decrease)
For the six months ended June 30,                  2003         2002          $            2003      2002      Basis Points
- ----------------------------------------------   ---------   ---------    ---------       ------    ------     ------------
Interest-bearing deposits ....................   $ 421,070   $ 539,119    $(118,049)       4.46%     5.82%         (136)
Securities sold under agreements to repurchase         500      21,420      (20,920)       1.20%     1.85%          (65)
Bonds-match funded agreements ................     139,919     150,794      (10,875)       3.66%     4.93%         (127)
Lines of credit and other secured borrowings .     107,955      98,624        9,331        4.03%     4.73%          (70)
Notes and debentures .........................      76,922     152,476      (75,554)      11.93%    12.02%           (9)
                                                 ---------   ---------    ---------
                                                 $ 746,366   $ 962,433    $(216,067)       5.02%     6.46%         (144)
                                                 =========   =========    =========



         Interest expense we incurred on our interest-bearing deposits decreased
$2,547 or 36% during the three months ended June 30, 2003 as compared to the
same period of the prior year due to a $78,129 or 16% decrease in the average
balance and a 137 basis-point decline in the average rate. For the first six
months of 2003, interest expense on deposits declined $6,299 or 40% as compared
to the first six months of 2002 as a result of a $118,049 or 22% decline in the
average balance and a 136 basis point decline in the average rate. The decline
in the average balance of deposits during 2003 resulted primarily from maturing
brokered certificates of deposit. We have not issued any new brokered
certificates of deposit since 2000 and, at this time, do not intend to issue any
such deposits in the foreseeable future. We do however plan to retain
non-brokered deposits as a source of financing. See "Changes in Financial
Condition - Deposits."

         Interest expense on notes and debentures declined by $2,281 or 50%
during the second quarter of 2003 as compared to the second quarter of 2002.
This decline was due to a $76,582 or 50% decline in the average outstanding
balance. For the six months ended June 30, 2003, interest expense on notes and
debentures declined $4,578 or 50% as compared to the same period of 2002 due to
a $75,554 or 50% decline in the average balances outstanding. The declines in
average balance outstanding resulted primarily from our November 2002 call
redemption of $40,000 of our 11.875% notes and $33,500 of our 12% subordinated
debentures. See "Changes in Financial Condition - Notes and Debentures."

         Interest expense we incurred on bonds-match funded agreements declined
$549 or 30% during the three months ended June 30, 2003 as compared to the same
period of the prior year as a result of a 118 basis-point decline in the average
rate and a $11,940 or 8% decrease in the average balance outstanding. For the
six months ended June 30, 2003 interest expense on match funded agreements
declined $1,152 or 31% due to a 127 basis point decline in the average rate and
a $10,875 or 7% decline in the average outstanding balance. The decline in the
average rates during the 2003 is largely due to declines in LIBOR. The decrease
in the average balances during 2003 is due to principal repayments, as well as
the redemption of bonds-match funded agreements secured by residual securities
during the second quarter. See "Changes in Financial Condition - Bonds - Match
Funded Agreements."

                                       35


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         Provisions for Loan Losses. At June 30, 2003, our total net loan
balance was $35,922 or 2.8% of total assets. Of the balance remaining at June
30, 2003, $28,736 represents five loans held in our Commercial Finance segment
and $6,274 represents three multi-family loans held in our Affordable Housing
segment. Because of the small number of remaining loans, we are able to perform
a specific risk assessment on each Commercial Finance and Affordable Housing
loan. Our risk assessment of Commercial Finance loans includes a review of the
underlying loan collateral, general and local economic conditions, property type
risk, borrower's capacity and willingness to pay, and projections of prospective
cash flows based on property-specific events. For loans held in our Affordable
Housing business, we project the amounts to be realized from the disposition of
the property to determine the appropriate allowance for loan losses. We also
analyze the historical trends in the gains or losses on disposition and
resolution of loans as compared to the allowance for loan losses at the time of
disposition and resolution. The results of this analysis are also taken into
consideration in evaluating the allowance for loan losses on the remaining
loans. The allowance for loan losses is management's best estimate of probable
inherent loan losses incurred as of June 30, 2003. Provisions we record for
losses on our loans are charged to operations to maintain an allowance for
losses on our loans at a level we consider adequate based upon an evaluation of
known and inherent risks in such portfolios, as described above.

         The following table presents the provisions for loan losses by business
segment for the periods indicated:



                                                                 Three Months                      Six Months
                                                       -------------------------------   -------------------------------
For the periods ended June 30,                              2003             2002             2003             2002
- ----------------------------------------------------   --------------   --------------   --------------   --------------
                                                                                              
Loans:
  Unsecured Collections.............................   $           --   $         (186)  $           --   $         (251)
  Residential Discount Loans........................               --             (235)              --           (2,350)
  Commercial Finance................................           (3,374)           7,313           (3,458)          10,026
  Affordable Housing................................                3            3,770              148            3,938
  Corporate Items and Other.........................              109               --              222               --
                                                       --------------   --------------   --------------   --------------
                                                               (3,262)          10,662           (3,088)          11,363
Match funded loans:
  Residential Discount Loans........................               --               70               --               48
  Corporate Items and Other.........................               11               --                3               --
                                                       --------------   --------------   --------------   --------------
                                                       $       (3,251)  $       10,732   $       (3,085)  $       11,411
                                                       ==============   ==============   ==============   ==============


         The decline in the provision we recorded on loans during the three and
six months ended June 30, 2003 as compared to the same period in 2002 is
primarily due to sales and resolutions of commercial loans. The negative loan
loss provision for 2003 resulted primarily from the recovery of excess reserves
on sales of commercial loans, which were non-performing, during the second
quarter. Our allowance for loan losses as a percentage of non-performing loans
has increased from 27.5% at December 31, 2002 to 40.6% at June 30, 2003. For
additional information regarding non-performing loans, see "Changes in Financial
Condition - Loans, Net." As indicated in the table below, our allowance as a
percentage of loans decreased slightly from 21.3% at December 31, 2002 to 19.9%
at June 30, 2003.

                                       36


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         The following table sets forth the allowance for loan losses as a
percentage of the respective loan balances by business segment at the dates
indicated:

                                                                      Allowance
                                                         Loan         as a % of
                                        Allowance       Balance         Loans
                                       -----------    -----------    -----------
June 30, 2003
- -------------
Loans:
  Commercial Finance .............     $     4,210    $    32,946       12.8%
  Affordable Housing .............           4,576         10,850       42.2%
  Corporate Items and Other ......             123          1,035       11.9%
                                       -----------    -----------
                                             8,909         44,831       19.9%
Match funded loans:
  Corporate Items and Other ......             148         31,551        0.5%
                                       -----------    -----------
                                       $     9,057    $    76,382       11.9%
                                       ===========    ===========
December 31, 2002
- -----------------
Loans:
  Residential Discount Loans .....     $       154    $     1,584        9.7%
  Commercial Finance .............          16,179         85,377       19.0%
  Affordable Housing .............           4,428         10,657       41.6%
                                       -----------    -----------
                                            20,761         97,618       21.3%
Match funded loans:
  Residential Discount Loans .....             144         38,129        0.4%
                                       -----------    -----------
                                       $    20,905    $   135,747       15.4%
                                       ===========    ===========
June 30, 2002
- -------------
Loans:
  Residential Discount Loans .....     $       176    $     1,995        8.8%
  Commercial Finance .............           4,974         16,856       29.5%
  Affordable Housing .............          13,378        121,686       11.0%
                                       -----------    -----------
                                            18,528        140,537       13.2%
Match funded loans:
  Residential Discount Loans .....             218         44,599        0.5%
                                       -----------    -----------
                                       $    18,746    $   185,136       10.1%
                                       ===========    ===========

         For additional information regarding our allowance for loan losses on
the above portfolios, see "Changes in Financial Condition - Allowance for Loan
Losses." For information relating to our valuation allowance on real estate
owned, see "Changes in Financial Condition - Real Estate Owned."

         Non-Interest Income. The following table sets forth the principal
components of our non-interest income during the periods indicated:



                                                                       Three Months                     Six Months
                                                                 ---------------------------   ---------------------------
For the periods ended June 30,                                       2003           2002           2003           2002
- --------------------------------------------------------------   ------------   ------------   ------------   ------------
                                                                                                  
Servicing and other fees......................................   $     37,130   $     35,848   $     74,778   $     71,574
Gain (loss) on interest earning assets, net...................             27           (996)            27         (2,773)
Gain (loss) on trading and match funded securities, net.......          3,188            161          2,765          2,953
Gain (loss) on real estate owned, net.........................           (279)       (11,858)           (23)       (15,970)
Gain (loss) on other non-interest earning assets, net.........            180            (93)           474           (841)
Net operating gains (losses) on investments in real estate....         (4,595)       (13,993)        (3,702)        (9,339)
Gain (loss) on repurchase of debt.............................             (4)         1,070             (4)         1,074
Other income..................................................          4,036          2,368          8,038          7,400
                                                                 ------------   ------------   ------------   ------------
                                                                 $     39,683   $     12,507   $     82,353   $     54,078
                                                                 ============   ============   ============   ============


                                       37


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         Servicing and Other Fees. Our servicing and other fees are primarily
comprised of fees we earned from investors for servicing residential mortgage
loans on their behalf. The following table sets forth the principal components
of our servicing and other fees by segment for the periods indicated:



For the three months ended June 30,                              2003                                      2002
- ----------------------------------------------   ---------------------------------------   ---------------------------------------
                                                 Residential                               Residential
                                                    Loan         Other                        Loan         Other
                                                  Servicing     Segments        Total       Servicing     Segments        Total
                                                 -----------   -----------   -----------   -----------   -----------   -----------
                                                                                                     
Loan servicing and related fees:
  Loan servicing fees (1) ....................   $    38,352   $     2,151   $    40,503   $    33,771   $     1,814   $    35,585
  Late charges ...............................         9,155           537         9,692         6,740           216         6,956
  Interest on custodial accounts (2) .........         2,434             1         2,435         2,131            --         2,131
  Special servicing fees .....................           526            --           526           844            76           920
  Compensating interest expense (3) ..........        (7,657)           --        (7,657)       (4,709)           --        (4,709)
  Amortization of servicing rights (4) .......       (22,227)           --       (22,227)      (13,459)           --       (13,459)
  Other, net .................................         2,460         1,063         3,523         1,030           166         1,196
                                                 -----------   -----------   -----------   -----------   -----------   -----------
                                                      23,043         3,752        26,795        26,348         2,272        28,620
Other fees:
  Property valuation fees (ORA) ..............            --         4,906         4,906            --         3,507         3,507
  Default servicing fees .....................         1,020           136         1,156         1,131            --         1,131
  Retail banking fees ........................         1,825             5         1,830         1,116             7         1,123
  Other ......................................         2,416            27         2,443         1,274           193         1,467
                                                 -----------   -----------   -----------   -----------   -----------   -----------
                                                 $    28,304   $     8,826   $    37,130   $    29,869   $     5,979   $    35,848
                                                 ===========   ===========   ===========   ===========   ===========   ===========


For the six months ended June 30,                                2003                                      2002
- ----------------------------------------------   ---------------------------------------   ---------------------------------------
                                                 Residential                               Residential
                                                    Loan         Other                        Loan         Other
                                                  Servicing     Segments        Total       Servicing     Segments        Total
                                                 -----------   -----------   -----------   -----------   -----------   -----------
                                                                                                     
Loan servicing and related fees:
  Loan servicing fees (1) ....................   $    77,962   $     4,468   $    82,430   $    65,049   $     3,214   $    68,263
  Late charges ...............................        18,046           854        18,900        13,580           454        14,034
  Interest on custodial accounts (2) .........         4,274            --         4,274         3,737            --         3,737
  Special servicing fees .....................         1,180            --         1,180         2,273            --         2,273
  Compensating interest expense (3) ..........       (13,621)           --       (13,621)       (8,779)           --        (8,779)
  Amortization of servicing rights (4) .......       (43,405)           --       (43,405)      (24,085)         (109)      (24,194)
  Other, net .................................         3,660         1,907         5,567           979           552         1,531
                                                 -----------   -----------   -----------   -----------   -----------   -----------
                                                      48,096         7,229        55,325        52,754         4,111        56,865
Other fees:
  Property valuation fees (ORA) ..............            --         8,726         8,726            --         7,742         7,742
  Default servicing fees .....................         1,993           183         2,176         2,413            --         2,413
  Retail banking fees ........................         3,551            10         3,561         2,073            17         2,090
  Other ......................................         4,871           119         4,990         2,226           238         2,464
                                                 -----------   -----------   -----------   -----------   -----------   -----------
                                                 $    58,511   $    16,267   $    74,778   $    59,466   $    12,108   $    71,574
                                                 ===========   ===========   ===========   ===========   ===========   ===========


(1)      The increase in loan servicing fees during 2003 is largely due to the
         growth in residential loans we serviced for others. The average unpaid
         principal balance of all loans we serviced during the three months
         ended June 30, 2003 and 2002 amounted to $31,966,467 and $26,235,201,
         respectively. The average unpaid principal during the six months ended
         June 30, 2003 and 2002 was $31,783,113 and $25,291,305, respectively.

(2)      Interest we earned on custodial accounts during the holding period
         between collection of borrower payments and remittance to investors.

(3)      A servicer of securitized loans is typically obligated to pay the
         securitization trust the difference between a full month of interest
         and the interest collected on loans that are repaid before the end of a
         calendar month.

(4)      The increase in amortization expense during 2003 reflects an increase
         in our purchases of rights to service loans for others. See "Changes in
         Financial Condition - Mortgage Servicing Rights".

                                       38


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         The following table sets forth loans we serviced at the dates
indicated:



                                                    Subprime Loans (1)             Other Loans                    Total
                                                -------------------------   -------------------------   --------------------------
                                                                No. of                      No. of                      No. of
                                                   Amount        Loans         Amount        Loans         Amount        Loans
                                                -----------   -----------   -----------   -----------   -----------   -----------
                                                                                                    
June 30, 2003
- -------------
Performing: (2)
    Residential servicing ...................   $29,740,367       288,171   $   915,019        15,178   $30,655,386       303,349
    Commercial servicing ....................            --            --       426,072           311       426,072           311
                                                -----------   -----------   -----------   -----------   -----------   -----------
                                                $29,740,367       288,171   $ 1,341,091        15,489   $31,081,458       303,660
                                                ===========   ===========   ===========   ===========   ===========   ===========
Non-performing: (2)
    Residential servicing ...................   $ 2,831,220        32,778   $   226,888         3,775   $ 3,058,108        36,553
    Commercial servicing ....................            --            --       554,985           288       554,985           288
                                                ===========   -----------   -----------   -----------   -----------   -----------
                                                $ 2,831,220        32,778   $   781,873         4,063   $ 3,613,093        36,841
                                                ===========   ===========   ===========   ===========   ===========   ===========
Total loans serviced for others:
    Residential servicing ...................   $32,571,587       320,949   $ 1,141,907        18,953   $33,713,494       339,902
    Commercial servicing ....................            --            --       981,057           599       981,057           599
                                                -----------   -----------   -----------   -----------   -----------   -----------
                                                $32,571,587       320,949   $ 2,122,964        19,552   $34,694,551       340,501
                                                ===========   ===========   ===========   ===========   ===========   ===========

December 31, 2002
- -----------------
Performing: (2)
    Residential servicing ...................   $26,817,731       282,926   $ 1,089,109        17,204   $27,906,840       300,130
    Commercial servicing ....................            --            --       752,722           407       752,722           407
                                                -----------   -----------   -----------   -----------   -----------   -----------
                                                $26,817,731       282,926   $ 1,841,831        17,611   $28,659,562       300,537
                                                ===========   ===========   ===========   ===========   ===========   ===========
Non-performing: (2)
    Residential servicing ...................   $ 2,565,823        31,626   $   261,014         4,277   $ 2,826,837        35,903
    Commercial servicing ....................            --            --       582,964           238       582,964           238
                                                -----------   -----------   -----------   -----------   -----------   -----------
                                                $ 2,565,823        31,626   $   843,978         4,515   $ 3,409,801        36,141
                                                ===========   ===========   ===========   ===========   ===========   ===========
Total loans serviced for others:
    Residential servicing ...................   $29,383,554       314,552   $ 1,350,123        21,481   $30,733,677       336,033
    Commercial servicing ....................            --            --     1,335,686           645     1,335,686           645
                                                -----------   -----------   -----------   -----------   -----------   -----------
                                                $29,383,554       314,552   $ 2,685,809        22,126   $32,069,363       336,678
                                                ===========   ===========   ===========   ===========   ===========   ===========


(1)      Subprime loans represent loans we service which were made by others to
         borrowers who did not qualify under guidelines of the Fannie Mae and
         Freddie Mac ("nonconforming loans").

(2)      Non-performing loans serviced for others have been delinquent for 90
         days of more. Performing loans serviced for others are current or have
         been delinquent for less than 90 days.

         Loss on Interest Earning Assets, Net. Losses for 2002 of $(2,773)
resulted primarily from $(2,454) of losses on sales of residential discount
loans.

                                       39


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         Gain on Trading and Match Funded Securities, Net. The gain on trading
and match funded securities, net, includes both unrealized gains and losses on
securities and realized gains and losses resulting from sales thereof. Changes
in fair value are reported in income in the period of change.



                                                                     Three Months                          Six Months
                                                           --------------------------------      -------------------------------
For the period ended June 30,                                  2003               2002               2003              2002
- -------------------------------------------------------    -------------      -------------      -------------     -------------
                                                                                                       
Unrealized gain (loss):
  Trading securities...................................    $       3,310      $         663      $       3,013     $      (1,191)
  Match funded securities..............................             (122)                96               (248)              273
                                                           -------------      -------------      -------------     -------------
                                                                   3,188                759              2,765              (918)
                                                           -------------      -------------      -------------     -------------
Realized gain (loss):
  Trading securities...................................               --               (598)                --             3,871
                                                           -------------      -------------      -------------     -------------
                                                           $       3,188      $         161      $       2,765     $       2,953
                                                           =============      =============      =============     =============


         Gain (Loss) on Real Estate Owned, Net. The following table sets forth
the results of our real estate owned (which does not include investments in real
estate that are discussed below), during the periods indicated:



                                                                     Three Months                          Six Months
                                                           --------------------------------      -------------------------------
For the period ended June 30,                                  2003               2002               2003              2002
- -------------------------------------------------------    --------------     -------------      -------------     -------------
                                                                                                       
Gains on sales.........................................    $           13     $       1,002      $          92     $       2,563
Provision for losses in fair value.....................              (781)          (12,954)              (484)          (19,076)
Operating income (expense), net (1)....................               489                94                369               543
                                                           --------------     -------------      -------------     -------------
                                                           $         (279)    $     (11,858)     $         (23)    $     (15,970)
                                                           ==============     =============      =============     =============


(1)      Includes rental income and expenses associated with holding and
         maintaining properties.

         The results of our real estate owned for the periods presented above
reflect a decline in the number of properties owned. See "Changes in Financial
Condition - Real Estate Owned" for additional information regarding real estate
owned and related reserves for losses in fair value.

         Net Operating Gains (Losses) on Investments in Real Estate. The
following table sets forth the results of our investment in real estate
operations during the periods indicated:



                                                                     Three Months                          Six Months
                                                           -------------------------------      -------------------------------
For the period ended June 30,                                  2003               2002               2003              2002
- -------------------------------------------------------    -------------     -------------      -------------     -------------
                                                                                                      
Operating income, net (1)..............................    $         938     $         833      $       1,478     $       2,069
Equity in earnings of loans accounted
    for as investments in real estate (2)..............               (7)              491                346             3,909
Impairment charges.....................................           (5,526)          (15,317)            (5,526)          (15,317)
                                                           -------------     -------------      -------------     -------------
                                                           $      (4,595)    $     (13,993)     $      (3,702)    $      (9,339)
                                                           =============     =============      =============     =============


(1)      The decline in operating income for 2003 as compared to 2002 is
         primarily the result of our sale of our shopping center located in
         Bradenton, Florida during 2002. See "Changes in Financial Condition -
         Investments in Real Estate."

(2)      The decrease in equity in earnings during 2003 related to certain loans
         accounted for as investments in real estate is primarily the result of
         significant resolution gains earned in connection with the repayment of
         loans during the first quarter of 2002.

(3)      Impairment charges during 2003 and 2002 included write-downs totaling
         $5,526 and $14,549, respectively, of the carrying value of our
         remaining properties held for investment to our estimate of their
         realizable values. See "Changes in Financial Condition - Investments in
         Real Estate".

                                       40


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         Other Income. The following table sets forth the principal components
of other income for the periods indicated:



                                                                  Three Months                      Six Months
                                                          ---------------------------      ---------------------------
For the periods ended June 30,                               2003             2002            2003             2002
- -------------------------------------------------------   ----------       ----------      ----------       ----------
                                                                                                
  Collections of credit card receivables...............   $      689       $    1,083      $    1,546       $    2,490
  Consulting fees (1)..................................           48               --             142            1,398
  Software revenue (2).................................        2,555              529           5,027            1,002
  Brokerage commissions (3)............................          527              633             941            1,251
  Other................................................          217              123             382            1,259
                                                          ----------       ----------      ----------       ----------
                                                          $    4,036       $    2,368      $    8,038       $    7,400
                                                          ==========       ==========      ==========       ==========


(1)      For 2002, these fees consisted principally of consulting fees earned
         during the first quarter as advisor to Jamaica's Financial Sector
         Adjustment Company in the resolution or liquidation of non-performing
         loans and real estate assets.

(2)      Software revenues earned by OTX from unaffiliated customers. These
         amounts exclude revenues earned from other consolidated affiliates,
         which have been eliminated in consolidation. See Note 7 to the Interim
         Consolidated Financial Statements included in Item 1 herein.

(3)      Commissions earned from sales of real estate owned properties.

         Non-Interest Expense. The following table sets forth the principal
components of our non-interest expense during the periods indicated:



                                                                  Three Months                      Six Months
                                                          ---------------------------      ---------------------------
For the periods ended June 30,                               2003             2002            2003             2002
- -------------------------------------------------------   ----------       ----------      ----------       ----------
                                                                                                
  Compensation and employee benefits...................   $   17,130       $   19,708      $   34,838       $   40,781
  Occupancy and equipment..............................        2,685            3,331           5,515            6,045
  Technology and communication costs...................        4,497            6,009           8,994           11,061
  Loan expenses........................................        3,465            3,436           7,000            7,371
  Net operating losses on investments in affordable
    housing properties.................................          226            6,228             883           21,910
  Professional services and regulatory fees............        4,060            3,172          19,344            7,768
  Other operating expenses.............................        2,554            2,615           4,851            4,602
                                                          ----------       ----------      ----------       ----------
                                                          $   34,617       $   44,499      $   81,425       $   99,538
                                                          ==========       ==========      ==========       ==========


         Compensation and Employee Benefits. The following table presents the
principal components of compensation and benefits we incurred for the periods
indicated:



                                                                  Three Months                      Six Months
                                                           --------------------------       --------------------------
For the periods ended June 30,                                2003             2002            2003             2002
- -------------------------------------------------------    ---------        ---------       ---------        ---------
                                                                                                 
Salaries (1)...........................................    $  11,655        $  13,765       $  23,630        $  27,847
Bonuses (2)............................................        2,374            2,187           5,243            4,582
Payroll taxes..........................................          792            1,092           2,026            2,609
Commissions............................................          410            1,148             801            2,022
Insurance..............................................          553              718           1,073            1,386
Severance..............................................          736               93             817              601
Contract programmers...................................           55              144              60              389
Relocation.............................................           60              129             289              248
Other..................................................          495              432             899            1,097
                                                           ---------        ---------       ---------        ---------
                                                           $  17,130        $  19,708       $  34,838        $  40,781
                                                           =========        =========       =========        =========


(1)      Salaries includes fees paid for the services of temporary employees.

(2)      Bonus expense includes compensation related to stock options we granted
         to employees at an exercise price below fair market value.

                                       41


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         Salary expense has declined during 2003 as compared to 2002 in spite of
an increase in the average number of total employees. This is due in large part
to our ongoing globalization initiative to reduce labor costs through the
migration of certain functions (primarily in support of Residential Loan
Servicing and OTX) to our offices in Bangalore and Mumbai, India. This
initiative has resulted in a significant increase in the concentration of our
workforce in India. During the second quarter of 2003, we had an average of
1,990 total employees, including an average of 1,062 in our India offices. For
the second quarter of 2002, our total number of employees averaged 1,794 and
included an average of 443 employees in our India locations. During the first
six months of 2003, we had average total employment of 1,915, including 969 in
India, as compared to 1,729 in total and 367 in India during the first six
months of 2002. We may experience additional growth in our India staff during
the remainder of 2003, dependent upon the growth of our new business
initiatives, primarily Global Outsourcing. The decline in salaries, in spite of
the increase in the number of employees, is also the result of a change in the
mix of our workforce in the United States to a greater concentration of clerical
level employees. This change in mix has occurred as we have exited
capital-intensive businesses in favor of fee-based businesses, primarily
Residential Loan Servicing.

         Occupancy and Equipment. Occupancy and equipment costs consist
principally of rents, depreciation, building maintenance, mail and delivery
expenses and other costs of our office operations.

         Technology and Communication Costs. Technology and communication costs
consist primarily of depreciation on our computer hardware and software,
technology-related consulting fees (primarily OTX), telephone expenses and
amortization of capitalized software development costs. The decline in
technology and communication costs during the three and six months ended June
30, 2003 as compared to the same periods of 2002 is primarily due to declines in
consulting fees incurred by OTX and declines in other miscellaneous technology
costs of our Residential Loan Servicing business segment.

         Loan Expenses. Loan expenses are largely comprised of appraisal fees
incurred in connection with property valuation services we provided through ORA.
See "Segment Profitability - Ocwen Realty Advisors" for additional discussion of
these costs. Loan expenses also include other miscellaneous expenses incurred in
connection with loans we own and those we service for others. See "Changes in
Financial Condition - Loans, Net."

         Net Operating Losses on Investments in Affordable Housing Properties.
Net operating losses on our investments in affordable housing properties have
declined significantly during 2003 as compared to 2002. This decline is
primarily the result of lower charges that we recorded for expected losses from
the sale of properties. These charges reflect revisions to completion cost
estimates and modifications to projected sales results and amounted to $5,998
and $21,294 during the three and six months ended June 30, 2002, respectively.
For 2003, $432 of such charges were recorded during the first quarter. See
"Changes in Financial Condition - Affordable Housing Properties".

         Professional Services and Regulatory Fees. Professional services and
regulatory fees are primarily comprised of legal fees and settlements,
non-technology related consulting fees, audit fees and insurance. The increase
in professional services and regulatory fees in the second quarter of 2003 as
compared to 2002 was primarily due to an increase in legal fees and settlements
offset by a decline in consulting fees. Professional services and regulatory
fees increased by $11,576 during the first six months of 2003 as compared to
2002. This increase was largely due to a $12,468 increase in legal fees and
settlements resulting primarily from the $10,000 reserve, plus related legal
fees, established in the first quarter of 2003 in connection with the
arbitration award to the former owners of Admiral Home Loan. See Note 8 to the
Interim Consolidated Financial Statements included in Item 1 for additional
information regarding this award.

         Other Operating Expenses. Other operating expenses primarily include
travel costs, check processing and other deposit related costs, amortization of
deferred costs and provisions for uncollectible receivables.

         Distributions on Company Obligated, Mandatorily Redeemable Securities
of Subsidiary Trust Holding Solely Junior Subordinated Debentures of the
Company. Cash distributions on the Capital Securities are payable semi-annually
in arrears on February 1 and August 1 of each year at an annual rate of 10.875%.
We recorded $1,529 and $1,566 of distributions to holders of the Capital
Securities during the three months ended June 30, 2003 and 2002, respectively.
For the six-month periods, these distributions amounted to $3,058 and $3,229
during 2003 and 2002, respectively. The decline in distributions is the result
of repurchases during 2002. See Note 3 to the Interim Consolidated Financial
Statements included in Item 1 and "Changes in Financial Condition -
Company-Obligated, Mandatorily Redeemable Securities of Subsidiary Trust Holding
Solely Junior Subordinated Debentures of the Company."

                                       42


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         Income Tax Expense (Benefit). The following table provides details of
our income tax expense (benefit) for the periods indicated:



                                                                    Three Months                        Six Months
                                                           --------------------------------   -------------------------------
For the period ended June 30,                                   2003             2002             2003              2002
- --------------------------------------------------------   --------------    --------------   --------------   --------------
                                                                                                          
Income tax benefit on loss before taxes and effect of
   change in accounting principle.......................   $       (1,918)  $       (18,197)  $       (1,992)         (25,879)
Provision for valuation allowance on current year's
   deferred tax asset...................................            2,223            18,197            2,604           27,045
                                                           --------------    --------------   --------------   --------------
   Income tax expense...................................              305                --              612            1,166
Income tax benefit on effect of change in accounting
   principle............................................               --                --               --           (1,166)
                                                           --------------    --------------   --------------   --------------

Total income tax expense................................   $          305    $           --   $          612   $           --
                                                           ==============    ==============   ==============   ==============


         Total income tax expense of $305 and $612 for the three and six months
ended June 30, 2003 represents tax payments related to our investment in
non-economic tax residual securities that have no book value. Excluding the
effect of these tax payments, our effective tax rate was 0% for the six months
ended June 30, 2003 and 2002. Income tax expense includes the effects of tax
credits of $598 and $628 during the three ended June 30, 2003 and 2002,
respectively, and $1,777 and $1,487, respectively during the six months ended
June 30, 2003 and 2002, resulting from our investment in affordable housing
properties.

         For the six months of 2002, our effective tax rate was 0% as income tax
expense of $1,166 offset the benefit of $1,166 related to the effect of the
change in accounting principle recorded during the second quarter.

         The provision for deferred tax asset valuation allowance is a non-cash
charge increasing the aggregate valuation allowance based on our estimate under
the applicable accounting rules of the amount of the deferred tax asset that we
are more likely than not to realize.

Changes in Financial Condition

         Trading Securities. The following table sets forth the fair value of
our trading securities at the dates indicated:



                                                                                                June 30,         December 31,
                                                                                                  2003              2002
                                                                                              ------------       ------------
                                                                                                           
Collateralized mortgage obligations and U.S. Treasury securities:
   Collateralized mortgage obligations (AAA-rated) (1)..................................      $      4,982       $     20,540
   U.S. Treasury securities.............................................................             3,847              1,016
                                                                                              ------------       ------------
                                                                                              $      8,829       $     21,556
                                                                                              ============       ============
Subordinates and residuals:
   Single family residential
     BB-rated subordinates..............................................................      $        587       $        599
     B-rated subordinates...............................................................               596                606
     Unrated subordinates ..............................................................               287                344
     Unrated subprime residuals (2).....................................................            38,960             33,213
                                                                                              ------------       ------------
                                                                                                    40,430             34,762
   Commercial unrated subordinates......................................................             2,577              2,577
                                                                                              ------------       ------------
                                                                                              $     43,007       $     37,339
                                                                                              ============       ============


(1)      During the six months ended June 30, 2003, CMO trading securities
         declined $15,558. This decline was primarily due to maturities and
         principal repayments.

(2)      During the six months ended June 30, 2003, unrated subprime residual
         trading securities increased by $5,747. This increase was primarily due
         to due to the transfer of securities formerly classified as "Match
         Funded Assets" to "Trading Securities" during the second quarter as a
         result of the repurchase and retirement of the associated match funded
         debt. These securities had a fair

                                       43


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         value of $5,926 at June 30, 2003. See "Changes in Financial Condition -
         Match Funded Assets". Principal repayments received during the first
         six months of 2003 were offset almost entirely by increases in fair
         value.

         CMOs are like traditional debt instruments because they have stated
principal amounts and traditionally defined interest-rate terms. Subordinate and
residual interests in mortgage-related securities provide credit support to the
more senior classes of the mortgage-related securities. Principal from the
underlying mortgage loans generally is allocated first to the senior classes,
with the most senior class having a priority right to the cash flow from the
mortgage loans until its payment requirements are satisfied. To the extent that
there are defaults and unrecoverable losses on the underlying mortgage loans,
resulting in reduced cash flows, the most subordinate security will be the first
to bear this loss. Because subordinate and residual interests generally have no
credit support, to the extent there are realized losses on the mortgage loans
comprising the mortgage collateral for such securities, we may not recover the
full amount or, indeed, any of our initial investment in such subordinate and
residual interests.

         Subordinate and residual interests are affected by the rate and timing
of payments of principal (including prepayments, repurchase, defaults and
liquidations) on the mortgage loans underlying a series of mortgage-related
securities. The rate of principal payments may vary significantly over time
depending on a variety of factors, such as the level of prevailing mortgage loan
interest rates and economic, demographic, tax, legal and other factors.
Prepayments on the mortgage loans underlying a series of mortgage-related
securities are generally allocated to the more senior classes of
mortgage-related securities. Although in the absence of defaults or interest
shortfalls all subordinates receive interest, amounts otherwise allocable to
residuals generally are used to make payments on more senior classes or to fund
a reserve account for the protection of senior classes until
overcollateralization or the balance in the reserve account reaches a specified
level. For residual interests in residential mortgage-backed securities,
overcollateralization is the amount by which the collateral balance exceeds the
sum of the bond principal amounts. Overcollateralization is achieved by applying
monthly a portion of the interest payments of the underlying mortgages toward
the reduction of the senior class certificate principal amounts, causing them to
amortize more rapidly than the aggregate loan balance. Overcollateralization
represents the first tier of loss protection afforded to the non-residual
holders. To the extent not consumed by losses on more highly rated bonds,
overcollateralization is remitted to the residual holders. In periods of
declining interest rates, rates of prepayments on mortgage loans generally
increase, and if the rate of prepayments is faster than anticipated, then the
yield on subordinates will be positively affected and the yield on residuals
will be negatively affected.

         We periodically assess the carrying value of our subordinate and
residual securities. There can be no assurance that our estimates used to
determine the value of those securities will remain appropriate for the life of
each securitization. If actual loan prepayments or defaults exceed our
estimates, the carrying value of the securities may be decreased during the
period in which we recognized the disparity.

         The following table presents information regarding our subordinate and
residual trading securities summarized by classification and rating at June 30,
2003:



                                                                         Anticipated   Anticipated              Anticipated
                                                                           Yield to      Yield to                 Weighted
                                                             Percent     Maturity at   Maturity at                Average
                                                              Owned       Purchase       06/30/03                Remaining
           Rating/Description (1)              Fair Value    by Ocwen      (2)(3)         (2)(4)      Coupon    Life (2)(5)
- -------------------------------------------    ----------   ---------    -----------   -----------   --------   -----------
                                                                                              
Residential:
    BB-rated subordinates..................    $      587     100.00%      16.80%          8.60%         6.16%     3.10
    B-rated subordinates...................           596     100.00       17.41          25.22          6.34      1.91
    Unrated subordinates...................           287     100.00       14.77          27.44          6.95      0.04
    Unrated subprime residuals.............        38,960     100.00       17.15           5.30          N/A       5.48
                                               ----------
                                                   40,430
Commercial:
    Unrated subordinates...................         2,577     100.00       22.15          12.10          7.37      1.35
                                               ----------
                                               $   43,007
                                               ==========


(1)      Refers to the credit rating designated by the rating agency for each
         securitization transaction. Classes designated "A" have a superior
         claim on payment to those rated "B", which are superior to those rated
         "C." Additionally, multiple letters have a superior claim to
         designations with fewer letters. Thus, for example, "BBB" is superior
         to "BB," which in turn is superior to "B." The lower class designations
         in any securitization will receive interest payments after senior
         classes and will experience losses before any

                                       44


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         senior class. The lowest potential class designation is "unrated"
         which, if included in a securitization, will always receive interest
         last and experience losses first.

(2)      Subordinate and residual securities do not have a contractual maturity
         but are paid down over time as cash distributions are received. Because
         they do not have a stated maturity, we disclose the weighted average
         life of these securities.

(3)      Represents the effective yield from inception to maturity based on the
         purchase price and anticipated future cash flows under pricing
         assumptions.

(4)      Represents the effective yield based on the purchase price, actual cash
         flows received from inception until the respective date, and the then
         current estimate of future cash flows under the assumptions at the
         respective date. Changes in the June 30, 2003 anticipated yield to
         maturity from that originally anticipated are primarily the result of
         changes in prepayment assumptions and loss assumptions.

(5)      Represents the weighted average life in years based on the June 30,
         2003 book value.

         The following table sets forth the principal amount of mortgage loans
by the geographic location of the property securing the mortgages that underlie
our subordinate and residual trading securities at June 30, 2003:



Description                          U.K.      California     New York      Florida     New Jersey    Other (1)       Total
- -----------                        --------    ----------     ---------    ---------    ----------    ----------    ----------
                                                                                               
Single family residential.....     $ 76,490    $   45,496     $  31,345    $  30,786    $   29,547    $  253,741    $  467,405
Commercial....................           --        12,874            --           --            --        40,961        53,835
Multi-family residential......           --           832           381          247           686         2,308         4,454
                                   --------    ----------     ---------    ---------    ----------    ----------    ----------
Total ........................     $ 76,490    $   59,202     $  31,726    $  31,033    $   30,233    $  297,010    $  525,694
                                   ========    ==========     =========    =========    ==========    ==========    ==========

Percentage of total...........        14.55%        11.26%         6.04%        5.90%         5.75%        56.50%       100.00%
                                   ========    ==========     =========    =========    ==========    ==========    ==========


(1)      Consists of properties located in 46 other states, none of which
         aggregated over $28,411 in any one state.

         Investments in Real Estate. Our investments in real estate totaled
$55,453 or 4.4% of total assets at June 30, 2003 and consisted of the following
at the dates indicated:



                                                                                             June 30,           December 31,
                                                                                               2003                 2002
                                                                                           -------------       -------------
                                                                                                         
Properties held for investment:
   Office building..................................................................       $      21,438       $      27,602
   Retail shopping center...........................................................              10,746               9,090
   Building improvements............................................................              17,743              17,387
   Tenant improvements and lease commissions........................................               4,727               2,795
   Furniture and fixtures...........................................................                  34                  30
                                                                                           -------------       -------------
                                                                                                  54,688              56,904
   Accumulated depreciation.........................................................              (6,362)             (5,316)
                                                                                           -------------       -------------
                                                                                                  48,326              51,588

Commercial loans accounted for as investments in real estate........................               2,094               2,188

Investment in real estate partnerships..............................................               5,033               4,900
                                                                                           -------------       -------------
                                                                                           $      55,453       $      58,676
                                                                                           =============       =============


         Properties Held for Investment. Properties held for investment at June
30, 2003 and December 31, 2002 consisted of one office building located in
Jacksonville, Florida and one shopping center located in Halifax, Nova Scotia.
At June 30, 2003 the office building was approximately 63.3% leased and the
shopping center was approximately 68.6% leased. The $2,216 decline in the
aggregate gross carrying value of our properties held for investment during the
first six months of 2003 was primarily due to an impairment charge of $5,526

                                       45


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

recorded during the second quarter on our office building investment, offset in
part by capitalized improvements of $2,961.

         Loans Accounted for as Investments in Real Estate. We acquired certain
acquisition, development and construction loans in January 2000 in which we
participate in the expected residual profits of the underlying real estate, and
where the borrower has not contributed substantial equity to the project. As
such, we account for these loans under the equity method of accounting as though
we have an investment in a real estate limited partnership. Our investment at
June 30, 2003 and December 31, 2002 consisted of one loan.

         Investments in Real Estate Partnerships. Our investment at June 30,
2003 and December 31, 2002 consisted of interests in two limited partnerships
operating as real estate ventures, consisting of multi-family type properties.

         Affordable Housing Properties. Historically, we invested in
multi-family residential projects that have been allocated low-income housing
tax credits under Section 42 of the Internal Revenue Code of 1986, as amended,
by a state tax credit allocating agency. We ceased making new investments in
2000 as part of our shift in strategy to fee-based businesses and because the
volume of tax credits being generated was exceeding our ability to utilize them
effectively. Since that time, we have been marketing each of these properties
for sale. As a result, our investment in affordable housing properties has been
declining and consisted of only six investments at June 30, 2003. The carrying
values of our affordable housing investments amounted to $12,182 or 1.0% of
total assets at June 30, 2003 and were comprised of the following at the dates
indicated:

                                                        June 30,    December 31,
                                                          2003          2002
                                                      -----------   -----------
Properties subject to sales agreements (1).........   $     2,770   $     4,458
Properties not yet sold............................         9,412        10,861
                                                      -----------   -----------
     Total.........................................   $    12,182   $    15,319
                                                      ===========   ===========

(1)      These sales agreements have not yet met all the accounting criteria to
         qualify for sales treatment.

         The $3,137 decline in the balances during the six months ended June 30,
2003 was primarily due to sales of projects with a combined book value of
approximately $1,597 and increased reserves for estimated losses from future
sales.

         The qualified affordable housing projects underlying our investments in
low-income housing tax credit interests are geographically located throughout
the United States. At June 30, 2003, our largest single investment was $5,519,
which relates to a project located in N. Wildwood, New Jersey.

         Low-income housing tax credit partnerships in which we invest both as a
limited and, through a subsidiary, as general partner are presented on a
consolidated basis and totaled $2,645 and $3,357 at June 30, 2003 and December
31, 2002, respectively. Our investment in partnerships in which we invest only
as a limited partner amounted to $9,537 and $11,962 at June 30, 2003 and
December 31, 2002, respectively, and are accounted for using the equity method.
We recorded a loss from operations after depreciation of $226 and $6,228 for the
three months ended June 30, 2003 and 2002, respectively and $883 and $21,910 for
the six months ended June 30, 2003 and 2002, respectively. For the three and six
months ended June 30, 2002, these losses from operations included $5,998 and
$21,294 of provisions for estimated losses on properties. In both periods, these
provisions included a charge of $3,944 to record a discount on a long-term
receivable that arose from the sale of seven properties. In the six months ended
June 30, 2003, the loss from operations includes $432 of provisions for
estimated losses. There was no provision for estimated loss in the three months
ended June 30, 2003. See "Results of Operations - Non-Interest Expense - Net
Operating Losses on Investments in Affordable Housing Properties".

         Loans, Net. Our total net investment in loans of $35,922 at June 30,
2003 represents 2.8% of total assets. Originations in the second quarters of
2003 and 2002 represent loans we made to facilitate sales of real estate assets
we owned and fundings of pre-existing commitments on construction loans.
Otherwise, we have not originated or acquired any new loans since 2000. This
reflects our strategy to dispose of assets associated with non-core business
lines.

                                       46


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         Composition of Loans, Net. The following table sets forth the
composition of our loans by business segment and type of loan at the dates
indicated:



                                                                                                  June 30,        December 31,
                                                                                                    2003              2002
                                                                                                -------------    -------------
                                                                                                           
Residential Discount Loans: (1)
   Unpaid principal balance
     Single family residential loans......................................................      $          --    $       2,163
   Unaccreted discount and deferred fees..................................................                 --             (579)
   Allowance for loan losses..............................................................                 --             (154)
                                                                                                -------------    -------------
                                                                                                           --            1,430
                                                                                                -------------    -------------
Affordable Housing:
   Unpaid principal balance
     Multi-family residential loans.......................................................             10,850           11,003
   Undisbursed loan funds.................................................................                 --             (346)
   Allowance for loan losses..............................................................             (4,576)          (4,428)
                                                                                                -------------    -------------
                                                                                                        6,274            6,229
                                                                                                -------------    -------------
Commercial Finance:
   Unpaid principal balance
     Office buildings.....................................................................                 --           41,215
     Hotels...............................................................................             17,668           11,668
     Retail properties....................................................................                 --           27,500
     Multifamily residential loans........................................................             15,965           15,215
     Other properties.....................................................................                150            1,188
                                                                                                 ------------     ------------
                                                                                                       33,783           96,786
   Unaccreted discount and deferred fees..................................................               (837)         (11,409)
   Allowance for loan losses..............................................................             (4,210)         (16,179)
                                                                                                -------------    -------------
                                                                                                       28,736           69,198
                                                                                                -------------    -------------
Corporate Items and Other:
   Unpaid principal balance
     Single family residential loans......................................................              1,603               --
   Unaccreted discount and deferred fees..................................................               (568)              --
   Allowance for loan losses..............................................................               (123)              --
                                                                                                -------------    -------------
                                                                                                          912               --
                                                                                                -------------    -------------
Loans, net................................................................................      $      35,922    $      76,857
                                                                                                =============    =============


(1)      Loans and all other assets of the Residential Discount Loans segment
         were transferred to the Corporate Items and Other segment, effective
         January 1, 2003.

         Loans are secured by mortgages on property located throughout the
United States. The following table sets forth the five states in which the
largest amount of properties securing our loans were located at June 30, 2003:



                                                     Corporate
                                                     Items and           Affordable           Commercial
                                                       Other               Housing              Finance              Total
                                                    ------------        ------------         ------------        ------------
                                                                                                     
Florida......................................       $         --        $        774         $      6,360        $      7,134
Michigan.....................................                 --                  --                5,850               5,850
New Jersey...................................                 --               5,500                   --               5,500
Texas........................................                 --                  --                4,772               4,772
Pennsylvania.................................                188                  --                4,005               4,193
Other (1)....................................                724                  --                7,749               8,473
                                                    ------------        ------------         ------------        ------------
   Total.....................................       $        912        $      6,274         $     28,736        $     35,922
                                                    ============        ============         ============        ============


(1)      Consists of properties located in 10 other states, none of which
         aggregated over $4,021 in any one state.

                                       47


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         Activity in Loans. The following table sets forth our loan activity
during the periods indicated:



                                                              Three Months                              Six Months
                                                   ----------------------------------       ---------------------------------
For the period ended June30,                            2003                2002                 2003                2002
- -----------------------------------------------    --------------      -------------        -------------       -------------
                                                                                                    
Balance at beginning of period.................    $       80,891      $     150,557        $      76,857       $     185,293
Originations (1)
  Commercial Finance...........................                --                 --                6,000              16,569
  Corporate Items and Other....................               108                879                  420                 879
                                                   --------------      -------------        -------------       -------------
                                                              108                879                6,420              17,448
                                                   --------------      -------------        -------------       -------------

Resolutions and repayments (2).................           (26,893)            (2,700)             (27,936)            (21,692)
Loans transferred to real estate owned.........               (63)            (5,877)                (157)            (13,215)
Sales..........................................           (42,042)           (14,172)             (42,042)            (64,002)
Decrease in undisbursed loan proceeds..........                --              1,066                  346               1,762
(Increase) decrease in discount and deferred
  fees.........................................            12,019              2,909               10,582              24,531
(Increase) decrease in allowance for loan
  losses.......................................            11,902            (10,653)              11,852              (8,116)
                                                   --------------      -------------        -------------       -------------
Balance at end of period.......................    $       35,922      $     122,009        $      35,922       $     122,009
                                                   ==============      =============        =============       =============


(1)      Commercial Finance originations represent loans made to facilitate
         sales of our own assets and fundings of construction loans we
         originated in prior years. Commercial originations during the six
         months ended June 30, 2003 represents a single loan made during the
         first quarter to facilitate the sale of a hotel REO property.
         Commercial originations during the six months ended June 30, 2002
         included a loan of $9,153 that we made during the first quarter to
         facilitate the sale of three assisted living facilities. Originations
         in the Corporate Items and Other segment represent repurchases of
         single family loans previously sold.

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

         The following table sets forth certain information relating to our
non-performing loans at the dates indicated:



                                                                                         June 30,            December 31,
                                                                                          2003                   2002
                                                                                      ------------           ------------
                                                                                                       
Non-performing loans: (1)
 Corporate Items and Other..................................................          $      1,035           $         --
 Residential Discount Loans.................................................                    --                  1,345
 Affordable Housing.........................................................                10,329                  9,798
 Commercial Finance.........................................................                10,573                 64,406
                                                                                      ------------           ------------
                                                                                      $     21,937           $     75,549
                                                                                      ============           ============

Non-performing loans as a percentage of: (1)
 Total loans (2)............................................................                48.9%                  77.4%
 Total assets...............................................................                 1.7%                   6.2%

Allowance for loan losses as a percentage of:
 Total loans (2)............................................................                19.9%                  21.3%
 Non-performing loans (1)...................................................                40.6%                  27.5%


(1)      Loans which are contractually past due 90 days or more in accordance
         with the original terms of the loan agreement. We do not accrue
         interest on loans past due 90 days or more. The decline in
         non-performing loans held in our Commercial Finance Segment occurred
         because of sales during the second quarter.

(2)      Total loans are net of unaccreted discount, unamortized deferred fees
         and undisbursed loan funds.

         See "Changes in Financial Condition - Allowance for Loan Losses" below
for additional information regarding the allowance for loan losses.

                                       48


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         Match Funded Assets. Match funded assets are comprised of the following
at the dates indicated:



                                                                                               June 30,        December 31,
                                                                                                 2003              2002
                                                                                             -------------    -------------
                                                                                                        
Single family residential loans (1)...................................................       $      31,551    $      38,129
Allowance for loan losses.............................................................                (148)            (144)
                                                                                             -------------    -------------
Match funded loans, net...............................................................              31,403           37,985
                                                                                             -------------    -------------

Match funded securities...............................................................                  --            8,057
                                                                                             -------------    -------------

Match funded advances on loans serviced for others
 Principal and interest...............................................................              61,660           66,524
 Taxes and insurance..................................................................              33,479           30,301
 Other................................................................................              26,426           24,877
                                                                                             -------------    -------------
                                                                                                   121,565          121,702
                                                                                             -------------    -------------
                                                                                             $     152,968    $     167,744
                                                                                             =============    =============


(1)      Includes $2,386 and $3,120 of non-performing loans at June 30, 2003 and
         December 31, 2002, respectively.

         We acquired single family residential match funded loans in connection
with our acquisition of OAC. OAC had previously securitized these loans and
transferred them to a real estate mortgage investment conduit on November 13,
1998. The transfer did not qualify as a sale for accounting purposes since we
retained effective control of the loans transferred. Accordingly, we recorded
the proceeds that we received from the transfer as a liability (bonds-match
funded agreements). The $6,582 decline in the balance during the first six
months of 2003 was largely due to repayment of loan principal.

         The match funded loans are secured by mortgages on properties located
throughout the United States. The following table sets forth the five states in
which the largest amount of properties securing our loans were located at June
30, 2003:


Michigan......................................................     $       4,344
Texas.........................................................             2,987
California....................................................             2,494
Florida.......................................................             1,963
Massachusetts.................................................             1,949
Other (1).....................................................            17,814
                                                                   -------------
                                                                   $      31,551
                                                                   =============

(1)      Consists of properties located in 35 other states, none of which
         aggregated over $1,741 in any one state.

         Match funded securities resulted from our transfer of four unrated
residual securities to a trust on December 16, 1999 in exchange for non-recourse
notes. The transfer did not qualify as a sale for accounting purposes since we
retained effective control over the securities transferred. Accordingly, we
reported the amount of proceeds we received from the transfer as a secured
borrowing with pledge of collateral (bonds-match funded agreements). In June
2003, the Ocwen NIM Trust 1999 - OAC1 adopted a plan of complete liquidation,
which caused the early redemption of the related bonds-match funded agreements.
The match funded securities, which had a fair value of $5,926, were transferred
to trading securities. See "Changes in Financial Conditions - Trading
Securities" and - "Bonds - Match Funded Agreements."

         Match funded advances on loans serviced for others resulted from our
transfer of certain residential loan servicing related advances to a third party
in exchange for cash. The original and subsequent transfers did not qualify as a
sale for accounting purposes since we retained effective control of the
advances. Accordingly, we report the amount of proceeds we received from the
transfers as a secured borrowing with pledge of collateral (bonds-match funded
agreements.) See "Bonds-Match Funded Agreements."

         Allowances for Loan Losses. As discussed in the "Results of Operations
- - Provision for Loan Losses" section, we maintain an allowance for loan losses
for each of our loans at a level that we consider adequate to provide for
probable losses based upon an evaluation of known and inherent risks.

                                       49


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         The following table sets forth the breakdown of the allowance for loan
losses on our loans and match funded loans and the percentage of allowance and
loans in each segment to totals in the respective portfolios at the dates
indicated:



                                                     June 30, 2003                                December 31, 2002
                                      --------------------------------------------    --------------------------------------------
                                            Allowance             Loan Balance              Allowance             Loan Balance
                                      --------------------    --------------------    --------------------    --------------------
                                       Amount      Percent     Amount      Percent     Amount      Percent     Amount      Percent
                                      --------    --------    --------    --------    --------    --------    --------    --------
                                                                                                  
Loans:
   Residential Discount loans .....   $     --          --%   $     --          --%   $    154           1%   $  1,584           2%
   Affordable Housing .............      4,576          51%     10,850          24%      4,428          21%     10,657          11%
   Commercial Finance .............      4,210          47%     32,946          74%     16,179          78%     85,377          87%
   Corporate Items and Other ......        123           2%      1,035           2%         --          --%         --          --%
                                      --------    --------    --------    --------    --------    --------    --------    --------
                                      $  8,909         100%   $ 44,831         100%   $ 20,761         100%   $ 97,618         100%
                                      ========    ========    ========    ========    ========    ========    ========    ========

Match funded loans:
   Corporate Items and Other ......   $    148         100%   $ 31,551         100%   $    144         100%   $ 38,129         100%
                                      ========    ========    ========    ========    ========    ========    ========    ========


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

       The following table sets forth an analysis of activity in the allowance
for loan losses relating to our loans during the three and six months ended June
30, 2003:



                                                                  Three Months                      Six Months
                                                           --------------------------       --------------------------
For the period ended June 30,                                 2003            2002             2003            2002
- -------------------------------------------------------    ----------      ----------       ----------      ----------
                                                                                                
Balance at beginning of period.........................    $   20,810      $    7,877       $   20,761      $   10,414
Provision for loan losses..............................        (3,261)         10,664           (3,088)         11,363
Charge-offs:
    Residential Discount Loans.........................            --              23               --            (875)
    Commercial Finance.................................        (8,505)           (380)          (8,512)         (2,782)
    Corporate Items and Other..........................          (135)             --             (252)             --
                                                           ----------      ----------       ----------      ----------
       Total charge-offs...............................        (8,640)           (357)          (8,764)         (3,657)

Recoveries:
    Residential Discount Loans.........................            --             187               --             251
    Commercial Finance.................................            --             157               --             157
                                                           ----------      ----------       ----------      ----------
       Net charge-offs.................................        (8,640)            (13)          (8,764)         (3,249)
                                                           ----------      ----------       ----------      ----------
Balance at end of period...............................    $    8,909      $   18,528       $    8,909      $   18,528
                                                           ==========      ==========       ==========      ==========


                                       50


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         Real Estate Owned, Net. REO, net, has been declining since 1998 as
sales have more than offset loan foreclosures. At June 30, 2003 our portfolio of
REO consisted of only 32 properties, including four commercial properties, and
totaled $53,781, or 4.3% of total assets. The absence of loan acquisitions since
2000 is the principal reason for the decline in foreclosures. Our REO consists
almost entirely of properties we acquired by foreclosure or deed-in-lieu thereof
on loans we previously acquired at a discount.

      The following table sets forth the composition of our REO at the dates
indicated:

                                                     June 30,      December 31,
                                                       2003            2002
                                                   ------------    ------------
Residential Discount Loans.....................    $         --    $      1,887
Commercial Finance.............................          52,429          60,152
Corporate Items and Other......................           1,352              --
                                                   ------------    ------------
                                                   $     53,781    $     62,039
                                                   ============    ============

         The following table sets forth certain geographical information at June
30, 2003 related to our REO:



                                                          Corporate
                                                          Items and                Commercial
                                                            Other                    Finance                   Total
                                                     ---------------------     ---------------------    ---------------------
                                                                  No. of                    No. of                   No. of
                                                       Amount   Properties      Amount    Properties     Amount    Properties
                                                     ---------  ----------     --------   ----------    --------   ----------
                                                                                                 
Florida........................................      $      --          --       40,948            1    $ 40,948           1
Michigan.......................................             --          --       10,946            2      10,946           2
California.....................................             --          --          535            1         535           1
New York.......................................            358           2           --           --         358           2
Pennsylvania...................................            321           4           --           --         321           4
Other (1)......................................            673          22           --           --         673          22
                                                     ---------    --------     --------    ---------    --------    --------
                                                     $   1,352          28     $ 52,429            4    $ 53,781          32
                                                     =========    ========     ========    =========    ========    ========


(1)      Consists of properties located in 14 other states, none of which
         aggregated over $131 in any one state.

         The following tables set forth the activity in REO during the periods
indicated:



                                                                      Three Months                      Six Months
                                                              ----------------------------     ----------------------------
For the period ended June 30,                                     2003            2002             2003            2002
- ----------------------------------------------------------    ------------    ------------     ------------    ------------
                                                                                                   
Amount
Balance at beginning of period............................    $     55,816    $    100,490     $     62,039    $    110,465
Properties acquired through foreclosure or deed-in-lieu
thereof:
  Loans...................................................              62           5,877              157          13,215
  Less discount transferred...............................             (14)         (2,596)             (29)         (5,854)
  Add advances transferred................................              14              42               26             211
                                                              ------------    ------------     ------------    ------------
                                                                        62           3,323              154           7,572
                                                              ------------    ------------     ------------    ------------
Capital improvements......................................             639             806            1,058           1,592
Sales.....................................................          (3,038)         (9,821)         (10,604)        (20,857)
Decrease (increase) in valuation allowance................             302         (10,697)           1,134         (14,671)
                                                              ------------    ------------     ------------    ------------
Balance at end of period..................................    $     53,781    $     84,101     $     53,781    $     84,101
                                                              ============    ============     ============    ============


                                                                      Three Months                       Six Months
                                                              ----------------------------     ----------------------------
For the period ended June 30,                                     2003            2002             2003            2002
- ----------------------------------------------------------    ------------    ------------     ------------    ------------
                                                                                                   
Number of Properties
Balance at beginning of period............................              42             232               55             389
Properties acquired through foreclosure or deed-in-lieu                  1               4                2              19
thereof...................................................
Sales.....................................................             (11)           (104)             (25)           (276)
                                                              ------------    ------------     ------------    ------------
Balance at end of period..................................              32             132               32             132
                                                              ============    ============     ============    ============


                                       51


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         The following tables set forth the amount of time that we have held our
REO at the dates indicated:



                                                    Commercial              Corporate Items
June 30, 2003                                        Finance                   and Other                   Total
- ----------------------------------------       ---------------------     ----------------------     ---------------------
                                               Net Book                   Net Book                  Net Book
Holding Period:                                 Value        Count         Value        Count         Value       Count
                                               --------     --------     ---------     --------     ---------    --------
                                                                                               
   One to six months....................       $     --           --     $     152            2     $     152           2
   Seven to 12 months...................             --           --            --           --            --          --
   13 to 24 months......................             --           --           178            5           178           5
   Over 24 months.......................         52,429            4         1,022           21        53,451          25
                                               --------     --------     ---------     --------     ---------    --------
                                               $ 52,429            4     $   1,352           28     $  53,781          32
                                               ========     ========     =========     ========     =========    ========


                                                   Commercial                Residential
December 31, 2002                                    Finance                Discount Loans                 Total
- ----------------------------------------       ---------------------     ----------------------     ---------------------
                                               Net Book                   Net Book                  Net Book
Holding Period:                                 Value        Count         Value        Count         Value       Count
                                               --------     --------     ---------     --------     ---------    --------
                                                                                               
   One to six months....................       $     --           --     $      --           --     $      --          --
   Seven to 12 months...................             --           --           176            3           176           3
   13 to 24 months......................         18,616            4           609           19        19,225          23
   Over 24 months.......................         41,536            2         1,102           27        42,638          29
                                               --------     --------     ---------     --------     ---------    --------
                                               $ 60,152            6     $   1,887           49     $  62,039          55
                                               ========     ========     =========     ========     =========    ========


         Our sales of REO resulted in losses, net of the provision for loss, of
$(768) and $(11,952) during the second quarter of 2003 and 2002, respectively,
which are included in determining our total net gain (loss) on REO. We recorded
losses of $(392) and $(16,513), net of provision for loss, for the first six
months of 2003 and 2002, respectively. Commercial REO that we have held in
excess of 24 months at June 30, 2003 consisted primarily of a single large
retail shopping mall with a carrying value of $40,948 and two hotels with a
combined carrying value of $10,946. As anticipated, the shopping mall property
migrated into the over 24 month category in 2000 because it was being
repositioned for sale. Commercial properties held for 13 to 24 months as of
December 31, 2002 consisted of four hotels, two of which we sold during 2003.
The average period during which we held the REO which was sold during the
quarters ended June 30, 2003 and 2002, was 31 months and 12 months,
respectively.

         We value properties acquired through foreclosure or by deed-in-lieu
thereof at the lower of amortized cost or fair value less costs of disposition.
We periodically reevaluate properties included in the our REO portfolio to
determine that we are carrying them at the lower of cost or fair value less
estimated costs to sell. We record holding and maintenance costs we incur
related to properties as expenses in the period incurred. We recognize decreases
in value in REO after acquisition as a valuation allowance. We reflect
subsequent increases related to the valuation of REO as a reduction in the
valuation allowance, but not below zero. We charge or credit to income increases
and decreases in the valuation allowance, respectively.

                                       52


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         The following table sets forth the activity, in aggregate, in the
valuation allowances on real estate owned during the periods indicated:



                                                                     Three Months                          Six Months
                                                            --------------------------------      -------------------------------
For the period ended June 30,                                   2003               2002               2003              2002
- -------------------------------------------------------     -------------      -------------      -------------     -------------
                                                                                                        
Balance at beginning of period.........................     $      24,812      $      23,072      $      25,644     $      19,098
Provisions for losses .................................               781             12,954                484            19,076
Sales..................................................              (188)            (1,192)              (490)           (2,349)
Charge-offs............................................              (895)            (1,065)            (1,128)           (2,056)
                                                            -------------      -------------      -------------     -------------
Balance at end of period...............................     $      24,510      $      33,769      $      24,510     $      33,769
                                                            =============      =============      =============     =============

Valuation allowance as a percentage of total gross
   real estate owned (1)...............................        31.3%              28.6%              31.3%             28.6%


(1)      The valuation allowance has not declined proportionately to the decline
         in the balance of gross REO primarily because of the large retail
         shopping mall that we are repositioning for sale, as discussed above,
         which had a valuation allowance of $22,120 at June 30, 2003. Therefore,
         this ratio has increased in 2003 as compared to 2002. At December 31,
         2002, the valuation allowance as a percentage of total gross real
         estate owned was 29.3%.

         Advances on Loans and Loans Serviced for Others. Advances related to
our loan portfolios and loans we serviced for others consisted of the following
at the dates indicated:

                                                June 30,          December 31,
                                                  2003                2002
                                             --------------      --------------
Loans:
     Taxes and insurance...............      $          118      $          136
     Other.............................                 327                 502
                                             --------------      --------------
                                                        445                 638
                                             --------------      --------------
Loans serviced for others:
     Principal and interest............              65,414              63,326
     Taxes and insurance...............             136,386             117,937
     Other.............................             102,444              84,455
                                              -------------      --------------
                                                    304,244             265,718
                                             --------------      --------------
                                             $      304,689      $      266,356
                                             ==============      ==============

         During any period in which the borrower is not making payments, we are
required under certain servicing agreements to advance our own funds to meet
contractual principal and interest remittance requirements for certain
investors, pay property taxes and insurance premiums and process foreclosures.
We generally recover such advances from borrowers for reinstated and performing
loans and from investors for foreclosed loans. We record a charge to servicing
income to the extent that we estimate that advances are uncollectible under
provisions of the servicing contracts, taking into consideration historical loss
and delinquency experience, length of delinquency and amount of the advance. The
balances of advances on loans serviced for others do not include match funded
advances that are transferred to a third party in a transaction that does not
qualify as a sale for accounting purposes and that we account for as a secured
borrowing. See "Changes in Financial Condition - Match Funded Assets".

         Mortgage Servicing Rights. The unamortized balance of our mortgage
servicing rights is predominantly residential and increased by $9,178 during the
six months ended June 30, 2003 as purchases exceeded amortization. The following
table sets forth the activity in our mortgage servicing rights during the
periods indicated:



                                                                Three Months                            Six Months
                                                       ---------------------------------      ---------------------------------
For the periods ended June 30,                             2003                2002               2003                2002
- --------------------------------------------------     -------------       -------------      -------------       -------------
                                                                                                      
Balance at beginning of period....................     $     166,855       $     112,032      $     171,611       $     101,107
Purchases ........................................            36,160              35,104             52,583              56,997
Amortization .....................................           (21,839)            (13,459)           (43,018)            (24,193)
Impairment........................................              (387)                 --               (387)                 --
Sales.............................................                --                  --                 --                (234)
                                                       -------------       -------------      -------------       -------------
Balance at end of period..........................     $     180,789       $     133,677      $     180,789       $     133,677
                                                       =============       =============      =============       =============


                                       53


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         At June 30, 2003, we serviced loans under approximately 363 servicing
agreements for 21 clients. Purchases during the first six months of 2003 were
all residential, and $23,269 were acquired under flow agreements with third
party lenders whereby we have committed to purchase newly originated mortgage
servicing rights up to an agreed upon amount.

         Receivables. Receivables consisted of the following at the dates
indicated:

                                                     June 30,       December 31,
                                                       2003             2002
                                                   ------------     ------------
Affordable housing sales, net (1)..............    $     35,687     $     40,299
Income taxes...................................          21,312           20,841
Trade, net (2).................................          11,382           10,819
Rent...........................................           1,665            1,586
Accrued interest ..............................             652              734
Other..........................................           6,401            4,665
                                                   ------------     ------------
                                                   $     77,099     $     78,944
                                                   ============     ============

(1)      Represents uncollected proceeds from the sale of affordable housing
         properties. See "Changes in Financial Conditions - Affordable Housing
         Properties." Includes reserves for doubtful accounts of $2,373 and
         $1,340 as of June 30, 2003 and December 31, 2003, respectively, and
         unaccreted discount of $2,840 and $3,400, respectively.

(2)      Trade receivables are principally generated by the operations of our
         Loan Servicing, OTX, Ocwen Realty Advisors and Unsecured Collections
         business segments. Includes reserves for doubtful accounts of $2,122
         and $2,032 as of June 30, 2003 and December 31, 2003, respectively.

         Other Assets. Other assets consisted of the following at the dates
indicated:

                                                     June 30,       December 31,
                                                       2003             2002
                                                   ------------     ------------
Capitalized software development costs, net....    $      3,258     $      4,010
Interest earning collateral deposits...........           8,769               --
Goodwill, net..................................           1,618            1,618
Deferred debt issuance costs, net..............           4,025            2,946
Investment securities, at cost.................           4,293            5,361
Deferred tax asset, net (1)....................           7,954            8,387
Other..........................................           5,925            6,964
                                                   ------------     ------------
                                                   $     35,842     $     29,286
                                                   ============     ============

(1)      Deferred tax assets are net of valuation allowances. See "results of
         Operations - Income Tax Expense (Benefit)."

                                       54


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         Deposits. The following table sets forth information related to our
deposits at the dates indicated:



                                                          June 30, 2003                          December 31, 2002
                                               ------------------------------------     ------------------------------------
                                                            Weighted                                 Weighted
                                                             Average     % of Total                  Average      % of Total
                                                Amount        Rate        Deposits      Amount         Rate        Deposits
                                               ---------   ----------    ----------     ---------   ----------    ----------
                                                                                                
Non-interest bearing checking accounts.....    $   3,764         --%            0.9%    $   4,378         --%            1.0%
NOW and money market checking accounts.....       18,290       1.16%            4.7        17,720       1.20%            4.2
Savings accounts...........................        1,440       1.00%            0.4         1,592       1.00%            0.4
                                               ---------                 ----------     ---------                 ----------
                                                  23,494                        6.0        23,690                        5.6
                                               ---------                                ---------
Certificates of deposit....................      368,220                                  402,917
Unamortized deferred fees..................         (343)                                    (637)
                                               ---------                                ---------
Total certificates of deposit..............      367,877       4.04%           94.0       402,280       4.89%           94.4
                                               ---------                 ----------     ---------                 ----------
   Total deposits..........................    $ 391,371                      100.0%    $ 425,970                      100.0%
                                               =========                 ==========     =========                 ==========


         Certificates of deposit included $126,874 and $198,248 at June 30, 2003
and December 31, 2002, respectively, of brokered deposits originated through
national, regional and local investment banking firms that solicit deposits from
their customers, all of which are non-cancelable at June 30, 2003. During the
second quarter of 2003, we exercised our right to call brokered certificates of
deposit with a face value of $18,194, that carried an interest rate of 6%, in
order to further reduce interest expense. We have not issued any new brokered
certificates of deposit since 2000 and, at this time, do not intend to issue any
such deposits in the foreseeable future. We do however plan to retain
non-brokered deposits as a source of financing our operations.

         At June 30, 2003 and December 31, 2002, certificates of deposit with
outstanding balances of $100 or more amounted to $149,440 and $125,451,
respectively. Of those deposits at June 30, 2003, $63,160 were from political
subdivisions in New Jersey and were secured or collateralized as required under
state law. The following table sets forth the remaining maturities of our time
deposits with balances of $100 or more at June 30, 2003:

Matures within three months....................................     $     52,916
Matures after three months through six months..................           41,613
Matures after six months through twelve months.................           33,642
Matures after twelve months....................................           21,269
                                                                    ------------
                                                                    $    149,440
                                                                    ============

         Escrow Deposits on Loans and Loans Serviced for Others. Escrow deposits
on our loans and loans we serviced for others amounted to $105,395 and $84,986
at June 30, 2003 and December 31, 2002, respectively. The balance consisted
principally of custodial deposit balances representing collections that we made
from borrowers for the payment of taxes and insurance premiums on mortgage
properties underlying loans that we serviced for others. See "Results of
Operations - Non-Interest Income - Servicing and Other Fees."

                                       55


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         Bonds-Match Funded Agreements. Bonds-match funded agreements represent
proceeds received from transfers of loans, residual securities and advances on
our loans serviced for others. Because we retained effective control over the
assets transferred, these transfers did not qualify as sales for accounting
purposes and, therefore, we report them as secured borrowings with pledges of
collateral. Bonds-match funded agreements were comprised of the following at the
dates indicated:



                                                                                                June 30,        December 31,
Collateral (Interest Rate)                                                                        2003              2002
- ----------------------------------------------------------------------------------------       ------------     ------------
                                                                                                          
Single family loans (LIBOR plus 65-70 basis points) (1).................................       $     26,651     $     32,217
Unrated residual securities (9.50%) (2).................................................                 --            8,057
Advances on loans serviced for others (LIBOR plus 160 basis points) (3).................            103,459          106,797
                                                                                               ------------     ------------
                                                                                               $    130,110     $    147,071
                                                                                               ============     ============


(1)      The decline in the balance outstanding during the six months ended June
         30, 2003 was due to principal repayments, offset by amortization of
         discount.

(2)      During the second quarter of 2003, the Ocwen NIM Trust 1999 - OAC1
         adopted a plan of complete liquidation and, thereby, caused the early
         redemption of the bonds-match funded agreements that were secured by
         residual securities. See "Changes in Financial Condition - Match Funded
         Assets."

(3)      Under the terms of the agreement, we are eligible to sell additional
         advances on loans serviced for others up to a maximum balance of
         $200,000.

         Lines of Credit and Other Secured Borrowings. We have obtained secured
borrowings from unaffiliated financial institutions as follows:



                                                         June 30,   December 31,
      Borrowing Type                 Collateral            2003         2002       Maturity         Interest Rate (1)
- --------------------------   -------------------------  ---------   ------------  -----------   --------------------------
                                                                                 
Line of credit               Advances on loans
                               serviced for others (2)  $  97,427    $  78,511     April 2004   LIBOR + 200 basis points
Mortgage note                Investment in real
                               estate - office
                               building,                                                        LIBOR + 350 basis
                               Jacksonville, Florida       20,000           --     May 2005     points, floor of 5.75%
Secured loan                 Trading securities -
                               unrated subprime
                               residuals (UK)              18,846           --     June 2004    LIBOR + 275 basis points
Senior secured credit        Purchased mortgage
agreement                      servicing rights and
                               advances on loans                                                LIBOR + 162.5 or 225
                               serviced for others (3)     15,896           --     April 2004   basis points
Installment note             Purchased mortgage
                               servicing rights             4,994           --     June 2004    2.81%
Term loan                                                                          September    LIBOR + 250 basis
                             Loan receivable                4,235        4,235     2003         points, floor of 8.00%
                                                        ---------    ---------
                                                        $ 161,398    $  82,746
                                                        =========    =========


(1)      1-month LIBOR was 1.12% and 1.38% at June 30, 2003 and December 31,
         2002, respectively.

(2)      Maximum amount of borrowing under this facility is $100,000.

(3)      Maximum amount of borrowing under this facility is $60,000.

         During 2003, we have entered in to a number of additional secured
borrowing agreements. These actions are consistent with the strategic plan that
we adopted in 2000, which included, among other things, a commitment to reduce
our reliance on brokered deposits and long-term debt as sources of financing for
our operations. See "Liquidity, Commitments and Off-Balance Sheet Risks."

                                       56


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         Notes and Debentures. Notes and debentures mature as follows:

                                                       June 30,     December 31,
                                                         2003          2002
                                                      -----------   -----------
2003:
11.875% Notes due October 1........................   $    43,475   $    43,475
2005:
12% Subordinated Debentures due September 15 (1)...        33,065        33,500
                                                      -----------   -----------
                                                      $    76,540   $    76,975
                                                      ===========   ===========

(1)      During the second quarter of 2003 we repurchased $435 of our
         Subordinated Debentures in the open market resulting in a loss of $(4).

         Company Obligated, Mandatorily Redeemable Securities of Subsidiary
Trust Holding Solely Junior Subordinated Debentures of the Company. The
outstanding balance of the 10.875% Capital Securities due August 1, 2027 of
$56,249 at June 30, 2003 is unchanged from December 31, 2002. See Note 3 to the
Interim Consolidated Financial Statements included in Item 1 hereof.

         Minority Interest in Subsidiary. Minority interest of $1,442 and $1,778
at June 30, 2003 and December 31, 2002, respectively, represents the investment
by others in GSS, which we formed during the third quarter of 2002 to establish,
license and operate distressed asset management servicing companies in various
countries around the world. The minority interest represents 38% of the
investment in these companies as of June 30, 2003.

         Stockholders' Equity. Stockholders' equity decreased $5,966 or 1.9%
during the six months ended June 30, 2003. The decrease was primarily due to the
net loss of $(4,297) for the first half of 2003 and our repurchase of 494,500
shares of our common stock for $2,235 during the second quarter. See
Consolidated Statements of Changes in Stockholders' Equity of the Interim
Consolidated Financial Statements included in Item 1 herein.

Liquidity, Commitments and Off-Balance Sheet Risks

         Our primary sources of funds for liquidity are:


                                                         
         o   Deposits                                       o   Payments received on loans and securities

         o   Lines of credit and other secured borrowings   o   Proceeds from sales of assets

         o   Match funded debt                              o   Servicing fees

         o   Securities sold under agreements to
             repurchase


         We plan to retain non-brokered deposits as a source of financing our
operations while at the same time reducing our reliance on brokered deposits. We
plan to reduce this reliance by using proceeds from the sale of non-core assets
to pay off maturing brokered deposits and by diversifying our funding sources
through obtaining credit facilities for servicing rights and advances. Our
ability to continue to attract new non-brokered deposits and rollover existing
non-brokered deposits depends largely on our ability to compete with interest
rates offered by other banks in the northern New Jersey area. In 2002 and during
the first half of 2003, we were able to increase the amount of non-brokered
deposits outstanding. If we are unable to maintain the amount of non-brokered
deposits outstanding and must replace them with alternative sources of funds, it
is likely that we would have to incur higher interest costs to fund our assets.

         In the last several years, our Residential Loan Servicing business has
grown through the purchase of servicing rights. Servicing rights entitle the
owner to earn servicing fees and other types of ancillary income and impose
various obligations on the servicer. Among these are the obligation to make
advances for delinquent principal and interest, taxes, insurance and various
other items that are required to preserve the assets being serviced.

         Our ability to continue to expand our servicing business depends in
part on our ability to obtain additional financing to purchase new servicing
rights and to fund servicing advances. We currently use a variety of sources of
debt to finance these assets, including deposits, credit facilities and other
seller financing. Our credit facilities provide financing to us at amounts that
are less than the full value of

                                       57


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

the related servicing advances that serve as the collateral for the credit
facilities. If we cannot replace or renew these sources as they mature or obtain
additional sources of financing, we may unable to acquire new servicing rights
and make the associated advances.

         Under a match funding agreement that we entered into on December 20,
2001, we are eligible to sell advances on loans serviced for others up to a
maximum debt balance of $200,000 at any one time. At June 30, 2003 we had
$103,459 of bonds-match funded agreements outstanding under this facility,
which, if not renewed, will mature in December 2003. The sales of advances did
not qualify as sales for accounting purposes; therefore, we report them as
secured borrowings with pledges of collateral. We have accounted for additional
sales under this facility in the same manner.

         Under a revolving credit facility executed in April 2001 we have the
right to pledge servicing advances as collateral for a loan up to $100,000. The
facility, if not renewed, will mature in April 2004. The balance outstanding
under this facility at June 30, 2003 was $97,427.

         In April 2003, we also entered into a $60,000 secured credit agreement
that may be used to fund servicing advances and acquisitions of servicing
rights. The amount of this agreement may be increased to a maximum of $200,000
if increased commitments from existing lenders or new commitments from
prospective lenders can be obtained. The agreement matures April 2004 and bears
interest at LIBOR plus 162.5 basis points for funding of servicing advances or
225 basis points for funding of acquisitions of servicing rights. As of June 30,
2003, we had a balance outstanding under this agreement of $15,896.

         In June 2003, we entered, for the first time, into an agreement for
seller financing of purchased mortgage servicing rights. As of June 30, 2003, we
had $4,994 outstanding under such an agreement with an interest rate of 2.81%.

         Also in June, we entered into a secured loan agreement under which we
borrowed $18,846. This agreement, which is secured by the assignment of our
interest in certain unrated subprime residual securities, matures June 2004 and
bears interest at LIBOR plus 275 basis points.

         In addition, at June 30, 2003, we had $250,006 of unrestricted cash and
cash equivalents and $4,982 of short duration CMOs that we could use to secure
additional borrowings. At June 30, 2003, we were eligible to borrow up to an
aggregate of $50,000 from the FHLB of New York (based on the availability of
acceptable collateral). We had no outstanding FHLB advances or securities we
sold under agreements to repurchase from the FHLB at June 30, 2003 or December
31, 2002.

         We closely monitor our liquidity position and ongoing funding
requirements. Among the risks and challenges associated with our funding
activities are the following:

o    Scheduled maturities of all certificates of deposit for the twelve months
     ending June 30, 2004, the twelve months ending June 30, 2005 and thereafter
     amount to $265,983, $84,893 and $17,001, respectively.

o    Expiration of an existing collateralized line of credit in April 2004.

o    Maturity of our match funded servicing advance funding facility in December
     2003, as discussed above.

o    Maturity of a note and loan totaling $47,710 in September and October 2003.

o    Potential extension of resolution and sale timelines for non-core assets in
     the current weak economic environment.

o    Ongoing cash requirements to fund operations of our holding company and
     OTX.

o    Cash requirements to fund our acquisition of additional servicing rights
     and related advances.

         We believe that our existing sources of liquidity, including internally
generated funds, will be adequate to fund our planned activities for the
foreseeable future, although there can be no assurances in this regard. As
discussed above, we continue to evaluate other sources of liquidity, such as
lines of credit from unaffiliated parties, match funded debt and other secured
borrowings.

         Our operating activities provided $22,180 and $162,822 of cash flows
during the six months ended June 30, 2003 and 2002, respectively. During the
foregoing periods, cash was generated from operating activities, despite the net
losses recorded, for two reasons. First, the net losses included non-cash
reserves and impairment charges, depreciation of premises and equipment and
amortization of purchased mortgage-servicing rights in both years. Second, our
securities portfolio generated positive cash flow through sales, interest and
principal payments. The decline in cash flows provided by operating activities
in the first six months of 2003 was primarily the result of a decline in cash
provided by our trading securities and an increase in advances on loans we
serviced for others.

                                       58


Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
         (Dollars in thousands, except share data)
- --------------------------------------------------------------------------------

         Our investing activities provided cash flows totaling $735 and $66,302
during the six months ended June 30, 2003 and 2002, respectively. During the
foregoing periods, cash flows from our investing activities were provided
primarily from principal payments on our loans and proceeds from sales of loans
and real estate. We used cash flows from our investing activities primarily to
purchase mortgage servicing rights and fund loans made to facilitate the sales
of real estate assets. The decline in net cash provided by investing activities
in the first six months of 2003 is primarily due to a decline in proceeds from
sales of loans, real estate and affordable housing properties.

         Our financing activities provided (used) cash flows of $44,838 and
$(245,405) during the six months ended 2003 and 2002, respectively. Cash flows
related to our financing activities primarily resulted from changes in deposits,
proceeds from lines of credit and other secured borrowings and repayment of
match funded debt. The increase in cash provided by financing activities in the
first six months of 2003 as compared to the same period of 2002 resulted
primarily from a decline in maturing deposits and an increase in proceeds from
lines of credit and other secured borrowings as a result of new credit
facilities entered into during the second quarter of 2003. Deposits totaling
$199,807 matured during the first six months of 2002 as compared to $14,190
during the first six months of 2003.

         Commitments. At June 30, 2003, we had $149 of commitments related to
the funding of construction loans. We believe that we have adequate resources to
fund all such unfunded commitments to the extent required and that substantially
all of such unfunded commitments will be funded during 2003. See Note 8 to our
Interim Consolidated Financial Statements.

         Off-Balance Sheet Risks. In addition to commitments to extend credit,
we are party to various off-balance sheet financial instruments in the normal
course of our business to manage our interest rate risk and foreign currency
exchange rate risk. See Note 4 to our Interim Consolidated Financial Statements
and "Asset and Liability Management".

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

Regulatory Capital and Other Requirements

         See Note 5 to our Interim Consolidated Financial Statements.

Recent Accounting Developments

         For information relating to the effects of our adoption of recent
accounting standards, see Note 2 to our Interim Consolidated Financial
Statements.

                                       59


Item 3.  Quantitative and Qualitative Disclosures about Market Risk.
         (Dollars in thousands)
- --------------------------------------------------------------------------------

Asset and Liability Management

         Asset and liability management is concerned with the timing and
magnitude of the repricing of assets and liabilities. Our objective is to
attempt to control risks associated with interest rate and foreign currency
exchange rate movements. In general, our strategy is to match asset and
liability balances within maturity categories and to manage foreign currency
rate exposure related to our investments in non-U.S. dollar functional currency
operations in order to limit our exposure to earnings variations and variations
in the value of assets and liabilities as interest rates and foreign currency
exchange rates change over time. Our Asset/Liability Management Committee (the
"Committee"), which is composed of OCN's directors and officers, formulates and
monitors our asset and liability management in accordance with policies approved
by OCN's Board of Directors. The Committee meets to review, among other things,
the sensitivity of our assets and liabilities to interest rate changes and
foreign currency exchange 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 Committee also approves and establishes pricing and funding
decisions with respect to overall asset and liability composition.

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

         The following table sets forth the estimated maturity or repricing of
our interest-earning assets and interest-bearing liabilities at June 30, 2003.
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:

         o    Adjustable-rate loans, performing discount loans and securities
              are included in the period in which they are first scheduled to
              adjust and not in the period in which they mature,

         o    Fixed-rate mortgage-related securities reflect estimated
              prepayments, which were estimated based on analyses of broker
              estimates, the results of a prepayment model that we use and
              empirical data,

         o    Non-performing discount loans reflect the estimated timing of
              resolutions that result in repayment to us,

         o    Mortgage servicing rights reflect estimated prepayment and
              delinquency rates that are projected at the individual loan level.

         o    NOW and money market checking deposits and savings deposits, which
              do not have contractual maturities, reflect estimated levels of
              attrition, which are based on our detailed studies of each such
              category of deposit and

         o    Escrow deposits and other non-interest bearing checking accounts,
              which amounted to $109,159 at June 30, 2003, are excluded.

                                       60


Item 3.  Quantitative and Qualitative Disclosures about Market Risk.
         (Dollars in thousands)
- --------------------------------------------------------------------------------

         Our management believes that these assumptions approximate actual
experience and considers them reasonable; however, the interest rate sensitivity
of our 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.



                                                                                  June 30, 2003
                                                     ------------------------------------------------------------------------
                                                                      Four to       More Than
                                                     Within Three      Twelve       One Year to    Three Years
                                                        Months         Months       Three Years     and Over        Total
                                                     ------------  -------------   ------------   ------------  -------------
                                                                                                  
Rate-Sensitive Assets
  Interest-earning deposits......................    $    124,164   $         --   $         --   $         --   $    124,164
  Federal funds sold and repurchase agreements...          70,000             --             --             --         70,000
  Trading securities.............................           8,782          9,142         16,276         17,636         51,836
  Loans, net (1).................................           5,782         10,120         13,654          6,366         35,922
  Investment securities, net.....................           4,293             --             --             --          4,293
  Match funded loans (1).........................             780         20,326          4,453          5,844         31,403
  Mortgage servicing rights......................          20,038         46,894         64,544         49,313        180,789
                                                     ------------  -------------   ------------   ------------  -------------
   Total rate-sensitive assets...................         233,839         86,482         98,927         79,159        498,407
                                                     ------------   ------------   ------------   ------------   ------------
Rate-Sensitive Liabilities
  NOW and money market checking deposits.........          16,566            198            424          1,102         18,290
  Savings deposits...............................             104            206            407            723          1,440
  Certificates of deposit........................          72,627        193,360         93,709          8,181        367,877
                                                     ------------   ------------   ------------   ------------   ------------
  Total interest-bearing deposits................          89,297        193,764         94,540         10,006        387,607
  Bond-match funded loan agreements..............         130,110             --             --             --        130,110
  Lines of credit and other secured borrowings...         161,398             --             --             --        161,398
  Notes and debentures...........................              --         43,475         33,065             --         76,540
                                                     ------------   ------------   ------------   ------------   ------------
   Total rate-sensitive liabilities..............         380,805        237,239        127,605         10,006        755,655
                                                     ------------   ------------   ------------   ------------   ------------
Interest rate sensitivity gap excluding
  financial instruments..........................        (146,966)      (150,757)       (28,678)        69,153       (257,248)
Financial Instruments
Interest rate floors.............................              --           (287)            --             --           (287)
                                                    -------------  -------------   ------------  -------------   ------------
Total rate-sensitive financial instruments.......              --           (287)            --             --           (287)
                                                    -------------  -------------   ------------  -------------   ------------
Interest rate sensitivity gap including
  financial instruments..........................    $   (146,966)  $   (151,044)  $    (28,678)  $     69,153   $   (257,535)
                                                     ============   ============   ============   ============   ============

Cumulative interest rate sensitivity gap.........    $   (146,966)  $   (298,010)  $   (326,688)  $   (257,535)
                                                     ============   ============   ============   ============
Cumulative interest rate sensitivity gap as a
  percentage of total rate-sensitive assets......          (29.49)%       (59.79)%       (65.55)%       (51.67)%


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

         We have experienced a large negative interest rate sensitivity gap in
recent years. This change has been the result of both our acquisition of OAC and
our change in strategic focus away from capital-intensive businesses and into
fee-based sources of income. The result has been an increase in the relative
amount of noninterest-earning assets, such as real estate assets and loan
servicing assets that are funded by interest-bearing liabilities. Consequently,
the amount of the interest rate sensitivity gap may continue to be negative as
we continue the transition to fee-based businesses.

         The OTS has established specific minimum guidelines for thrift
institutions to observe in the area of interest rate risk as described in Thrift
Bulletin No. 13a, "Management of Interest Rate Risk, Investment Securities, and
Derivative Activities" ("TB 13a"). Under TB 13a, institutions are required to
establish and demonstrate quarterly compliance with board-approved limits on
interest rate risk that are defined in terms of net portfolio value ("NPV"),
which is defined as the net present value of an institution's existing assets,
liabilities and off-balance sheet instruments. These limits specify the minimum
net portfolio value ratio ("NPV Ratio") allowable under current interest rates
and hypothetical interest rate scenarios. An institution's NPV Ratio for a given
interest rate scenario is calculated by dividing the NPV that would result in
that scenario by the present value of the institution's assets in that same
scenario. In the current, low interest rate environment the hypothetical
scenarios are represented by immediate, permanent, parallel movements (shocks)
in the term structure of interest rates of plus 100, 200 and 300 basis points
and minus 100 basis points from the actual term structure observed at quarter
end.

                                       61


Item 3.  Quantitative and Qualitative Disclosures about Market Risk.
         (Dollars in thousands)
- --------------------------------------------------------------------------------

The current NPV Ratio for each of the seven rate scenarios and the corresponding
limits approved by OCN's Board of Directors, and as applied to OCN, are as
follows at June 30, 2003:

                                    Board Limits                  Current
Rate Shock in basis points      (minimum NPV Ratios)            NPV Ratios
- --------------------------   --------------------------   ----------------------
           +300                         5.00%                     32.39%
           +200                         6.00%                     31.21%
           +100                         7.00%                     29.92%
            0                           8.00%                     28.53%
           -100                         7.00%                     27.27%

         The Committee also regularly reviews interest rate risk by forecasting
the impact of alternative interest rate environments on net interest income and
NPV and evaluating such impacts against the maximum potential changes in net
interest income and NPV that is authorized by OCN's Board of Directors, and as
applied to OCN. The following table quantifies the potential changes in net
interest income and net portfolio value should interest rates go up or down
(shocked) 300 or 100 basis points, respectively, assuming the yield curves of
the rate shocks will be parallel to each other. The cash flows associated with
loans and securities are calculated based on prepayment and default rates that
vary by asset. Projected losses, as well as prepayments, are generated based
upon the actual experience with the subject pool, as well as similar, more
seasoned pools. To the extent available, loan characteristics such as
loan-to-value ratio, interest rate, credit history, prepayment penalty terms and
product types are used to produce the projected loss and prepayment assumptions
that are included in the cash flow projections of the assets. When interest
rates are shocked, these projected loss and prepayment assumptions are further
adjusted. Changes in prepayment rates and delinquency rates under different
interest rate shocks for mortgage servicing rights are calculated using third
party and proprietary models. Prepayment and delinquency rates are projected at
the individual loan level based on characteristics such as borrower credit
score, note interest rate and prepayment penalty and aggregated into
stratifications of the portfolio based on loan type (Subprime, Alt A, High LTV
and 2nd Mortgage) and by year of origination. The base interest rate scenario
assumes interest rates at June 30, 2003. Actual results could differ
significantly from the OCN results estimated in the following table:

                                             Estimated Changes in
                             ---------------------------------------------------
Rate Shock in basis points         Net Interest                    NPV
- --------------------------   --------------------------   ----------------------
           +300                        20.79%                     18.68%
           +200                        13.86%                     12.81%
           +100                         6.93%                      6.54%
            0                           0.00%                      0.00%
           -100                        -6.93%                     -5.72%

         The Committee is authorized to utilize a wide variety of off-balance
sheet financial techniques to assist it in the management of interest rate risk
and foreign currency exchange rate risk. These techniques include interest rate
caps and floors and foreign currency futures contracts.

         Interest Rate Risk Management. We have purchased amortizing caps and
floors to hedge our interest rate exposure relating to match funded loans and
securities. Those caps and floors had an aggregate notional amount of $105,290
and $28,729, respectively, at June 30, 2003, as compared with an aggregate
notional amount of $111,799 and $30,563, respectively, at December 31, 2002.

         See the "Interest Rate Management" section of Note 4 to the Interim
Consolidated Financial Statements included in Item 1 herein for additional
disclosures regarding our interest rate derivative financial instruments.

         Foreign Currency Exchange Rate Risk Management. We have entered into
foreign currency futures to hedge our investments in foreign subsidiaries that
own the shopping center located in Halifax, Nova Scotia and residual interests
backed by residential loans originated in the UK.

         See the "Foreign Currency Management" section of Note 4 to the Interim
Consolidated Financial Statements included in Item 1 herein for additional
disclosures regarding our foreign currency derivative financial instruments.

                                       62


Item 4.  Controls and Procedures.
- --------------------------------------------------------------------------------

Evaluation of disclosure controls and procedures


         As of the end of the period covered by this report and pursuant to Rule
13a - 15 of the Securities Exchange Act of 1934 (the "Exchange Act"),
management, including the Chief Executive Officer and Chief Financial Officer,
conducted an evaluation of the effectiveness and design of our disclosure
controls and procedures (as that term is defined in Rules 13a - 15(e) and 15d -
15(e) of the Exchange Act). Based upon that evaluation, the Chief Executive
Officer and Chief Financial Officer concluded, as of the end of the period
covered by this report, that our disclosure controls and procedures were
effective in recording, processing, summarizing and reporting information
required to be disclosed by us, within the time periods specified in the
Securities and Exchange Commission's rules and forms.

Changes in internal controls

         In addition and as of the end of the period covered by this report,
there have been no changes in internal control over financial reporting (as
defined in Rule 13a - 15(f) and 15d - 15(f) of the Exchange Act) during the
quarter to which this report relates that have materially affected, or are
reasonably likely to materially affect, the internal control over financial
reporting.


                                       63


Forward-Looking Statements

This quarterly report on Form 10-Q contains 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, including, but
not limited to discussions of the future availability of funds, beliefs
regarding regulatory compliance, expectations as to resolution of our non-core
assets, predictions on loan yield and the adequacy of our funding needs, our
intentions with regard to the issuance of brokered deposits, our estimates for
loan losses and carrying values, and plans for growth in India. Forward-looking
statements are not guarantees of future performance, and involve a number of
assumptions, risks and uncertainties that could cause actual results to differ
materially.

Important factors that could cause actual results to differ materially from
those suggested by the forward-looking statements include, but are not limited
to, the following: general economic and market conditions, prevailing interest
or currency exchange rates, governmental regulations and policies, international
political and economic uncertainty, availability of adequate and timely sources
of liquidity, uncertainty related to dispute resolution and litigation, and real
estate market conditions and trends, as well as other risks detailed in OCN's
reports and filings with the Securities and Exchange Commission, including its
periodic reports on Form 10-Q for the quarter ended March 31, 2003 and Form 10-K
for the year ended December 31, 2002. The forward-looking statements speak only
as of the date they are made and should not be relied upon. OCN undertakes no
obligation to update or revise the forward-looking statements.


                                       64


Part II - Other Information


Item 1. Legal Proceedings.

         See "Note 8 Commitments and Contingencies" of Ocwen Financial
Corporation's Interim Consolidated Financial Statements.

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

         At OCN's Annual Meeting of Shareholders held on May 15, 2003, the
following individuals were elected to the Board of Directors:

                                                   Votes For      Votes Withheld
                                                --------------    --------------
William C. Erbey..............................     58,593,021        2,338,982
Ronald M. Faris...............................     58,778,821        2,153,182
William H. Lacy...............................     55,645,350        5,286,653
W. Michael Linn...............................     58,778,992        2,153,011
W.C. Martin...................................     55,645,346        5,286,657
Herbert B. Tasker.............................     58,778,992        2,153,011
Barry N. Wish.................................     58,778,821        2,153,182

         Amendments to the 1998 Annual Incentive Plan were also voted on and
approved. The votes were as follows:

Votes for.....................................................      60,523,434
Votes against.................................................         352,018
Abstentions...................................................          56,551

         Ratification of PricewaterhouseCoopers LLP as the independent auditors
of OCN for the fiscal year ending December 31, 2003 was also voted on and
approved by the shareholders. The votes were as follows:

Votes for.....................................................      56,278,687
Votes against.................................................       4,644,753
Abstentions...................................................           8,563

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

(a)3      Exhibits.

     2.1        Agreement of Merger dated as of July 25, 1999 among Ocwen
                Financial Corporation, Ocwen Asset Investment Corp. and Ocwen
                Acquisition Company (1)
     3.1        Amended and Restated Articles of Incorporation (2)
     3.2        Amended and Restated Bylaws (3)
     4.0        Form of Certificate of Common Stock (2)
     4.1        Form of Indenture between OCN and Bank One, Columbus, NA as
                Trustee (2)
     4.2        Form of Note due 2003 (Included in Exhibit 4.1) (2)
     4.3        Certificate of Trust of Ocwen Capital Trust I (4)
     4.4        Amended and Restated Declaration of Trust of Ocwen Capital
                Trust I (4)
     4.5        Form of Capital Security of Ocwen Capital Trust I (Included in
                Exhibit 4.4) (4)
     4.6        Form of Indenture relating to 10.875% Junior Subordinated
                Debentures due 2027 of OCN (4)
     4.7        Form of 10.875% Junior Subordinated Debentures due 2027 of OCN
                (Included in Exhibit 4.6) (4)
     4.8        Form of Guarantee of the OCN relating to the Capital Securities
                of Ocwen Capital Trust I (4)
     4.9        Form of Indenture between Ocwen Federal Bank FSB and The Bank of
                New York as Trustee (5)
     4.10       Form of Subordinated Debentures due 2005 (5)
    10.1        Ocwen Financial Corporation 1996 Stock Plan for Directors, as
                amended (6)
    10.2        Ocwen Financial Corporation 1998 Annual Incentive Plan (7)
    10.3        Compensation and Indemnification Agreement, dated as of May 6,
                1999, between OAC and the independent committee of the Board of
                Directors (8)
    10.4        Indemnity agreement, dated August 24, 1999, among OCN and OAC's
                Board of Directors (9)

                                       65


Part II - Other Information


    10.5        Amended Ocwen Financial Corporation 1991 Non-Qualified Stock
                Option Plan, dated October 26, 1999 (9)
    10.6        First Amendment to Agreement, dated March 31, 2000, between HCT
                Investments, Inc. and OAIC Partnership I, L. P. (9)
    10.7        Form of Employment Agreement dated as of April 1, 2001, by and
                between Ocwen Financial Corporation and Arthur D. Ringwald (10)
    31.1        Certification of the Chief Executive Officer pursuant to Section
                302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
    31.2        Certification of the Chief Financial Officer pursuant to Section
                302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
    32.1        Certification of the Chief Executive Officer pursuant to U.S.C.
                Section 1350, as adopted pursuant to Section 906 of the
                Sarbanes-Oxley Act of 2002 (filed herewith)
    32.2        Certification of the Chief Financial Officer pursuant to U.S.C.
                Section 1350 as adopted pursuant to Section 906 of the
                Sarbanes-Oxley Act of 2002 (filed herewith)

         (1)      Incorporated by reference from the similarly described exhibit
                  included with the Registrant's Current Report on Form 8-K
                  filed with the Commission on July 26, 1999.

         (2)      Incorporated by reference from the similarly described exhibit
                  filed in connection with the Registrant's Registration
                  Statement on Form S-1 (File No. 333-5153), as amended,
                  declared effective by the Commission on September 25, 1996.

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

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

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

         (6)      Incorporated by reference from the similarly described exhibit
                  filed in connection with the Registrant's Registration
                  Statement on Form S-8 (File No. 333-44999), effective when
                  filed with the Commission on January 28, 1998.

         (7)      Incorporated by reference from the similarly described exhibit
                  to Ocwen Financial Corporation's Definitive Proxy Statement
                  with respect to Ocwen Financial Corporation's 1998 Annual
                  Meeting of Shareholders filed with the Commission on March 31,
                  1998.

         (8)      Incorporated by reference from OAC's Quarterly Report on Form
                  10-Q for the quarterly period ended September 30, 1999.

         (9)      Incorporated by reference from the similarly described exhibit
                  included with Registrant's Quarterly Report on Form 10-Q for
                  the quarterly period ended March 31, 2000.

         (10)     Incorporated by reference from the similarly described exhibit
                  included with the Registrant's Annual Report on Form 10-K for
                  the year ended December 31, 2001.

(b)      Reports on Form 8-K Filed during the Quarter Ended June 30, 2003.

         (1)      A Form 8-K was filed by OCN on May 6, 2003 that contained a
                  news release announcing Ocwen Financial Corporation's
                  financial results for the first quarter ended March 31, 2003.

                                       66


                                   SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, as amended, the Registrant has duly caused this report to be signed
on its behalf by the undersigned, 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, 2003


                                       67