##### Table of Contents



---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C.  20549

FORM
10-Q

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

For the quarterly period ended September 30, 2002

OR

|o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|------------------------------------------------------------------------------------------

For the transition period from __________ to ____________

Commission file number   000-22633

|NEW CENTURY FINANCIAL CORPORATION                                                 
|----------------------------------------------------------------------------------
|                                                                                  
|(Exact name of registrant as specified in its charter)                            
|                                                                                  
|DELAWARE                                                                          
|                                                                                  
|(State or other jurisdiction of incorporation or organization)                    
|                                                                                  
|18400 VON KARMAN, SUITE 1000, IRVINE,  CALIFORNIA  92612                          
|                                                                                  
|(Address of principal executive offices)                                          
|                                                                                  
|Registrants telephone number, including area code:                               
|                                                                                  
|Not Applicable                                                                    
|                                                                                  
|(Former name, former address and former fiscal year, if changed since last report)

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 twelve 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 | o
|--- | - | -- | -

As of October 31, 2002, 24,929,463 shares of common stock of New Century Financial Corporation were
outstanding.

---





---

##### Table of Contents



NEW CENTURY FINANCIAL CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED SEPTEMBER 30, 2002

INDEX

|                               |                                                                                       | PAGE
|------------------------------ | ------------------------------------------------------------------------------------- | ----
|                               |                                                                                       |     
|PART I - FINANCIAL INFORMATION |                                                                                      
|                               |                                                                                       |     
|Item 1.                        | Financial Statements                                                                  | 4   
|                               |                                                                                       |     
|Item 2.                        | Managements Discussion and Analysis of Financial Condition and Results of Operations | 14  
|                               |                                                                                       |     
|Item 3.                        | Quantitative and Qualitative Disclosures About Market Risk                            | 25  
|                               |                                                                                       |     
|Item 4.                        | Controls and Procedures                                                               | 25  
|                               |                                                                                       |     
|PART II -
OTHER INFORMATION    |                                                                                      
|                               |                                                                                       |     
|Item 1.                        | Legal Proceedings                                                                     | 26  
|                               |                                                                                       |     
|Item 6.                        | Exhibits and Reports on Form 8-K                                                      | 27  
|                               |                                                                                       |     
|SIGNATURES                     | 28                                                                                   
|                               |                                                                                       |     
|EXHIBIT INDEX                  | 32                                                                                   







---

##### Table of Contents



Certain information included in this Form 10-Q may include forward-looking statements under federal securities laws, and we intend that such
forward-looking statements be subject to the safe-harbor created thereby.  Such statements include:  (i) the expectation that the adoption of SFAS No. 145 and SFAS No. 146 will not have a material impact on our balance sheet or
results of operations, (ii) the assumptions used to value our residual securities, including the assumptions relating to prepayment rates, losses, delinquencies and the discount rates, (iii) the expectation that we will begin recording additions to
our mortgage servicing assets in the fourth quarter of 2002, (iv) the belief that the goodwill reflected on our balance sheet is not impaired, (v) the assumptions used to project cash flow, (vi) the expectation that we will continue to complete net
interest margin security transactions in connection with our securitizations in order to realize higher cash proceeds, (vii) the expectation that the residual cash flows will be a significant source of liquidity and working capital to support future
operations for the foreseeable future, (viii) the expectation that our liquidity, credit facilities and capital resources will be sufficient to fund our operations, (ix) the expectations regarding the sensitivity of our residual securities to
interest rate changes, (x) the assumptions underlying our hedging strategy, (xi) the expectation that we will continue to pay a quarterly dividend, (xii) the expectation that we will continue to fund repurchases pursuant to our Stock Repurchase
Program with available corporate liquidity, (xiii) the expectation that the number of shares to be purchased pursuant to our Stock Repurchase Program and the time of the purchase will be based upon the level of cash balances, general business
conditions and other factors including alternative investment opportunities, (xiv) the estimates regarding earnings per share for 2002 and 2003, (xv) the expectation that our production volume will be $16 billion and our operating margin will be
2.00% in 2003, (xvi) the expectation that our litigation will not have a material adverse effect on our business, results of operation or financial position, (xvii) the expectation that we will renew and expand the Salomon Aggregation Facility, the
Salomon Warehouse Facility, the Salomon Loan Agreement for Delinquent and Problem Loans and the Mortgage Stanley Aggregation Facility prior to their expiration in December 2002 and (xviii) the expectation that we will increase the UBS Warburg
Warehouse and Aggregation Facility from $400 million to $750 million before the end of 2002.

There are many factors that could cause our actual results to differ materially from expected results in
the forward-looking statements.  Such factors include, but are not limited to: (i) our ability to sustain and manage our growth, (ii) our ability to maintain, replace or add to our existing credit facilities on terms comparable to the current
terms, (iii) our ability to maintain low loan acquisition costs, (iv) the condition of the whole loan and securitization markets, (v) the initiation of a margin call under any of our warehouse or aggregation facilities, (vi) the effect of
competitive pressures from other lenders or suppliers of credit in our market, (vii) the general level of interest rates in the economy, (viii) our ability to ramp up and manage the growth of our servicing platform, (ix) decreases in the value of
residential real property in the markets we serve, (x) our ability to maintain credit quality and compliance with legal and underwriting requirements during a period of rapid growth, (xi) the effect of proposed legislation and regulations that could
restrict our business, (xii) the outcome of our pending litigation and regulatory inquiries and (xiii) the other risks identified in our Annual Report on Form 10-K for the year ending December 31, 2001 and our other filings with the Securities and
Exchange Commission.

3





---

##### Table of Contents



New Century Financial Corporation and Subsidiaries Condensed Consolidated Balance Sheets (Dollars in thousands, except share amounts)

|                                                                                                                                                                                                     |                            | September 30, 2002 |           |           | December 31, 2001 |          
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | -------------------------- | ------------------ | --------- | --------- | ----------------- | ---------
|                                                                                                                                                                                                     |                            |                    |           |           |                   |          
|                                                                                                                                                                                                     |                            | (Unaudited)        |           |           |                  
|ASSETS:                                                                                                                                                                                              |                            |                    |           |           |                   |          
|Cash and cash equivalents                                                                                                                                                                            |                            | $                  | 148,652   |           | $                 | 106,679  
|Loans receivable held for sale, net (note 2)                                                                                                                                                         |                            |                    | 1,392,355 |           |                   | 1,011,122
|Residual interests in securitizations (note 3)                                                                                                                                                       |                            |                    | 259,969   |           |                   | 306,908  
|Office property and equipment                                                                                                                                                                        |                            |                    | 16,536    |           |                   | 10,860   
|Prepaid expenses and other assets (note 5)                                                                                                                                                           |                            |                    | 21,052    |           |                   | 15,749   
|                                                                                                                                                                                                     |                            |                    |           |           |                   |          
|TOTAL ASSETS                                                                                                                                                                                         |                            | $                  | 1,838,564 |           | $                 | 1,451,318
|                                                                                                                                                                                                     |                            |                    |           |           |                   |          
|LIABILITIES AND STOCKHOLDERS EQUITY:                                                                                                                                                                |                            |                    |           |           |                   |          
|Warehouse and aggregation lines of credit (note 6)                                                                                                                                                   |                            | $                  | 1,362,403 |           | $                 | 987,568  
|Residual financing                                                                                                                                                                                   |                            |                    |          |           |                   | 79,941   
|Subordinated debt                                                                                                                                                                                    |                            |                    |          |           |                   | 40,000   
|Notes payable                                                                                                                                                                                        |                            |                    | 8,677     |           |                   | 9,746    
|Income taxes payable                                                                                                                                                                                 |                            |                    | 1,818     |           |                   | 6,592    
|Accounts payable and accrued liabilities                                                                                                                                                             |                            |                    | 75,378    |           |                   | 45,457   
|Deferred income taxes                                                                                                                                                                                |                            |                    | 34,253    |           |                   | 34,253   
|                                                                                                                                                                                                     |                            |                    |           |           |                   |          
|                                                                                                                                                                                                     | Total liabilities          |                    |           | 1,482,529 |                   |          
|Stockholders equity:                                                                                                                                                                                |                            |                    |           |           |                   |          
|Preferred stock, $.01 par value.  Authorized 7,500,000 shares; issued and outstanding 40,000 shares at December 31, 2001 and zero shares at
September 30, 2002                                       |                            |                    |          |           |                   |         
|Common stock, $.01 par value.  Authorized 45,000,000 shares; issued 24,913,981 shares and outstanding 24,380,681 shares at September 30, 2002 and 20,504,444
shares outstanding at December 31, 2001 |                            |                    | 245       |           |                   | 205      
|Additional paid-in capital                                                                                                                                                                           |                            |                    | 147,610   |           |                   | 143,659  
|Retained earnings, restricted                                                                                                                                                                        |                            |                    | 226,913   |           |                   | 105,547  
|                                                                                                                                                                                                     |                            |                    |           |           |                   |          
|                                                                                                                                                                                                     |                            |                    | 374,768   |           |                   | 249,411  
|Treasury stock, 533,300 shares at September 30, 2002 and zero shares at December 31, 2001, respectively, at cost                                                                                     |                            |                    | (14,509   | )         |                   |         
|Deferred compensation costs                                                                                                                                                                          |                            |                    | (4,224    | )         |                   | (1,650   
|                                                                                                                                                                                                     |                            |                    |           |           |                   |          
|                                                                                                                                                                                                     | Total stockholders equity |                    |           | 356,035   |                   |          
|                                                                                                                                                                                                     |                            |                    |           |           |                   |          
|TOTAL LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                           |                            | $                  | 1,838,564 |           | $                 | 1,451,318
|                                                                                                                                                                                                     |                            |                    |           |           |                   |          

See accompanying notes to unaudited condensed consolidated financial statements.

4





---

##### Table of Contents



New Century Financial Corporation and Subsidiaries Condensed Consolidated Statements of Operations (Dollars in thousands, except per share
amounts) (Unaudited)

|                                              |                              | Three Months Ended September 30, |        | Nine Months Ended September 30, |  
|--------------------------------------------- | ---------------------------- | -------------------------------- | ------ | ------------------------------- | -
|                                              |                              |                                  |        |                                 |  
|                                              |                              | 2002                             |        | 2001                            |  
|                                              |                              |                                  |        |                                 |  
|Revenues:                                     |                              |                                  |        |                                 |  
|                                              | Gain on sale of loans        |                                  | $      | 128,401                         |  
|                                              | Interest income              |                                  |        | 29,511                          |  
|                                              | Residual interest income     |                                  |        | 8,392                           |  
|                                              | Servicing income             |                                  |        | 73                              |  
|                                              | Other income                 |                                  |        | 1                               |  
|                                              |                              |                                  |        |                                 |  
|                                              | Total revenues               |                                  |        | 166,378                         |  
|                                              |                              |                                  |        |                                 |  
|Expenses:                                     |                              |                                  |        |                                 |  
|                                              | Personnel                    |                                  |        | 41,239                          |  
|                                              | Interest                     |                                  |        | 12,719                          |  
|                                              | General and administrative   |                                  |        | 17,292                          |  
|                                              | Advertising and promotion    |                                  |        | 4,589                           |  
|                                              | Professional services        |                                  |        | 2,850                           |  
|                                              |                              |                                  |        |                                 |  
|                                              | Total expenses               |                                  |        | 78,689                          |  
|                                              |                              |                                  |        |                                 |  
|Earnings before income taxes                  |                              |                                  | 87,689 |                                 |  
|Income taxes                                  |                              |                                  | 36,171 |                                 |  
|                                              |                              |                                  |        |                                 |  
|Net earnings                                  |                              | $                                | 51,518 |                                 | $
|                                              | Dividends on preferred stock |                                  |        |                                |  
|                                              |                              |                                  |        |                                 |  
|Net earnings available to common stockholders |                              | $                                | 51,518 |                                 | $
|                                              |                              |                                  |        |                                 |  
|Basic earnings per share (note 7)             |                              | $                                | 2.12   |                                 | $
|                                              |                              |                                  |        |                                 |  
|Diluted earnings per share (note 7)           |                              | $                                | 1.95   |                                 | $
|                                              |                              |                                  |        |                                 |  
|                                              |                              |                                  |        |                                 |  

See accompanying notes to unaudited condensed consolidated financial statements.

5





---

##### Table of Contents



New Century Financial Corporation and Subsidiaries Condensed Consolidated Statements of Cash Flows Nine Months Ended September 30, 2002 and
2001 (Dollars in thousands) (Unaudited)

|                                                                                    |                                                       | September 30, 2002 |          | September 30, 2001 |  
|----------------------------------------------------------------------------------- | ----------------------------------------------------- | ------------------ | -------- | ------------------ | -
|                                                                                    |                                                       |                    |          |                    |  
|Cash flows from operating activities:                                               |                                                       |                    |          |                    |  
|Net earnings                                                                        |                                                       | $                  | 125,353  |                    | $
|Adjustments to reconcile net earnings to net cash provided by operating activities: |                                                       |                    |          |                    |  
|                                                                                    | Depreciation and amortization                         |                    |          | 7,170              |  
|                                                                                    | NIR gains                                             |                    |          | 12,050             |  
|                                                                                    | Initial deposits to OC accounts                       |                    |          | (17,879            | )
|                                                                                    | Cash flows received from residual interests           |                    |          | 87,656             |  
|                                                                                    | Accretion of NIRs                                     |                    |          | (25,333            | )
|                                                                                    | Servicing gains                                       |                    |          | (4,611             | )
|                                                                                    | Fair value adjustment of residual securities          |                    |          | (9,555             | )
|                                                                                    | Provision for losses                                  |                    |          | 34,884             |  
|                                                                                    | Loans originated or acquired for sale                 |                    |          | (9,730,620         | )
|                                                                                    | Loan sales, net                                       |                    |          | 9,327,587          |  
|                                                                                    | Principal payments on loans receivable held for sale  |                    |          | 21,538             |  
|                                                                                    | Increase in warehouse and aggregation lines of credit |                    |          | 374,835            |  
|                                                                                    | Net change in other assets and liabilities            |                    |          | (3,331             | )
|                                                                                    |                                                       |                    |          |                    |  
|Net cash provided by operating activities                                           |                                                       |                    | 199,744  |                    |  
|                                                                                    |                                                       |                    |          |                    |  
|Cash flows from investing activities:                                               |                                                       |                    |          |                    |  
|                                                                                    | Purchase of office property and equipment             |                    |          | (11,793            | )
|                                                                                    | Purchase price for acquisition of subsidiaries        |                    |          | (9,400             | )
|                                                                                    | Net proceeds from calls of residual interests         |                    |          |                   |  
|                                                                                    | Sale of mortgage servicing rights                     |                    |          | 4,561              |  
|                                                                                    |                                                       |                    |          |                    |  
|Net cash provided by (used in) investing activities                                 |                                                       |                    | (16,632  | )                  |  
|Cash flows from financing activities:                                               |                                                       |                    |          |                    |  
|                                                                                    | Net repayments of residual financing                  |                    |          | (79,941            | )
|                                                                                    | Proceeds from (net repayments of) notes payable       |                    |          | (1,069             | )
|                                                                                    | Repayment of subordinated debt                        |                    |          | (40,000            | )
|                                                                                    | Payment of dividends on convertible preferred stock   |                    |          | (725               | )
|                                                                                    | Payment of dividends on common stock                  |                    |          | (3,309             | )
|                                                                                    | Net proceeds from issuance of stock                   |                    |          | 6,429              |  
|                                                                                    | Purchase of treasury stock                            |                    |          | (22,524            | )
|                                                                                    |                                                       |                    |          |                    |  
|Net cash used in financing activities                                               |                                                       |                    | (141,139 | )                  |  
|                                                                                    |                                                       |                    |          |                    |  
|Net increase (decrease) in cash and cash equivalents                                |                                                       |                    | 41,973   |                    |  
|Cash and cash equivalents, beginning of period                                      |                                                       |                    | 106,679  |                    |  
|                                                                                    |                                                       |                    |          |                    |  
|Cash and cash equivalents, end of period                                            |                                                       | $                  | 148,652  |                    | $
|                                                                                    |                                                       |                    |          |                    |  
|Supplemental cash flow disclosure:                                                  |                                                       |                    |          |                    |  
|                                                                                    | Interest paid                                         |                    | $        | 36,230             |  
|                                                                                    | Income taxes paid                                     |                    | $        | 93,113             |  
|Supplemental non-cash financing activity:                                           |                                                       |                    |          |                    |  
|                                                                                    | Stock issued in connection with acquisition           |                    |          | 2,000              |  
|                                                                                    | Restricted stock issued                               |                    |          | 3,786              |  
|                                                                                    | Restricted stock cancelled                            |                    |          | 210                |  
|                                                                                    | Cancellation of warrants                              |                    |          |                   |  
|                                                                                    | Fixed assets acquired through capital leases          |                    |          | 2,764              |  

See accompanying notes to unaudited condensed consolidated financial statements.

6





---

##### Table of Contents



NEW CENTURY FINANCIAL CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

September 30, 2002 and 2001

1.     Basis of
Presentation

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim
financial information.  Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.  In the opinion of management, all adjustments
(consisting of normal recurring accruals) considered necessary for a fair presentation have been included.  Operating results for the nine months ended September 30, 2002 are not necessarily indicative of the results that may be expected for
the year ending December 31, 2002.

Recent accounting developments  In July 2001, FASB issued SFAS No. 141, Accounting for Business Combinations and SFAS No. 142,
Accounting for Goodwill and Intangible Assets.  SFAS 142 eliminates the existing requirement to amortize goodwill through a periodic charge to earnings.  For existing goodwill, the elimination of the amortization requirement
was effective for the Company beginning January 1, 2002.  As of that date, and at least annually thereafter, goodwill must be evaluated for impairment based on estimated fair value.  As of September 30, 2002, the Company had goodwill of
$13.7 million.  Since the goodwill and related amortization has not been significant to the consolidated balance sheet and results of operations, the implementation of this standard did not have a material effect on the consolidated balance
sheet or results of operations.

In August 2001, FASB issued Statement No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (SFAS No. 144), which supersedes both FASB
Statement No. 121, Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of (SFAS No. 121) and the accounting and reporting provisions of APB Opinion No. 30, Reporting the Results of
OperationsReporting the Effects of Disposal of a Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring Events and Transactions (Opinion 30), for the disposal of a segment of a business (as previously defined in
that Opinion).  SFAS No. 144 retains the fundamental provisions in SFAS No. 121 for recognizing and measuring impairment losses on long-lived assets held for use and long-lived assets to be disposed of by sale, while also resolving significant
implementation issues associated with SFAS No. 121.  For example, SFAS No. 144 provides guidance on how a long-lived asset that is used as part of a group should be evaluated for impairment, establishes criteria for when a long-lived asset is
held for sale, and prescribes the accounting for a long-lived asset that will be disposed of other than by sale.  SFAS No. 144 retains the basic provisions of Opinion 30 on how to present discontinued operations in the income statement but
broadens that presentation to include a component of an entity (rather than a segment of a business).

The Company adopted SFAS No. 144 on January 1, 2002.  Adoption of SFAS No. 144 did
not have a material impact on the Companys financial statements.

In April 2002, the FASB issued SFAS No. 145, Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB Statement
No. 13, and Technical Corrections (SFAS No. 145).  SFAS No. 145 will rescind SFAS No. 4, which required all gains and losses from extinguishment of debt to be aggregated and, if material, classified as an extraordinary item,
net of related income tax effect.  As a result of SFAS No. 145, the criteria in APB Opinion No. 30, Reporting the Results of Operations  Reporting the Effects of Disposal of a Segment of a Business, and Extraordinary, Unusual and
Infrequently Occurring Events and Transactions will now be used to classify those gains and losses.  SFAS No. 64 amended SFAS No. 4, and is no longer necessary because SFAS

7





---

##### Table of Contents



No. 4 has been rescinded. SFAS No. 44 was issued to establish accounting requirements for the effects of transition to the provisions of the Motor Carrier Act of
1980.  Since the transition has been completed, SFAS No. 44 is no longer necessary.  SFAS No. 145 amends SFAS No. 13 to require that certain lease modifications that have economic effects similar to sale-leaseback transactions be accounted
for in the same manner as sale-leaseback transactions.  The Company expects that the adoption of SFAS No. 145 on January 1, 2003 will not have a material impact on the consolidated balance sheet or results of operations.

In July 2002, 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.  It nullifies EITF 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).  The principal
difference between Statement 146 and Issue 94-3 relates to the recognition of a liability for a cost associated with an exit or disposal activity.  Statement 146 requires that a liability be recognized for those costs only when
the liability is incurred, that is, when it meets the definition of a liability in the FASBs conceptual framework.  In contrast, under Issue 94-3, a company recognized a liability for an exit cost when it committed to an exit
plan.  Statement 146 also establishes fair value as the objective for initial measurement of liabilities related to exit or disposal activities.  Thus, the Statement affirms the Financial Accounting Standards Boards view that
fair value is the most relevant and faithful representation of the economics of a transaction. The Company expects that the adoption of SFAS No. 146 on January 1, 2003 will not have a material impact on the consolidated balance sheet or results of
operations.

Residual interests in securitizations - Residual interests in securitizations (Residuals) are recorded as a result of the sale of loans through securitizations and the sale of
residual interests in securitizations through what are sometimes referred to as net interest margin securities (NIMS).

The loan securitizations are generally structured as follows: First, the Company
sells a portfolio of mortgage loans to a qualifying special purpose entity (QSPE) which has been established for the limited purpose of buying and reselling mortgage loans.  The QSPE then transfers the same mortgage loans to a real estate
mortgage investment conduit or Owners Trust (the REMIC or Trust), and the Trust in turn issues interest-bearing asset-backed securities (the Certificates) generally in an amount equal to the aggregate principal balance of the mortgage loans. 
The Certificates are typically sold at face value and without recourse except that representations and warranties customary to the mortgage banking industry are provided by the Company to the Trust.  One or more investors purchase these
Certificates for cash.  The Trust uses the cash proceeds to pay the Company the cash portion of the purchase price for the mortgage loans.  The Trust also issues a certificate representing a residual interest in the payments on the
securitized loans.  In addition, the Company may provide a credit enhancement for the benefit of the investors in the form of additional collateral (over-collateralization account or OC Account) held by the Trust. The servicing agreement
typically requires that the OC Account is maintained at certain levels.

At the closing of each securitization, the Company removes from its consolidated balance sheet the mortgage loans held for sale
and adds to its consolidated balance sheet (i) the cash received, (ii) the estimated fair value of the Residuals, which consist of (a) the OC Account and (b) the net interest receivable (NIR), and (iii) the estimated fair value of the servicing
asset.  The NIR represents the discounted estimated cash flows to be received by the Company in the future.  The excess of the cash received and the assets retained by the Company over the carrying value of the loans sold, less transaction
costs, equals the net gain on sale of mortgage loans recorded by the Company.

The NIMS are generally structured as follows: First, the Company sells or contributes the Residuals to a QSPE which has
been established for the limited purpose of receiving and selling asset-backed residual interests in securitization certificates.  Next, the QSPE transfers the Residuals to an owner trust (the Trust) and the Trust in turn issues
interest-bearing asset-backed securities (the Bonds and Certificates).  The Company sells these Residuals without recourse except that normal representations and warranties are provided by the Company to the Trust.  One or more investors
purchase the Bonds and

8





---

##### Table of Contents



Certificates and the proceeds from the sale of the Bonds and Certificates, along with a residual interest certificate that is subordinate to the Bonds and
Certificates, represent the consideration to the Company for the sale of the Residuals.

At the closing of each NIMS, the Company removes from its consolidated balance sheet the carrying value of the
Residuals sold and adds to its consolidated balance sheet (i) the cash received and (ii) the estimated fair value of the portion of the Residuals retained, which consists of the NIR and the OC Account.  The excess of the cash received and
assets retained over the carrying value of the Residuals sold, less transaction costs, equals the net gain or loss on the sale of Residuals recorded by the Company.

The Company allocates its basis in
the mortgage loans and residual interests between the portion of the mortgage loans and residual interests sold through the Certificates and the portion retained (the Residuals and servicing assets) based on the relative fair values of those
portions on the date of sale.  The Company may recognize gains or losses attributable to the changes in the fair value of the Residuals, which are recorded at estimated fair value and accounted for as held-for-trading
securities.  The Company is not aware of an active market for the purchase or sale of Residuals and, accordingly, the Company determines the estimated fair value of the Residuals by discounting the expected cash flows released from the OC
Account (the cash out method) using a discount rate commensurate with the risks involved.  As of September 30, 2002 the Company utilizes an effective discount rate of 12.0% on the estimated cash flows released from the OC Account to value the
Residuals through securitization and a 14.0% discount rate on the estimated cash flows released from the Trust to value Residuals through NIMS transactions.

The Company is entitled to the cash
flows from the Residuals that represent collections on the mortgage loans in excess of the amounts required to pay the Certificate principal and interest, the servicing fees and certain other fees such as trustee and custodial fees.  At the end
of each collection period, the aggregate cash collections from the mortgage loans are allocated first to the base servicing fees and certain other fees such as trustee and custodial fees for the period, then to the Certificateholders for interest at
the pass-through rate on the Certificates plus principal as defined in the servicing agreements.  If the amount of cash required for the above allocations exceeds the amount collected during the collection period, the shortfall is drawn from
the OC Account.  If the cash collected during the period exceeds the amount necessary for the above allocations, and there is no shortfall in the related OC Account, the excess is released to the Company.  If the OC Account balance is not
at the required credit enhancement level, the excess cash collected is retained in the OC Account until the specified level is achieved.  The cash and collateral in the OC Account is restricted from use by the Company.  Pursuant to certain
servicing agreements, cash held in the OC Accounts may be used to make accelerated principal paydowns on the Certificates to create additional excess collateral in the OC Account which is held by the Trusts on behalf of the Company as the Residual
holder.  The specified credit enhancement levels are defined in the servicing agreements as the OC Account balance expressed generally as a percentage of the current collateral principal balance.

For NIMS transactions, the Company will receive cash flows once the holders of the Bonds and Certificates created in the NIMS transaction are fully repaid.

The Annual
Percentage Rate (APR) on the mortgage loans is relatively high in comparison to the pass-through rate on the Certificates.  Accordingly, the Residuals described above are a significant asset of the Company.  In determining the value of the
Residuals, the Company must estimate the future rates of prepayments, prepayment penalties to be received by the Company, delinquencies, defaults and default loss severity as they affect the amount and timing of the estimated cash flows.  The
Company estimates average cumulative losses as a percentage of the original principal balance of the mortgage loans of 1.85% to 3.56% for adjustable-rate securities and 2.31% to 4.74% for fixed-rate securities.  These estimates are based on
historical loss data and comparable loans, the specific characteristics of the loans originated by the Company, and the existence of mortgage insurance. The Company estimates prepayments by evaluating historical prepayment performance of comparable
mortgage loans and the impact of trends in the industry.  The Company uses a prepayment curve to estimate the prepayment characteristics of the mortgage loans.  The rate of increase, duration, severity and decrease of the curve depends on
the age and nature of the mortgage loans, primarily whether the mortgage loans are fixed or adjustable and the interest rate adjustment characteristics of the mortgage loans (6 month, 1 year, 2 year, 3 year or

9





---

##### Table of Contents



5 year adjustment periods).  The Companys prepayment curve and default estimates have resulted in weighted average lives of between 2.58 to 3.00 years for
its adjustable-rate securities and 2.72 to 3.79 years for its fixed-rate securities.

Historically, the Company performs a quarterly evaluation of its Residuals, which takes into consideration trends
in actual cash flow performance, industry and economic developments, as well as other relevant factors.

The Bondholders and Certificateholders and the securitization trusts have no recourse to the
Company for the failure of mortgage loan borrowers to pay when due.  The Companys Residuals are subordinate to the Bonds and Certificates until the Bondholders and Certificateholders are fully paid.

2.Loans Receivable Held for Sale, Net

A summary of loans receivable held for sale, at the lower of cost or market at September 30, 2002 and
December 31, 2001 follows (dollars in thousands):

|                               |  | September 30, 2002 |           | December 31, 2001 |  
|------------------------------ |  | ------------------ | --------- | ----------------- | -
|                               |  |                    |           |                   |  
|Mortgage loans receivable      |  | $                  | 1,390,155 |                   | $
|Net deferred origination costs |  |                    | 2,200     |                   |  
|                               |  |                    |           |                   |  
|Mortgage loans receivable, net |  | $                  | 1,392,355 |                   | $
|                               |  |                    |           |                   |  

3.Residual Interests in Securitizations

Residual interests
in securitizations consist of the following components at September 30, 2002 and December 31, 2001  (dollars in thousands):

|                               |  | September 30, 2002 |         | December 31, 2001 |  
|------------------------------ |  | ------------------ | ------- | ----------------- | -
|                               |  |                    |         |                   |  
|Over-collateralization account |  | $                  | 187,425 |                   | $
|Net interest receivable (NIR)  |  |                    | 72,544  |                   |  
|                               |  |                    |         |                   |  
|                               |  | $                  | 259,969 |                   | $
|                               |  |                    |         |                   |  

The following table summarizes activity in the NIR amounts for the nine months ended September 30, 2002 and 2001 (dollars in
thousands):

|                                          |  | 2002 |         | 2001 |  
|----------------------------------------- |  | ---- | ------- | ---- | -
|                                          |  |      |         |      |  
|Balance, beginning of period              |  | $    | 99,973  |      | $
|NIR premiums (discounts)                  |  |      | (12,050 | )    |  
|Cash received from NIRs                   |  |      | (50,267 | )    |  
|Accretion of NIR                          |  |      | 25,333  |      |  
|Increase in NIR through call transactions |  |      |        |      |  
|Fair value adjustment                     |  |      | 9,555   |      |  
|                                          |  |      |         |      |  
|Balance, end of period                    |  | $    | 72,544  |      | $
|                                          |  |      |         |      |  

The $9.6 million fair value adjustment is a result of changes in the assumptions used to value the residual interests. Please refer to the residual
interests section of Managements Discussion and Analysis for further discussion.

10





---

##### Table of Contents



The call transactions in 2001 represent the effect of the January 2001 exercise of the call option for the Companys 1998-NC5 securitization transaction, as
well as the clean-up calls for the Companys 1997-NC1, 1997-NC2, and 1997-NC3 securitization transactions.

The following table summarizes activity in the over-collateralization, or OC, accounts
for the nine months ended September 30, 2002 and 2001 (dollars in thousands):

|                                   |  | 2002 |         | 2001 |  
|---------------------------------- |  | ---- | ------- | ---- | -
|                                   |  |      |         |      |  
|Balance, beginning of period       |  | $    | 206,935 |      | $
|Initial deposit to OC accounts     |  |      | 17,879  |      |  
|Call transactions                  |  |      |        |      |  
|Additional deposits to OC accounts |  |      | 8,232   |      |  
|Release of cash from OC accounts   |  |      | (45,621 | )    |  
|                                   |  |      |         |      |  
|Balance, end of period             |  | $    | 187,425 |      | $
|                                   |  |      |         |      |  

4.Mortgage Servicing Assets

Mortgage servicing assets
represent the carrying value of the Companys portfolio of mortgage servicing rights.  The following table summarizes activity in mortgage servicing assets for the nine months ended September 30, 2002 and 2001 (dollars in
thousands):

|                             |  | September 30, 2002 |        | September 30, 2001 |  
|---------------------------- |  | ------------------ | ------ | ------------------ | -
|                             |  |                    |        |                    |  
|Balance, beginning of period |  | $                  |       |                    | $
|Additions                    |  |                    | 4,611  |                    |  
|Sales of servicing rights    |  |                    | (4,561 | )                  |  
|Amortization                 |  |                    | (50    | )                  |  
|                             |  |                    |        |                    |  
|Balance, end of period       |  | $                  |       |                    | $
|                             |  |                    |        |                    |  

In the first quarter of 2001, the Company sold the majority of its mortgage servicing portfolio to Ocwen Federal Bank.  The Company engaged
Ocwen to sub-service its loans receivable held for sale, as well as any loans that it sells servicing-retained.  In October 2002, the Company recommenced its own servicing operation.  Consequently, the Company expects to begin recording
additions to its servicing assets in the fourth quarter of 2002.

5.Goodwill

Goodwill is recorded pursuant to
acquisitions of new subsidiaries and is included in prepaid expenses and other assets.  As of December 31, 2001, the Company had goodwill of $3.3 million.  During 2002, the Company entered into two transactions, which resulted in goodwill
of $13.7 million as of September 30, 2002: (i) the Company made the final earn-out payment of $9.4 million for its acquisition of Worth Funding in 2000; and (ii) $1.0 million of goodwill was recorded in connection with the May 2002 acquisition of
eConduit.  Goodwill is reviewed for possible impairment when events or changed circumstances may affect the underlying basis of the asset. Impairment is measured by discounting the operating income at an appropriate discount rate.  The
Company believes that its goodwill is not impaired as of September 30, 2002.

11





---

##### Table of Contents



6.Warehouse and Aggregation Lines of Credit

Warehouse and aggregation lines of
credit consist of the following at September 30, 2002 and December 31, 2001 (dollars in thousands):

|                                                                                                                                                                                                                                                                        |  | September 30, 2002 |           | December 31, 2001 |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------ | --------- | ----------------- | -
|                                                                                                                                                                                                                                                                        |  |                    |           |                   |  
|A $800 million aggregation facility from Salomon Brothers Realty expiring in December 2002, secured by loans receivable held for sale, bearing interest based on
one-month LIBOR plus 0.90% (rate was 2.71% at September 30, 2002)                                      |  | $                  | 275,271   |                   | $
|                                                                                                                                                                                                                                                                        |  |                    |           |                   |  
|A $500 million line of credit from Bank of America, N.A. expiring in May 2003, secured by loans receivable held for sale, bearing interest based on one-month LIBOR plus a range of
0.90% to 1.10% (blended rate was 2.84% at September 30, 2002)                       |  |                    | 216,309   |                   |  
|                                                                                                                                                                                                                                                                        |  |                    |           |                   |  
|A $410 million line of credit from US Bank which expired in May 2002, secured by loans receivable held for sale                                                                                                                                                         |  |                    |          |                   |  
|                                                                                                                                                                                                                                                                        |  |                    |           |                   |  
|A $400 million line of credit from UBS Warburg Real Estate Securities expiring in May 2004, secured by loans receivable held for sale, bearing interest based on one-month LIBOR
plus a range of 1.00% or 1.15% (blended rate was 2.93% at September 30, 2002)          |  |                    | 381,337   |                   |  
|                                                                                                                                                                                                                                                                        |  |                    |           |                   |  
|A $470 million line of credit from CDC Mortgage Capital expiring in March 2003, secured by loans receivable held for sale, bearing interest based on one-month
LIBOR plus a range of 0.95% or 1.25% (blended rate was 2.91% at September 30, 2002)                      |  |                    | 320,919   |                   |  
|                                                                                                                                                                                                                                                                        |  |                    |           |                   |  
|A $500 million loan and security agreement from Morgan Stanley Dean Witter Mortgage Capital expiring in December 2002, secured by loans receivable held for sale, bearing interest
generally based on one-month LIBOR plus 1.00% (rate was 2.81% at September 30, 2002) |  |                    | 156,824   |                   |  
|                                                                                                                                                                                                                                                                        |  |                    |           |                   |  
|A $150 million line of credit from Salomon Brothers Realty expiring in December 2003, secured by loans receivable held for sale, bearing interest based on
one-month LIBOR plus 1.10% (rate was 2.91% at September 30, 2002)                                            |  |                    |          |                   |  
|                                                                                                                                                                                                                                                                        |  |                    |           |                   |  
|A $25 million master loan and security agreement from Salomon Brothers Realty expiring in December 2002, secured by delinquent loans and REO properties, bearing interest based on
one-month LIBOR plus 2.0% (rate was 3.81% at September 30, 2002)                     |  |                    | 11,743    |                   |  
|                                                                                                                                                                                                                                                                        |  |                    |           |                   |  
|                                                                                                                                                                                                                                                                        |  | $                  | 1,362,403 |                   | $
|                                                                                                                                                                                                                                                                        |  |                    |           |                   |  

The warehouse and aggregation line of credit agreements contain certain restrictive financial and other covenants which require the Company to,
among other things, restrict dividends, maintain certain net worth and liquidity.

12





---

##### Table of Contents



levels, remain below specified debt-to-net-worth ratios and comply with regulatory and investor requirements.  At September 30, 2002, the Company was in
compliance with all financial and other material covenants in its warehouse and aggregation facilities.

7.     Earnings per Share

The following table illustrates the computation of basic and diluted earnings per share for the periods indicated (in thousands, except per share amounts):

|                                                                            |                                             | Three Months Ended September 30, |        | Nine Months Ended September 30, |  
|--------------------------------------------------------------------------- | ------------------------------------------- | -------------------------------- | ------ | ------------------------------- | -
|                                                                            |                                             |                                  |        |                                 |  
|                                                                            |                                             | 2002                             |        | 2001                            |  
|                                                                            |                                             |                                  |        |                                 |  
|Basic:                                                                      |                                             |                                  |        |                                 |  
|Net earnings                                                                |                                             | $                                | 51,518 |                                 | $
|                                                                            | Less: dividends declared on preferred stock |                                  |        |                                |  
|                                                                            |                                             |                                  |        |                                 |  
|Earnings available to common stockholders                                   |                                             |                                  | 51,518 |                                 |  
|                                                                            |                                             |                                  |        |                                 |  
|Weighted average common shares outstanding                                  |                                             |                                  | 24,326 |                                 |  
|                                                                            |                                             |                                  |        |                                 |  
|Earnings per share                                                          |                                             | $                                | 2.12   |                                 | $
|                                                                            |                                             |                                  |        |                                 |  
|Diluted:                                                                    |                                             |                                  |        |                                 |  
|Net earnings                                                                |                                             | $                                | 51,518 |                                 | $
|                                                                            |                                             |                                  |        |                                 |  
|Weighted average number of common and  common equivalent shares outstanding |                                             |                                  | 24,326 |                                 |  
|Dilutive effect of convertible preferred stock, stock options and warrants  |                                             |                                  | 2,099  |                                 |  
|                                                                            |                                             |                                  |        |                                 |  
|                                                                            |                                             |                                  | 26,425 |                                 |  
|                                                                            |                                             |                                  |        |                                 |  
|Earnings per share                                                          |                                             | $                                | 1.95   |                                 | $
|                                                                            |                                             |                                  |        |                                 |  

For the three months ended September 30, 2002, 141,750 stock options were excluded from the calculation of diluted earnings per share because
their effect is anti-dilutive.  For the nine months ended September 30, 2002, 181,750 stock options were excluded from the calculation of diluted earnings per share because their effect is anti-dilutive.

For the three months ended September 30, 2001, 836,054 stock options and 50,000 warrants were excluded from the calculation of diluted earnings per share because their effect is anti-dilutive. For the nine months ended
September 30, 2001, 1,584,550 stock options and 50,000 warrants were excluded from the calculation of diluted earnings per share because their effect is anti-dilutive.

8.   Litigation

We have previously disclosed our material litigation and regulatory issues in our 2001 Annual Report on Form 10-K, and our Quarterly Reports on Form 10-Q for the first and second quarters of 2002.  Below
we have provided updates on those matters for which there were material developments during the third quarter of 2002.

Grimes. As previously disclosed in our Form 10-K for the year ended
December 31, 2001, in June 2001, we were served with a class action complaint filed by Richard L. Grimes and Rosa L. Grimes against New Century Mortgage Corporation. The action was filed in the U.S. District Court for the Northern District of
California, San Francisco Division, and seeks rescission, restitution and damages on behalf of the two plaintiffs, others similarly situated and on behalf of the general public. The complaint alleges a violation of TILA and Business &
Professions Code § 17200. Specifically, the complaint alleges that we gave the borrowers the required three-day notice of their right to rescind before the loan transaction had technically been consummated. Our Motion for Summary Judgment was
granted on January 25, 2002; the judge held that New Century had not violated TILA and dismissed the 17200 claim without prejudice. Plaintiff filed a notice of appeal; their opening brief was filed on July 1, 2002 and our responsive brief was filed
in mid-August, 2002.

Perry. As previously disclosed in our Form 10-K for the year ended December 31, 2001, in July 2001, Charles Perry Jr. filed a class action complaint against New Century
Mortgage Corporation and Noreast Mortgage Company, Inc. in the U.S. District Court for the District of Massachusetts. The complaint alleges that certain payments made to mortgage brokers, sometimes referred to as yield spread premiums, violate the
federal Real Estate Settlement Procedures Act. The complaint also alleges that we induced mortgage brokers to breach their fiduciary duties to borrowers. The complaint was amended twice to add new plaintiffs, Eugene and Margaret Flood. Plaintiffs
filed an Unopposed Motion to Strike Class Allegations on July 23, 2002 which was granted by the court on August 14, 2002.

Smith. As previously disclosed in our Form 10-K for the year ended
December 31, 2001, in August 2001, a former employee named Dean Smith filed a class action complaint against New Century Financial Corporation and New Century Mortgage Corporation for alleged unpaid overtime, penalties and damages on behalf of
himself and other loan officers. The action is pending in the United States District Court for the Southern District of California, in Santa Ana. We filed our answer in September 2001. Notices to potential class members were sent in early 2002;
approximately 50 individuals timely opted in to join the class action. The case was resolved at mediation on July 26, 2002; the court approved the settlement and the case has been dismissed.  The amount of the settlement did not have a material
adverse effect on our results of operations or financial position.

Barney. As previously disclosed in our Form 10-K for the year ended December 31, 2001, in December, 2001, Sandra Barney
filed a class action complaint against New Century Mortgage Corporation in the Circuit Court in Cook County, Chicago, Illinois. The complaint alleges the unauthorized practice of law and violation of the Illinois Consumer Fraud Act for performing
document preparation services for a fee by non-lawyers, and seeks to recover the fees charged for the document preparation, compensatory and punitive damages, attorneys fees and costs. We filed a motion to dismiss in February 2002; the case
was then consolidated with other similar cases filed against other lenders. In late August, 2002, the court ordered plaintiffs to dismiss their cases with prejudice; our plaintiff filed her Notice of Appeal on September 1, 2002.

Bernstein. As previously disclosed in our Form 10-Q for the first quarter of 2002, Paul Bernstein filed a class action complaint against New Century Mortgage Corporation in the Circuit Court
of Cook County, Chicago, Illinois. The complaint seeks damages for receiving unsolicited advertisements to telephone facsimile machines in violation of the Telephone Consumer Protection Act, 47 U.S.C. § 227, and the Illinois Consumer Fraud Act.
We timely removed the case to federal court on May 9, 2002. Plaintiff filed a motion to remand the case to state court on May 13, 2002; additional authorities were filed by the parties in October, 2002 and we await a ruling.

Overman.In September, 2002, Robert E. Overman & Martin Lemp filed a class action complaint in the Superior Court for the Alameda County, California, against New Century Financial Corporation, New
Century Mortgage Corporation, U.S. Bancorp, Loan Management Services, Inc., and certain individuals affiliated with Loan Management Services.  The complaint alleges violations of California Consumers Legal Remedies Act, Unfair, Unlawful and
Deceptive Business and Advertising Practices in violation of Business & Professions Code Sections 17200 and 17500, Fraud-Misrepresentation and Concealment and Constructive Trust/Breach of Fiduciary Duty and damages including restitution,
compensatory and punitive damages, and attorneys fees and costs.  Our response is due in mid-November, 2002.

We are also a party to various legal proceedings arising out of the ordinary
course of business. Management believes that any liability with respect to our legal actions, individually or in the aggregate, will not have a material adverse effect on our business, results of operation or financial position.





13





---

##### Table of Contents



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

General

We are a leading
nationwide specialty mortgage banking company that originates, purchases, sells and services residential mortgage loans secured primarily by first mortgages on single-family residences.  Our borrowers generally have considerable equity in the
property securing the loan, but have impaired or limited credit profiles or higher debt-to-income ratios than traditional mortgage lenders allow. Our borrowers also include individuals who, due to self-employment or other circumstances, have
difficulty verifying their income, as well as individuals who prefer the prompt and personalized service we provide.

We originate and purchase loans through our wholesale and retail channels.
Wholesale originations and purchases are through independent mortgage brokers who provide loans through the Wholesale Division of our wholly-owned subsidiary, New Century Mortgage Corporation.  We do not purchase bulk loans. Retail originations
are made through New Century Mortgage Corporations network of branch offices and through its Central Retail Division.  We also originate loans through customized business arrangements with mortgage companies and other financial
institutions established by our subsidiary, The Anyloan Company.  These relationships vary and include a combination of wholesale and retail elements. After originating or purchasing loans, we then sell those loans through whole loan sales or
securitizations.  We were incorporated in Delaware in November 1995 and commenced lending operations in February 1996.

Loan Originations and Purchases

As of September 30, 2002, our Wholesale Division operated in 16 states through 10 regional operating centers.  Our Wholesale Division originated or purchased $8.3 billion in loans during the nine months ended September
30, 2002.  As of September 30, 2002, our Retail Branch Operations Division operated through 69 sales offices located in 26 states and our Central Retail Division and The Anyloan Company operated through their centralized offices.  Retail
originations, including The Anyloan Company, totaled $1.4 billion in loans during the nine months ended September 30, 2002.

Loan Sales and Securitizations

One of our primary sources of revenue is the recognition of gain on sale of our loans through whole loan sales and securitizations.  In a whole loan sale, we recognize and receive a cash gain upon sale.  In a
securitization, we recognize a gain on sale at the time the loans are sold, and receive cash flows over the actual life of the loans.  The use of a net interest margin security, or NIM, transaction concurrently with or shortly after a
securitization, allows us to receive a substantial portion of the gain in cash at the closing of the NIM transaction, rather than over the actual life of the loans.

The following table sets forth
loan sales and securitizations for the periods indicated (dollars in thousands):

|                            |                     | Three Months Ended September 30, |           | Nine Months Ended September 30, |  
|--------------------------- | ------------------- | -------------------------------- | --------- | ------------------------------- | -
|                            |                     |                                  |           |                                 |  
|                            |                     | 2002                             |           | 2001                            |  
|                            |                     |                                  |           |                                 |  
|Premium whole loan sales    |                     | $                                | 3,491,613 |                                 | $
|Securitizations             |                     |                                  |          |                                 |  
|                            |                     |                                  |           |                                 |  
|                            | Total premium sales |                                  |           | 3,491,613                       |  
|Discounted whole loan sales |                     |                                  | 71,282    |                                 |  
|                            |                     |                                  |           |                                 |  
|Total loan sales            |                     | $                                | 3,562,895 |                                 | $
|                            |                     |                                  |           |                                 |  
|                            |                     |                                  |           |                                 |  

14



---

##### Table of Contents



Total loan sales for the nine months ended September 30, 2002 were $9.3 billion, compared to $3.8 billion for the nine months ended September 30, 2001.  Whole
loan sales represented 90.9% of total loan sales for the nine months ended September 30, 2002, compared to 77.3% for the same period last year.

Securitizations for the nine months ended September 30,
2002 were $845.5 million, compared to $898.2 million for the nine months ended September 30, 2001.  During 2002 and 2001, concurrently with or shortly after each of the securitizations, we completed a NIM transaction.  The combined
securitization and accompanying NIM transactions yielded cash to us at closing of each NIM transaction comparable to cash received through whole loan sales during the respective periods.

Residual
Interests

In a securitization transaction, we sell a portfolio of mortgage loans to a special purpose entity established for the limited purpose of buying and reselling mortgage loans.  The
special purpose entity transfers the mortgage loans to a trust that in turn issues interest-bearing asset-backed securities generally in an amount equal to the aggregate principal balance of the mortgage loans.  One or more investors purchase
these asset-backed securities for cash.  The trust uses the cash proceeds to pay us for the mortgage loans.  The trust also issues a certificate representing a residual interest in the payments on the securitized loans.  In addition,
we provide credit enhancement for the benefit of the investors in the form of additional collateral, referred to as the over-collateralization account, or OC Account.

The over-collateralization
requirement ranges from 0.75% to 4.75% of the initial securitization bond debt principal balance, or 1.5% to 9.5% of the remaining principal balance after 30 to 36 months of principal amortization.  The actual amount of the OC Account is
determined by the rating agencies based upon their assessment of the loan pool characteristics.  When funding all of the OC Account up front, we begin to receive cash flow from our residual securities immediately.  When we do not fund the
OC Account up front, we do not receive cash flow until the OC Account requirement is satisfied.  It typically takes between 12 to 24 months to satisfy the OC Account requirement. Cash flows from our residual interests are subject to certain
delinquency or credit loss tests, as defined by the rating agencies or the bond insurance companies.  Over time, we receive distributions from the OC Account subject to the performance of the mortgage loans in each securitization. To date, we
have elected to fund the required OC Account at the closing of most of our securitizations.

At the closing of each securitization, we add to our balance sheet the residual interest retained based on
our calculation of the present value of estimated future cash flows to be received by us.  The residual interest we record consists of the OC Account and the net interest receivable, or NIR.  Combined, these are referred to as the residual
interests.

We review quarterly the underlying assumptions used to value each residual interest and adjust the carrying value of the securities based on actual experience and trends in the
industry.  To determine the residual asset value, we project cash flow for each security.  To project cash flow, we use base assumptions for the constant prepayment rate, or CPR, and losses for each product type based on historical
performance. We update each security to reflect actual performance to date and then use the base assumptions for CPR and loss to project the performance of the security from that date forward.  If the actual performance of the security differs
materially from the base assumptions with respect to CPR or loss, we adjust our assumptions of future performance. The London Interbank Offer Rate, or LIBOR, forward curve is then used to project future interest rates and finalize cash flow
projections for each security. We then discount the projected cash flows at a rate commensurate with the risk involved.  At September 30, 2002, we used discount rates of 12.0% for residual interests and 14.0% for residual interests through NIM
transactions.

Although residual cash flow was comparable to modeled cash flow for the nine months ended September 30, 2002, during the second quarter we modified some of our assumptions used to project future cash flows
to reflect recent trends. The changes included the following:

| |  | We increased our projected prepayment speeds on our 30-year fixed-rate product to 30% from 20% for the next nine months.                                                                                                   
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  | We increased our projected loss severities for the majority of the securitized portfolio, resulting in an increase in cumulative pool losses from 3.57% at March 31, 2002 to 3.83% at June 30, 2002 and September 30,
2002.
| |  | In response to the lower interest rate environment, we decreased our discount rates to those used prior to June 2002, resulting in a reduction in the average discount rate from 14.3% to 12.5%.                           

Year-to-date we have recorded $26.0 million in losses on our euro futures contracts, offset by $26.5 million in increases in our residual asset value. These euro futures contracts serve as an economic hedge of interest
rate exposure in the residual interest.The losses were the result of a decrease in forward

15





---

##### Table of Contents



LIBOR rates, which also resulted in a comparable increase in the value of the residual interests, due to an increase in the net interest spread to the residual
holder.

Discounted Loan Sales

The following table illustrates the composition of discounted loan sales for each of the periods indicated
(dollars in thousands):

|                                                                  |  | Three Months Ended September 30, |        
|----------------------------------------------------------------- |  | -------------------------------- | -------
|                                                                  |  |                                  |        
|                                                                  |  | 2002                             |        
|                                                                  |  |                                  |        
|                                                                  |  | Principal                        |        
|                                                                  |  |                                  |        
|Elective pool repurchases                                         |  | $                                | 11,860 
|Repurchases as a result of clean-up or       other calls          |  |                                  |       
|Repurchases from whole loan sales andother discounted sales       |  |                                  | 59,422 
|                                                                  |  |                                  |        
|Total discounted sales                                            |  | $                                | 71,282 
|                                                                  |  |                                  |        
|                                                                  |  |                                  |        
|                                                                  |  | Nine Months Ended September 30,  |        
|                                                                  |  |                                  |        
|                                                                  |  | 2002                             |        
|                                                                  |  |                                  |        
|                                                                  |  | Principal                        |        
|                                                                  |  |                                  |        
|Elective pool repurchases                                         |  | $                                | 80,043 
|Repurchases as a result of cleanup or       other calls           |  |                                  | 985    
|Repurchases from whole loan sales and      other discounted sales |  |                                  | 100,604
|                                                                  |  |                                  |        
|Total discounted sales                                            |  | $                                | 181,632
|                                                                  |  |                                  |        

For the quarter ended September 30, 2002, we sold $71.3 million in loans at a discount, compared to $17.3 million for the same period last year.
For the nine months ended September 30, 2002, we sold $181.6 million in loans at a discount, compared to $207.9 million for the same period last year.

Elective pool repurchases totaled $11.9 million
for the quarter ended September 30, 2002 and $80.0 million for the nine months ended September 30, 2002. These repurchases are discussed below.

Repurchases as a result of cleanup calls are
repurchases from a securitization that typically occur when the principal balance of the securitization pool is less than 10% of the original principal balance of the pool.   No repurchases as the result of cleanup calls are projected
during the remainder of 2002.

Repurchases from whole loan sales and other discounted sales are primarily 1) loans repurchased due to a first payment default, and 2) unsold loans with minor
deficiencies (scratch and dent loans).  These loans are typically sold directly to investors or securitized depending upon the economic circumstances.  While the timing of sales impacts quarter-to-quarter comparisons, the
year-to-date 2002 percentage of discounted loans sold within this category was approximately 1.1% of loan sales, an improvement from the 3.8% year-to-date percentage in 2001.

Elective
Securitization Pool Repurchases

We periodically elect to repurchase loans in order to maximize cash flows from our residual interests that may otherwise be delayed due to loss or delinquency
triggers.  The pooling and servicing agreements typically require the repurchase of the most delinquent loans first.  While the losses we recognize as a result of these repurchases

16





---

##### Table of Contents



are no less severe than if the loans had remained in the securitization trust, buying the loans from the pools allows us to accelerate cash flow from the residual
interests.

Losses on the sale of loans repurchased from pools totaled $30.0 million for the nine months ended September 30, 2002.  As a result of the repurchases, we received $51.8 million in
cash flows.  The difference in residual value with and without the repurchases was $39.8 million, or $9.8 million higher than the loss on the discounted sales.  The $9.8 million difference results from the immediate release of
over-collateralization cash flows rather than delayed receipt that would have occurred absent the repurchases.

We evaluate each pool for the potential benefit of repurchasing loans, based on the
economic merits of the particular transaction.  If the anticipated loss on the sale of repurchased loans is less than the anticipated loss in value of the residual asset that would result from disruption of residual cash flow, we generally
elect to repurchase the loans.

17





---

##### Table of Contents



Results of Operations

The following table sets forth our results of operations as a percentage of total
revenues for the periods indicated:

|                             |                | For the Three Months Ended September 30, |      | For the Nine Months Ended September 30, |  
|---------------------------- | -------------- | ---------------------------------------- | ---- | --------------------------------------- | -
|                             |                |                                          |      |                                         |  
|                             |                | 2002                                     |      | 2001                                    |  
|                             |                |                                          |      |                                         |  
|Revenues:                    |                |                                          |      |                                         |  
|Gain on sale of loans        |                |                                          | 77.3 | %                                       |  
|Interest income              |                |                                          | 17.7 | %                                       |  
|Residual interest income     |                |                                          | 5.0  | %                                       |  
|Servicing and other income   |                |                                          |     |                                         |  
|                             |                |                                          |      |                                         |  
|                             | Total revenues |                                          |      | 100.0                                   | %
|Total expenses               |                |                                          | 47.3 | %                                       |  
|                             |                |                                          |      |                                         |  
|Earnings before income taxes |                |                                          | 52.7 | %                                       |  
|Income taxes                 |                |                                          | 21.7 | %                                       |  
|                             |                |                                          |      |                                         |  
|Net earnings                 |                |                                          | 31.0 | %                                       |  
|                             |                |                                          |      |                                         |  
|                             |                |                                          |      |                                         |  

Nine Months Ended September 30, 2002 Compared to Nine Months Ended September 30, 2001

Originations and
Purchases

We originated and purchased $9.7 billion in loans for the nine months ended September 30, 2002, compared to $4.2 billion for the nine months ended September 30, 2001.  Wholesale
loan originations and purchases were $8.3 billion, or 85.5% of total originations and purchases for the nine months ended September 30, 2002.  Retail loan originations were $1.4 million, or 14.5%, of total originations and purchases for the
nine months ended September 30, 2002.  For the same period in 2001, wholesale and retail originations and purchases totaled $3.4 billion, or 80.6%, and $821.4 million, or 19.4%, respectively, of total originations and purchases.

Loan Sales and Securitizations

Whole loan sales increased to $8.3 billion for the nine months ended September 30, 2002, from $2.7 billion for the
corresponding period in 2001, an increase of 207.5%.  This increase is the result of higher production volume. Securitizations totaled $845.5 million for the nine months ended September 30, 2002, compared to $898.2 million for the same period
last year.

Revenues

Total revenues for the nine months ended September 30, 2002 increased by 107.9% to $419.6 million, from $201.8 million for
the same period a year ago.  This increase was primarily due to a 158.5% increase in gain on sale of loans and a 97.7% increase in interest income earned on loans held for sale, partially offset by a decrease of 11.2% in residual interest
income and a 98.7% decrease in servicing income.

Gain on Sale. Gain on sale of loans for the nine months ended September 30, 2002 increased by 158.5% to $310.4 million from $120.1 million for
the same period a year ago. The increase in gain on sale of loans was the result of higher loan sale volume as well as improved whole loan sale prices.  The components of the gain on sale of loans are illustrated in the following table (dollars
in thousands):

18





---

##### Table of Contents



|                                             |                                                                                             | For the Nine Months Ended September 30, |        
|-------------------------------------------- | ------------------------------------------------------------------------------------------- | --------------------------------------- | -------
|                                             |                                                                                             |                                         |        
|                                             |                                                                                             | 2002                                    |        
|                                             |                                                                                             |                                         |        
|Gain from whole loan sale transactions       |                                                                                             | $                                       | 380,922
|Gain from securitization of loans            |                                                                                             |                                         | 45,030 
|Non-cash gain from servicing asset           |                                                                                             |                                         | 4,611  
|Cash gain on sale of servicing rights        |                                                                                             |                                         | 10,050 
|Securitization expenses                      |                                                                                             |                                         | (2,706 
|Accrued interest                             |                                                                                             |                                         | (5,226 
|Provision for losses                         |                                                                                             |                                         | (34,884
|Fair value adjustment of residual securities |                                                                                             |                                         | 9,555  
|Non-refundable loan fees (1)                 |                                                                                             |                                         | 80,446 
|Premiums paid (2)                            |                                                                                             |                                         | (67,735
|Origination costs                            |                                                                                             |                                         | (83,650
|Hedging losses                               |                                                                                             |                                         | (25,992
|                                             |                                                                                             |                                         |        
|                                             | Gain on sales of loans                                                                      |                                         | $      
|                                             |                                                                                             |                                         |        
|                                             |                                                                                             |                                         |        
|(1)                                          | Non-refundable loan fees represent points and fees collected from borrowers.               
|(2)                                          | Premiums paid represent fees paid to brokers for wholesale loan originations and purchases.
|                                             |                                                                                             |                                         |        

Interest Income. Interest income increased by 97.7% to $84.4 million for the nine months ended September 30, 2002, compared to $42.7 million for the same period in
2001.  This increase was the result of higher average loan inventory during the first nine months of 2002.  Loan inventory was higher due to increased production volume.

Residual
Interest Income. Residual interest income decreased by 11.2% to $24.6 million for the nine months ended September 30, 2002, from $27.7 million for the corresponding period in 2001. This decrease was primarily due to the decrease in the average
balance of residual interests in securitizations.

Servicing Income. Servicing income decreased to $135,000 for the nine months ended September 30, 2002, from $10.3 million for the nine months
ended September 30, 2001.  This decrease resulted from the sale of $4.8 billion in mortgage loan servicing rights to Ocwen Federal Bank FSB during the first quarter of 2001, as well as periodic sales of servicing rights to Ocwen since March
2001.

Expenses

Operating expenses increased to $205.9 million for the nine months ended September 30, 2002, from $158.7 million for the
comparable period in 2001, an increase of 29.7%.  Personnel expenses increased to $101.4 million for the nine months ended September 30, 2002, from $61.6 million for the same period in 2001, an increase of 64.7% as a result of higher staffing
to accommodate higher loan origination and purchase volume.  Headcount was 2,271 on September 30, 2002, compared to 1,431 on September 30, 2001, an increase of 58.7%.  Interest expense decreased to $36.2 million for the nine months ended
September 30, 2002, from $43.3 million for the same period in 2001, primarily due to a significant decrease in interest rates on our warehouse and aggregation lines, partially offset by an increase in average outstanding balances.  In addition,
interest expense was lower in 2002 due to the repayment of our subordinated debt with U.S. Bank and the substantially lower residual financing balances in 2002.

Income Taxes

Income taxes increased to $88.3 million for the nine months ended September 30, 2002, from $18.4 million for the comparable period in 2001.  This increase resulted from a $170.6 million increase in pretax
income, partially

19





---

##### Table of Contents



offset by a 1.3% decrease from 42.6% to 41.3% in the effective tax rate for the nine months ended September 30, 2002.  The effective tax rate decreased as a
result of our 2002 initiative to structure operations in a more tax-efficient manner.

Three Months Ended September 30, 2002 Compared to Three Months Ended September 30, 2001

Originations and Purchases

We originated and purchased $3.8 billion in loans for the three months ended September 30, 2002, compared to $1.8 billion for
the three months ended September 30, 2001.  Wholesale loan originations and purchases were $3.3 billion, or 86.1% of total originations and purchases for the three months ended September 30, 2002.  Retail loan originations were $529.4
million, or 13.9%, of total originations and purchases for the three months ended September 30, 2002.  For the same period in 2001, wholesale and retail originations and purchases totaled $1.5 billion, or 82.3%, and $322.1 million, or 17.7%,
respectively, of total originations and purchases.

Loan Sales and Securitizations

Whole loan sales increased to $3.5 billion for the three
months ended September 30, 2002, from $1.1 billion for the corresponding period in 2001, an increase of 232.3%.  This increase resulted from higher production volume and the decision to sell 100% of loans through whole loan sales in the third
quarter of 2002. Securitizations totaled $518.0 million for the three months ended September 30, 2001.

Revenues

Total revenues for the three
months ended September 30, 2002 increased by 86.8% to $166.4 million, from $89.1 million for the same quarter a year ago.  This increase was primarily due to a 109.1% increase in gain on sale of loans, a 20.2% increase in residual interest
income, and a 49.6% increase in interest income earned on loans held for sale.

Gain on Sale. Gain on sale of loans for the three months ended September 30, 2002 increased by 109.1% to $128.4
million, from $61.4 million for the same period a year ago. The increase in gain on sale of loans was the result of higher loan sale volume as well as improved whole loan sale prices.  The components of the gain on sale of loans are illustrated
in the following table (dollars in thousands):

20





---

##### Table of Contents



|                                             |                                                                                             | For the Three Months Ended September 30, |        
|-------------------------------------------- | ------------------------------------------------------------------------------------------- | ---------------------------------------- | -------
|                                             |                                                                                             |                                          |        
|                                             |                                                                                             | 2002                                     |        
|                                             |                                                                                             |                                          |        
|Gain from whole loan sale transactions       |                                                                                             | $                                        | 167,525
|Gain from securitization of loans            |                                                                                             |                                          |       
|Cash gain on sale of servicing rights        |                                                                                             |                                          |       
|Securitization expenses                      |                                                                                             |                                          |       
|Accrued interest                             |                                                                                             |                                          |       
|Provision for losses                         |                                                                                             |                                          | (4,581 
|Fair value adjustment of residual securities |                                                                                             |                                          | 10,268 
|Non-refundable loan fees (1)                 |                                                                                             |                                          | 28,719 
|Premiums paid (2)                            |                                                                                             |                                          | (30,591
|Origination costs                            |                                                                                             |                                          | (32,800
|Hedging losses                               |                                                                                             |                                          | (10,139
|                                             |                                                                                             |                                          |        
|Gain on sales of loans                       |                                                                                             | $                                        | 128,401
|                                             |                                                                                             |                                          |        
|                                             |                                                                                             |                                          |        
|(1)                                          | Nonrefundable loan fees represent points and fees collected from borrowers.                
|(2)                                          | Premiums paid represent fees paid to brokers for wholesale loan originations and purchases.
|                                             |                                                                                             |                                          |        

Interest Income. Interest income increased by 49.6% to $29.5 million for the three months ended September 30, 2002, compared to $19.7 million for the same period in
2001.  This increase was the result of higher average loan inventory during the third quarter of 2002.  Loan inventory was higher due to increased production volume.

Residual Interest
Income. Residual interest income increased to $8.4 million for the three months ended September 30, 2002, from $7.0 million for the corresponding period in 2001, an increase of 20.2%. This increase was  primarily the result of lower
accretion rates used on our residual assets during 2001.

Servicing Income. Servicing income decreased to $73,000 for the three months ended September 30, 2002, from $810,000 for the three
months ended September 30, 2001.  This decrease resulted from the sale of $4.8 billion in mortgage loan servicing rights to Ocwen Federal Bank FSB during the first quarter of 2001, as well as periodic sales of servicing rights to Ocwen since
March 2001.

Expenses

Operating expenses increased to $78.7 million for the three months ended September 30, 2002, from $60.1 million for the
comparable period in 2001, an increase of 31.0%.  Personnel expenses increased to $41.2 million for the three months ended September 30, 2002, from $24.6 million for the same period in 2001, an increase of 67.8%.  This increase was the
result of an increase in staff to accommodate the growth in production volume. Headcount was 2,271 on September 30, 2002, compared to 1,431 on September 30, 2001, an increase of 58.7%.  Interest expense decreased slightly to $12.7 million for
the three months ended September 30, 2002, from $14.2 million for the same period in 2001, primarily due to a significant decrease in interest rates on our warehouse and aggregation lines, partially offset by an increase in average outstanding
borrowings. In addition, interest expense was lower for the three months ended September 30, 2002 due to the repayment of the subordinated debt and the substantially lower residual financing balances in 2002.

21





---

##### Table of Contents



Income Taxes

Income taxes increased to $36.2 million for the three months ended September 30, 2002 from
$12.3 million for the comparable period in 2001.  This increase resulted from a $58.7 million increase in pretax income, partially offset by a 1.1% decrease from 42.3% to 41.2% in the effective tax rate.  The effective tax rate decreased
as a result of our 2002 initiative to structure operations in a more tax-efficient manner.

Liquidity and Capital Resources

We need to borrow
substantial sums of money each quarter to originate and purchase mortgage loans.  We need separate credit arrangements to hold those loans until we have aggregated pools that we sell through securitizations or whole loan sales.

We use our warehouse and aggregation lines of credit provided by Bank of America, N.A., UBS Warburg Real Estate Securities, CDC Mortgage Capital and Salomon Brothers Realty to finance the actual funding of our
loan originations and purchases.  After we fund loans on these lines and all loan documentation is complete, we generally transfer the loans to one of our aggregation facilities. We then sell these loans through securitizations or whole loan
sales within two to three months and pay down the aggregation facilities with the proceeds.

Before 2001, when we securitized loans we generally needed financing secured by the residual interests
that we received in the transaction.  The investment bank that underwrote the securitization typically provided this financing.  Since the beginning of 2001, as a result of NIM transactions closed concurrently or shortly after with our
securitizations, we generally realize net cash proceeds from the combined transactions in an amount similar to what we receive for whole loan sales.  Subject to market conditions, we expect to continue to utilize this form of securitization in
future periods.

Our credit facilities contain customary covenants including maintaining specified levels of liquidity and net worth, restricting indebtedness and investments and requiring compliance
with applicable laws.  If we fail to comply with any of these covenants, the lender has the right to terminate the facility and require immediate repayment.  In addition, if we default under one facility, it would generally trigger default
under our other facilities.  The material terms and features of our various credit facilities are as follows:

Bank of America Warehouse and Aggregation Facility.  We have a $500
million repurchase agreement with Bank of America, N.A. that allows both funding of loans and aggregation of loans for up to four months pending their sale or securitization. The one-year committed facility expires in May 2003 and bears interest at
either 0.90% or 1.10% above the one-month LIBOR.  The advance rate on loans is a maximum of 100% of the outstanding principal balance. At September 30, 2002, the balance outstanding under the Bank of America facility was $216.3
million.

CDC Warehouse and Aggregation Facility.  We have a $470 million repurchase agreement with CDC Mortgage Capital.  The agreement allows for both funding of loan originations
and aggregation of loans for up to nine months pending their sale or securitization.  The facility expires in March 2003 and bears interest at rates of either 0.95% or 1.25% above the one-month LIBOR.  The advance rate on loans is a
maximum of 100% of the outstanding principal balance.  At September 30, 2002, the balance outstanding under the CDC facility was $320.9 million.

UBS Warburg Warehouse and Aggregation
Facility. We have a $400 million committed loan purchase agreement with UBS Warburg Real Estate Securities that also allows both funding of loans and aggregation for up to nine months.  The two-year committed facility expires in May 2004
and bears interest at rates of either 1.00% or 1.15% above the one-month LIBOR. The advance rate on loans is a maximum of 100% of the outstanding principal balance.  At September 30, 2002, the balance outstanding on the facility was $381.3
million.

22





---

##### Table of Contents



Salomon Aggregation Facility.  We have a $800 million facility with Salomon Brothers Realty, which bears interest at a rate equal to the one-month
LIBOR plus 0.90%. This facility expires in December 2002. The maximum advance rate on loans is 101.75% of the outstanding principal balance.  At September 30, 2002, the balance outstanding on the facility was $275.3 million.

Salomon Warehouse Facility.  We have a $150 million repurchase agreement with Salomon Brothers Realty that allows for funding of loan originations. The facility expires in December 2002 and bears
interest at a rate equal to one-month LIBOR plus 1.10%. The advance rate on loans is a maximum of 100% of the outstanding principal balance.  At September 30, 2002, the balance outstanding under the Salomon warehouse facility was
zero.

Salomon Loan Agreement for Delinquent and Problem Loans.  We have a $25 million Master Loan and Security Agreement with Salomon Brothers Realty that is secured by delinquent or
problem loans and by properties we obtained in foreclosures. The advance rate on loans is subject to the specific condition of the loans and ranges from 65% to 98% of the fair value of the loan or property.  This facility expires in December
2002 and bears interest at a rate equal to the one-month LIBOR plus 2.00%.  At September 30, 2002, the balance outstanding on this facility was $11.7 million.

Morgan Stanley Aggregation
Facility.  We also have a $500 million aggregation facility with Morgan Stanley Dean Witter Mortgage Capital.  It expires in December 2002 and bears interest at a rate generally equal to the one-month LIBOR plus 1.00%. The advance
rate on loans is a maximum of 101.00% of the outstanding principal of the loan.  At September 30, 2002, the outstanding balance under this facility was $156.8 million.

We expect to renew and expand the Salomon
Aggregation Facility, the Salomon Warehouse Facility, the Salomon Loan Agreement for Delinquent and Problem Loans and the Morgan Stanley Aggregation Facility prior to their expiration in December 2002. In addition, we expect to increase the UBS
Warburg Warehouse and Aggregation Facility from $400 million to $750 million before the end of 2002.

Other Borrowings

As of September 30,
2002, the balance of other borrowings was $8.7 million.  This balance includes a non-revolving $4.9 million line of credit with an affiliate of U.S. Bank that is secured by our furniture and equipment.  Advances under this facility are
made periodically at the discretion of the lender and bear interest at a fixed rate established at the time of each advance for a term of three years. The remaining balance represents various lease transactions that meet the criteria to be recorded
as capital leases.

Residual Cash Flows

We fully repaid the remaining balance on our residual financing during the third quarter of 2002. We
anticipate that the residual cash flows will be a significant source of liquidity and working capital for us to support future operations.

Off-Balance Sheet Arrangements

In connection with our loans sold through securitization, as of September 30, 2002, there are $3.6 billion in loans owned by off-balance sheet trusts.  Under generally accepted accounting principles, we have
included our residual interests in these loans on our balance sheet. Had these off-balance sheet trusts been included in our consolidated financial statements, total assets and liabilities as of September 30, 2002 would have increased by $3.3
billion.

Cash Flow

For the nine months ended September 30, 2002, cash flow from operations provided $199.7 million in cash. 
Positive cash flow from operations resulted primarily from the focus on a loan sale strategy that optimizes cash flow and from the strong secondary market for loans.

Our loan origination and purchase
programs require significant cash investments, including the funding of: (i) fees paid to brokers and correspondents in connection with generating loans through wholesale lending activities, (ii) commissions paid to sales employees to
originate loans, and (iii) any difference between the amount funded per loan and the amount advanced under the current warehouse facilities. We also require cash to fund

23





---

##### Table of Contents



ongoing operating and administrative expenses, including capital expenditures and debt service. Our sources of operating cash flow include: (i) the premium
advance component of the aggregation facilities, (ii) cash premiums obtained in whole loan sales and securitizations, (iii) mortgage origination income and fees and (iv) cash flows from residual interests in securitizations. 
Additionally, hedge transactions may result in either positive or negative cash flows, based on changes in the interest rate environment.

Subject to the various uncertainties described above, we
anticipate that our liquidity, credit facilities and capital resources will be sufficient to fund our operations for the foreseeable future.

Other Developments

Quarterly Dividend

In September 2002, we declared our fourth consecutive quarterly cash dividend on our common stock at the rate of $0.05 per share.  The dividend
was paid on October 29, 2002 to stockholders of record on October 15, 2002.  We expect to continue to declare and pay a quarterly dividend.  However, any future dividend declaration will be subject to our earnings, financial position,
capital requirements, contractual restrictions and other relevant factors.

Stock Repurchase Program

In October 2002, our Board approved the
expansion of our Stock Repurchase Program from one million shares to two million shares.  As of September 30, 2002, we have repurchased 533,300 shares.

We expect to continue to fund these
repurchases with available corporate liquidity.  We anticipate that the number of shares to be purchased and the time of the purchase will be based upon the level of cash balances, general business conditions and other factors, including
alternative investment opportunities.  These purchases may be made in the open market, through block trades or in privately negotiated transactions.

Stock Options

We apply APB Opinion No. 25 to account for stock options.  If on January 1, 2002, we had adopted the fair value based method of accounting for an employee stock option or similar instrument provision of Statement
of Financial Accounting Standards No. 123, which would require us to expense the cost of stock options over their vesting period, our earnings per share for the nine months ended September 30, 2002 would have been reduced by $0.04 per
share.

Servicing Platform

In October 2002, we reestablished our servicing operations and started boarding loans.  As of October 31, 2002,
we have boarded 8,405 loans with a total principal balance of $1.3 billion.

Earnings Guidance

On October 17, 2002, we reaffirmed our guidance
of our 2002 diluted earnings per share of $6.75 - $6.85.  We also announced our earnings per share guidance for 2003 of $7.25.  The 2003 estimate is based upon expected production volume of $16 billion and a 2.00% operating
margin.

24





---

##### Table of Contents



Item 3. Quantitative and Qualitative Disclosures About Market Risk

We carry interest-sensitive assets on our balance sheet that are financed by interest-sensitive
liabilities.  Since the interval for re-pricing of the assets and liabilities is not matched, we are subject to interest-rate risk.  A sudden, sustained increase or decrease in interest rates would impact our net interest income, as well
as the fair value of our residual interests in securitizations.  We employ hedging strategies from time to time to manage some of the interest-rate risks inherent in our assets and liabilities.  These strategies are designed to create
gains when movements in interest rates would cause the value of our assets to decline, and result in losses when movements in interest rates cause the value of our assets to increase.

We measured the
sensitivity of the current value of our residual interests to changes in interest rates.  Changes in interest rates are defined as instantaneous and sustained parallel interest rate movements in 50 basis point increments in the forward LIBOR
curve.  We estimated the fair value of our residual interests assuming there would be no changes in interest rates from those at period end.  Once we established the base case, we projected cash flows for each of the defined interest rate
scenarios.  These projections were then compared with the base case to determine the estimated change to the fair value of our residual interests.

The following table summarizes the sensitivity
analysis of changes in the fair value of our residual interests as of September 30, 2002 and December 31, 2001:

|                             |                                                                                                                                        | Change in fair value(1) as of: |     
|---------------------------- | -------------------------------------------------------------------------------------------------------------------------------------- | ------------------------------ | ----
|                             |                                                                                                                                        |                                |     
|                             |                                                                                                                                        | September 30, 2002             |     
|                             |                                                                                                                                        |                                |     
|Increase of 100 basis points |                                                                                                                                        |                                | (7.2
|Increase of 50 basis points  |                                                                                                                                        |                                | (4.2
|Decrease of 50 basis points  |                                                                                                                                        |                                | 4.8 
|Decrease of 100 basis points |                                                                                                                                        |                                | 10.1
|                             |                                                                                                                                        |                                |     
|(1)                          | Change in fair value is measured based on the increase or decrease in value assuming a parallel shift in the forward LIBOR curve only.
|                             |                                                                                                                                        |                                |     

At September 30, 2002, we had entered into Euro futures contracts designed to mitigate the interest rate risk in the residual assets. Historically, gains or losses in these contracts have offset
the change in residual value as interest rates have changed.

Item 4. Controls and Procedures

Within 90 days prior to the filing date of this report, we carried out an evaluation, under the supervision and with the participation of our
Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures.  Disclosure controls and procedures are designed to ensure that information required to be disclosed in our reports filed or
submitted under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions rules and forms.  Based upon that evaluation, our Chief
Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective.  There have been no significant changes in our internal controls or in other factors that could significantly affect internal
controls subsequent to the date we carried out this evaluation.

25





---

##### Table of Contents



PART II - OTHER INFORMATION

Item 1. Legal Proceedings

We have previously disclosed our material litigation and regulatory issues in our 2001 Annual Report on Form 10-K, and our Quarterly Reports on
Form 10-Q for the first and second quarters of 2002.  Below we have provided updates on those matters for which there were material developments during the third quarter of 2002.

Grimes.
As previously disclosed in our Form 10-K for the year ended December 31, 2001, in June 2001, we were served with a class action complaint filed by Richard L. Grimes and Rosa L. Grimes against New Century Mortgage Corporation. The action was filed in
the U.S. District Court for the Northern District of California, San Francisco Division, and seeks rescission, restitution and damages on behalf of the two plaintiffs, others similarly situated and on behalf of the general public. The complaint
alleges a violation of TILA and Business & Professions Code § 17200. Specifically, the complaint alleges that we gave the borrowers the required three-day notice of their right to rescind before the loan transaction had technically been
consummated. Our Motion for Summary Judgment was granted on January 25, 2002; the judge held that New Century had not violated TILA and dismissed the 17200 claim without prejudice. Plaintiff filed a notice of appeal; their opening brief was filed on
July 1, 2002 and our responsive brief was filed in mid-August, 2002.

Perry. As previously disclosed in our Form 10-K for the year ended December 31, 2001, in July 2001, Charles Perry Jr. filed
a class action complaint against New Century Mortgage Corporation and Noreast Mortgage Company, Inc. in the U.S. District Court for the District of Massachusetts. The complaint alleges that certain payments made to mortgage brokers, sometimes
referred to as yield spread premiums, violate the federal Real Estate Settlement Procedures Act. The complaint also alleges that we induced mortgage brokers to breach their fiduciary duties to borrowers. The complaint was amended twice to add new
plaintiffs, Eugene and Margaret Flood. Plaintiffs filed an Unopposed Motion to Strike Class Allegations on July 23, 2002 which was granted by the court on August 14, 2002.

Smith. As previously
disclosed in our Form 10-K for the year ended December 31, 2001, in August 2001, a former employee named Dean Smith filed a class action complaint against New Century Financial Corporation and New Century Mortgage Corporation for alleged unpaid
overtime, penalties and damages on behalf of himself and other loan officers. The action is pending in the United States District Court for the Southern District of California, in Santa Ana. We filed our answer in September 2001. Notices to
potential class members were sent in early 2002; approximately 50 individuals timely opted in to join the class action. The case was resolved at mediation on July 26, 2002; the court approved the settlement and the case has been dismissed.  The
amount of the settlement did not have a material adverse effect on our results of operations or financial position.

Barney. As previously disclosed in our Form 10-K for the year ended
December 31, 2001, in December, 2001, Sandra Barney filed a class action complaint against New Century Mortgage Corporation in the Circuit Court in Cook County, Chicago, Illinois. The complaint alleges the unauthorized practice of law and violation
of the Illinois Consumer Fraud Act for performing document preparation services for a fee by non-lawyers, and seeks to recover the fees charged for the document preparation, compensatory and punitive damages, attorneys fees and costs. We filed
a motion to dismiss in February 2002; the case was then consolidated with other similar cases filed against other lenders. In late August, 2002, the court ordered plaintiffs to dismiss their cases with prejudice; our plaintiff filed her Notice of
Appeal on September 1, 2002.

Bernstein. As previously disclosed in our Form 10-Q for the first quarter of 2002, Paul Bernstein filed a class action complaint against New Century
Mortgage Corporation in the Circuit Court of Cook County, Chicago, Illinois. The complaint seeks damages for receiving unsolicited advertisements to telephone facsimile machines in violation of the Telephone Consumer Protection Act, 47 U.S.C. §
227, and the Illinois Consumer Fraud Act. We timely removed the case to federal court on May 9, 2002. Plaintiff filed a motion to remand the case to state court on May 13, 2002; additional authorities were filed by the parties in October, 2002 and
we await a ruling.

26





---

##### Table of Contents



Overman.In September, 2002, Robert E. Overman & Martin Lemp filed a class action complaint in the Superior Court for the Alameda County,
California, against New Century Financial Corporation, New Century Mortgage Corporation, U.S. Bancorp, Loan Management Services, Inc., and certain individuals affiliated with Loan Management Services.  The complaint alleges violations of
California Consumers Legal Remedies Act, Unfair, Unlawful and Deceptive Business and Advertising Practices in violation of Business & Professions Code Sections 17200 and 17500, Fraud-Misrepresentation and Concealment and Constructive
Trust/Breach of Fiduciary Duty and damages including restitution, compensatory and punitive damages, and attorneys fees and costs.  Our response is due in mid-November 2002.

We are also a
party to various legal proceedings arising out of the ordinary course of business. Management believes that any liability with respect to our legal actions, individually or in the aggregate, will not have a material adverse effect on our business,
results of operation or financial position.



Item 6.     Exhibits and Reports on Form 8-K

(a)   Exhibits required by Item 601 of Regulation S-K

See Exhibit
Index

(b)   Reports on Form 8-K

None

27





---

##### Table of Contents



SIGNATURES

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

|                         | NEW CENTURY FINANCIAL CORPORATION
|------------------------ | ---------------------------------
|                         |                                  
|DATE:  November 14, 2002 | By:                              
|                         |                                  
|                         |                                  
|                         |                                  
|DATE:  November 14, 2002 | By:                              
|                         |                                  
|                         |                                  
|                         |                                  

28





---

##### Table of Contents



I, Robert K. Cole, certify that:

|1. | I have reviewed this quarterly report on Form 10-Q of New Century Financial Corporation;                                                                                                                                                                                                                                                                                                 
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|2. | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements
made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;                                                           
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|3. | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial
condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;                                                                              
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|4. | The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act
Rules 13a-14 and 15d-14) for the registrant and we have:                                                                                                                                                                
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|5. | The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of
registrants board of directors (or persons performing the equivalent function):                                                                                                                                           
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|6. | The registrants other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in
other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: November 14, 2002

| | /s/   Robert K. Cole                                | 
| | --------------------------------------------------- | 
| |                                                     | 
| | Robert K. Cole Chairman and Chief Executive Officer | 

29





---

##### Table of Contents



I, Brad Morrice, certify that:

|1. | I have reviewed this quarterly report on Form 10-Q of New Century Financial Corporation;                                                                                                                                                                                                                                                                                                 
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|2. | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements
made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;                                                           
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|3. | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial
condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;                                                                              
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|4. | The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act
Rules 13a-14 and 15d-14) for the registrant and we have:                                                                                                                                                                
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|5. | The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of
registrants board of directors (or persons performing the equivalent function):                                                                                                                                           
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|6. | The registrants other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in
other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: November 14, 2002

| | /s/   Brad Morrice     | 
| | ---------------------- | 
| |                        | 
| | Brad Morrice President | 

30





---

##### Table of Contents



I, Edward F. Gotschall, certify that:

|1. | I have reviewed this quarterly report on Form 10-Q of New Century Financial Corporation;                                                                                                                                                                                                                                                                                                 
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|2. | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements
made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;                                                           
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|3. | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial
condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;                                                                              
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|4. | The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act
Rules 13a-14 and 15d-14) for the registrant and we have:                                                                                                                                                                
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|5. | The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of
registrants board of directors (or persons performing the equivalent function):                                                                                                                                           
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|   |                                                                                                                                                                                                                                                                                                                                                                                          
|6. | The registrants other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in
other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: November 14, 2002

| | /s/Edward F. Gotschall                      | 
| | ------------------------------------------- | 
| |                                             | 
| | Edward F. Gotschall Chief Financial Officer | 

31





---

##### Table of Contents



EXHIBIT INDEX

|Exhibit Number | Description of Exhibit                                                                                                                                                                                                                                       
|-------------- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|               |                                                                                                                                                                                                                                                              
|               |                                                                                                                                                                                                                                                              
|* 3.1          | First Amended and Restated Certificate of Incorporation of the Company                                                                                                                                                                                       
|               |                                                                                                                                                                                                                                                              
|**3.2          | Certificate of Designation for Series 1998A Convertible Preferred Stock                                                                                                                                                                                      
|               |                                                                                                                                                                                                                                                              
|***3.3         | Certificate of Designation for Series 1999A Convertible Preferred Stock                                                                                                                                                                                      
|               |                                                                                                                                                                                                                                                              
|*3.4           | First Amended and Restated Bylaws of the Company                                                                                                                                                                                                             
|               |                                                                                                                                                                                                                                                              
|****3.5        | Amended Certificate of Designation for Series 1999A Convertible Preferred Stock                                                                                                                                                                              
|               |                                                                                                                                                                                                                                                              
|* 4.1          | Specimen Stock Certificate                                                                                                                                                                                                                                   
|               |                                                                                                                                                                                                                                                              
|*****4.2       | Specimen Series 1998A Convertible Preferred Stock Certificate                                                                                                                                                                                                
|               |                                                                                                                                                                                                                                                              
|***4.3         | Specimen Series 1999A Convertible Preferred Stock Certificate                                                                                                                                                                                                
|               |                                                                                                                                                                                                                                                              
|10.1           | Amendment No. 1 to the Committed Note Purchase and Security Agreement, dated as of June 15, 2002, by and among New Century Funding I, UBS Warburg Real Estate Securities Inc. and each
person party thereto as a Purchaser or a Noteholder from time to time.
|               |                                                                                                                                                                                                                                                              
|10.2           | Amendment No. 3 to Amended and Restated Master Loan and Security Agreement, dated as of June 20, 2002, by and between NC Capital Corporation and Morgan Stanley Dean Witter Mortgage
Capital Inc.                                                            
|               |                                                                                                                                                                                                                                                              
|10.3           | Employee Stock Purchase Plan, as amended                                                                                                                                                                                                                     
|               |                                                                                                                                                                                                                                                              
|10.4           | Amendment No. 1 to the Amended and Restated Master Repurchase Agreement, dated as of July 26, 2002, by and among CDC Mortgage Capital Inc., New Century Mortgage Corporation and NC
Capital Corporation                                                      
|               |                                                                                                                                                                                                                                                              
|10.5           | Amendment No. 2 to the Amended and Restated Master Repurchase Agreement, dated as of August 5, 2002, by and among CDC Mortgage Capital Inc., New Century Mortgage Corporation and NC
Capital Corporation                                                     
|               |                                                                                                                                                                                                                                                              
|10.6           | Amendment No. 4 to Amended and Restated Master Loan and Security Agreement, dated as of August 15, 2002, by and between NC Capital Corporation and Morgan Stanley Dean Witter Mortgage
Capital Inc.                                                          
|               |                                                                                                                                                                                                                                                              
|99.1           | Certification of Robert K. Cole pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                     
|               |                                                                                                                                                                                                                                                              
|99.2           | Certification of Edward Gotschall pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                   

32





---

##### Table of Contents



|99.3 | Certification of Brad A. Morrice pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|---- | -----------------------------------------------------------------------------------------------------------------------------------------



|*     | Incorporated by reference from the Companys Form S-1 Registration Statement (No. 333-25483) as filed with the SEC on June 23, 1997.
|----- | ------------------------------------------------------------------------------------------------------------------------------------
|      |                                                                                                                                     
|**    | Incorporated by reference from the Companys Form 8-K as filed with the SEC on December 8, 1998.                                    
|      |                                                                                                                                     
|***   | Incorporated by reference from the Companys Annual Report on Form 10-K for the year ended December 31, 1997.                       
|      |                                                                                                                                     
|****  | Incorporated by reference from the Companys Quarterly Report on Form 10-Q as filed with the SEC on May 15, 2000.                   
|      |                                                                                                                                     
|***** | Incorporated by reference from the Companys Annual Report on Form 10-K for the year ended December 31, 1998 as filed with the SEC. 

33