DYNEX CAPITAL INC
10-Q, 1998-08-14
REAL ESTATE INVESTMENT TRUSTS
Previous: TECHNOLOGY FUNDING VENTURE PARTNERS IV, 10-Q, 1998-08-14
Next: DYNEX CAPITAL INC, SC 13D/A, 1998-08-14





                                   UNITED STATES
                        SECURITIES AND EXCHANGE COMMISSION
                                Washington, DC 20549

                                      FORM 10-Q



     |X|    Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
            Exchange  Act of 1934

                         For the quarter ended June 30, 1998


     |_|    Transition Report Pursuant to Section 13 or 15(d) of the Securities
            Exchange Act of 1934

                            Commission file number 1-9819


                                  DYNEX CAPITAL, INC.
              (Exact name of registrant as specified in its charter)




           Virginia                                          52-1549373
(State or other jurisdiction of                            (I.R.S. Employer
 incorporation or organization)                           Identification No.)

10900 Nuckols Road, 3rd Floor, Glen Allen, Virginia              23060
     (Address of principal executive offices)                 (Zip Code)

                                 (804) 217-5800
              (Registrant's telephone number, including area code)

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

     On July 31, 1998, the  registrant had 45,981,020  shares of common stock of
$.01 value outstanding, which is the registrant's only class of common stock.

<PAGE>

                               DYNEX CAPITAL, INC.
                                    FORM 10-Q

                                      INDEX

<TABLE>
<CAPTION>


                                                                                             PAGE


 
PART I.           FINANCIAL INFORMATION
<S>                 <C>                                                                       <C>   

         Item 1.  Financial Statements

                  Consolidated Balance Sheets at June 30, 1998 and
                  December 31, 1997.........................................................   3

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

                  Consolidated Statement of Shareholders' Equity for
                  the six months ended June 30, 1998........................................   5

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

                  Notes to Unaudited Consolidated Financial Statements......................   7

         Item 2.  Management's Discussion and Analysis of
                  Financial Condition and Results of Operations.............................  13


PART II.          OTHER INFORMATION

         Item 1.  Legal Proceedings ........................................................   30

         Item 2.  Changes in Securities.....................................................   30

         Item 3.  Defaults Upon Senior Securities...........................................   30

         Item 4.  Submission of Matters to a Vote of Security Holders.......................   30

         Item 5.  Other Information.........................................................   30

         Item 6.  Exhibits and Reports on Form 8-K..........................................   31


         SIGNATURES.........................................................................   32

</TABLE>
<PAGE>

PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements

DYNEX CAPITAL, INC.
CONSOLIDATED BALANCE SHEETS
(amounts in thousands except share data)
<TABLE>
<CAPTION>

                                                                              June 30,             December 31,
ASSETS                                                                          1998                   1997
                                                                          ------------------     ------------------
<S>                                                                              <C>                    <C>

Investments:
    Collateral for collateralized bonds                                    $     4,968,405        $     4,375,561
    Mortgage securities                                                            264,054                513,750
    Other investments                                                              229,058                214,120
    Assets held for securitization                                                 524,859                235,023
                                                                          ------------------     ------------------
                                                                                 5,986,376              5,338,454

Cash                                                                                20,357                 18,329
Accrued interest receivable                                                          5,157                  5,628
Other assets                                                                        58,692                 15,761
                                                                          ==================     ==================
                                                                           $     6,070,582        $     5,378,172
                                                                          ==================     ==================

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES                                                                                          
Non-recourse debt - collateralized bonds                                   $     4,070,203        $     3,632,079
Recourse debt:                                                                                       
    Secured by collateralized bonds retained                                       602,110                494,493
    Secured by assets                                                              661,373                510,491
    Unsecured                                                                      140,563                140,711
                                                                          ------------------     ------------------
                                                                                 5,474,249              4,777,774

Accrued interest payable                                                             7,446                  7,240
Accrued expenses and other liabilities                                              28,864                 12,756
Dividends payable                                                                   16,990                 19,493
                                                                          ------------------     ------------------
                                                                                 5,527,549              4,817,263
                                                                          ------------------     ------------------

SHAREHOLDERS' EQUITY
Preferred stock, par value $.01 per share,
   50,000,000 shares authorized:
      9.75% Cumulative Convertible Series A,
        1,309,061 and 1,397,511 issued and outstanding, respectively                29,900                 31,920
      9.55% Cumulative Convertible Series B,
        1,912,434 and 1,957,490 issued and outstanding, respectively                44,767                 45,822
      9.73% Cumulative Convertible Series C,
        1,840,000 and 1,840,000 issued and outstanding, respectively                52,740                 52,740
Common stock,  par value $.01 per share,
  100,000,000 shares authorized,
  45,712,366 and 45,146,242 issued and outstanding, respectively                       457                    451
Additional paid-in capital                                                         349,070                342,570
Accumulated other comprehensive income                                              62,054                 79,441
Retained earnings                                                                    4,045                  7,965
                                                                          ------------------     ------------------
                                                                                   543,033                560,909
                                                                          ------------------     ------------------

                                                                           $     6,070,582        $     5,378,172
                                                                          ==================     ==================
<FN>
See notes to unaudited consolidated financial statements.
</FN>
</TABLE>

<PAGE>
DYNEX CAPITAL, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(amounts in thousands except share data)
<TABLE>
<CAPTION>


                                                          Three Months Ended                       Six Months Ended
                                                               June 30,                                June 30,
                                                  -----------------------------------     -----------------------------------
                                                       1998                1997                1998                1997
                                                  ---------------     ---------------     ---------------     ---------------
<S>                                                     <C>                <C>                  <C>                 <C>

Interest income:
   Collateral for collateralized bonds              $    74,130        $    45,433         $   145,710         $    93,895
   Mortgage securities                                   15,017             21,420              29,947              41,050
   Other investments                                      5,543              3,150              10,536               5,525
   Assets held for securitization                        16,323             11,113              23,152              17,669
                                                  ---------------     ---------------     ---------------     ---------------
                                                        111,013             81,116             209,345             158,139

Interest and related expense:
   Non-recourse debt                                     57,449             32,737             115,364              66,946
   Recourse debt                                         32,891             25,082              53,265              45,753
   Other                                                    651                414               1,066                 971
                                                  ---------------     ---------------     ---------------     ---------------
                                                         90,991             58,233             169,695             113,670

Net interest margin before provision for losses          20,022             22,883              39,650              44,469
Provision for losses                                     (1,727)            (1,420)             (3,681)             (2,415)
                                                  ---------------     ---------------     ---------------     ---------------
Net interest margin                                      18,295             21,463              35,969              42,054

Gain on sale of investments and trading revenue
                                                          3,573              2,201               8,230               4,688
Other income                                              1,164                490               1,792                 941
General and administrative expenses                      (7,433)            (5,770)            (15,960)            (10,989)
                                                  ---------------     ---------------     ---------------     ---------------
Net income                                               15,599             18,384              30,031              36,694
Dividends on preferred stock                             (3,276)            (3,716)             (6,563)             (7,403)
                                                  ===============     ===============     ===============     ===============

Net income available to common shareholders         $    12,323        $    14,668         $    23,468         $    29,291
                                                  ===============     ===============     ===============     ===============

Net income per common share:
   Basic                                            $     0.27         $      0.35         $      0.52         $      0.70
                                                  ===============     ===============     ===============     ===============
   Diluted                                          $     0.27         $      0.34         $      0.52         $      0.69
                                                  ===============     ===============     ===============     ===============

<FN>
See notes to unaudited consolidated financial statements.
</FN>
</TABLE>

<PAGE>

DYNEX CAPITAL, INC.
CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
(amounts in thousands except share data)


<TABLE>
<CAPTION>


                                                                                        Accumulated
                                                                         Additional        Other
                                                Preferred     Common       Paid-in     Comprehensive     Retained
                                                  Stock        Stock       Capital         Income        Earnings      Total
                                                ------------ ----------- ------------- ---------------- ------------ -----------

<S>                                                 <C>          <C>         <C>             <C>            <C>          <C>

Balance at December 31, 1997                     $ 130,482     $   451    $  342,570      $  79,441      $   7,965    $ 560,909

Comprehensive income:
   Net income - six months ended
     June 30, 1998                                       -           -             -              -         30,031       30,031
   Change in net unrealized gain on
     investments classified as
     available-for-sale during the period                -            -           -         (17,387)             -      (17,387)
                                                ------------ ----------- ------------- ---------------- ------------ -----------
Total comprehensive income                               -           -             -        (17,387)        30,031       12,644

Issuance of common stock                                 -           3         4,037              -              -        4,040
Conversion of preferred stock                       (3,075)          3         3,072              -              -            -
Repurchase of common stock                               -           -          (609)             -              -         (609)
Dividends on common stock
   at $0.30 per share                                    -           -             -              -        (27,388)     (27,388)
Dividends on preferred stock                             -           -             -              -         (6,563)      (6,563)
                                                ------------ ----------- ------------- ---------------- ------------ -----------

Balance at June 30, 1998                         $ 127,407     $   457    $  349,070      $  62,054       $ 4,045     $ 543,033
                                                ============ =========== ============= ================ ============ ===========

<FN>

See notes to unaudited consolidated financial statements.
</FN>
</TABLE>

<PAGE>

 DYNEX CAPITAL, INC.
 CONSOLIDATED STATEMENTS OF CASH FLOW
<TABLE>
<CAPTION>

                                                                                   Six Months Ended
                                                                       -----------------------------------------
 (amounts in thousands)                                                                 June 30,
                                                                             1998                   1997
                                                                       ------------------     ------------------
<S>                                                                           <C>                    <C>
 
Operating activities:
   Net income                                                             $    30,031           $    36,694
   Adjustments to reconcile net income to net cash provided by
     operating activities:
     Provision for losses                                                       3,681                 2,415
     Gain on sale of investments and trading revenue                           (8,230)               (4,688)
     Amortization and depreciation                                             24,746                11,693
     Net increase in accrued interest, other assets and other                 (12,823)              (39,984)
        liabilities
                                                                       ------------------     ------------------
          Net cash provided by operating activities                            37,405                 6,130
                                                                       ------------------     ------------------

 Investing activities:
   Collateral for collateralized bonds:
     Fundings of investments subsequently securitized                      (1,378,951)             (931,582)
     Principal payments on collateral                                       1,033,445               387,040
     Increase in accrued interest receivable                                   (2,293)               (3,315)
     Net increase in funds held by trustees                                    (4,206)                 (432)
   Net increase in assets held for securitization                            (290,293)              (42,560)
   Purchase of other investments                                              (96,755)              (62,586)
   Payments on other investments                                               11,933                 7,338
   Proceeds from sale of other investments                                     26,647                 1,727
   Purchase of mortgage securities                                           (219,911)             (839,344)
   Payments on mortgage securities                                             86,552                36,374
   Proceeds from sales of mortgage securities                                  78,569               432,011
   Proceeds from sale of single family operations                               9,500                 9,500
   Capital expenditures                                                        (1,704)               (2,037)
                                                                       ------------------     ------------------
        Net cash used for investing activities                               (747,467)           (1,007,866)
                                                                       ------------------     ------------------

 Financing activities:
   Collateralized bonds:
     Proceeds from issuance of bonds                                        1,515,241               897,649
     Principal payments on bonds                                           (1,013,553)             (383,655)
     (Decrease) increase in accrued interest payable                             (361)                  670
   Proceeds from recourse debt borrowings, net                                243,816               502,342
   Net proceeds from issuance of common stock                                   4,040                14,832
   Repurchase of common stock                                                    (609)                    -
   Dividends paid                                                             (36,484)              (33,588)
                                                                       ------------------     ------------------
        Net cash provided by financing activities                             712,090               998,250
                                                                       ------------------     ------------------

 Net increase (decrease) in cash                                                2,028                (3,486)
 Cash at beginning of year                                                     18,329                11,396
                                                                       ==================     ==================
 Cash at end of year                                                      $    20,357           $     7,910
                                                                       ==================     ==================

 Cash paid for interest                                                   $   162,533           $   107,622
                                                                       ==================     ==================

 Supplemental disclosure of non-cash activities:
      Mortgage securities owned subsequently securitized                  $   257,959           $    92,775
                                                                       ==================     ==================
 
      Other investments owned subsequently securitized                    $    37,211           $         -
                                                                       ==================     ==================


<FN>
See notes to unaudited consolidated financial statements.
</FN>
</TABLE>


<PAGE>

DYNEX CAPITAL, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 1998
(amounts in thousands except share data)

NOTE 1--BASIS OF PRESENTATION

     The accompanying  consolidated  financial  statements have been prepared in
accordance  with the  instructions  to Form 10-Q and do not  include  all of the
information and notes required by generally accepted  accounting  principles for
complete financial statements. The consolidated financial statements include the
accounts of Dynex Capital,  Inc.,  its  wholly-owned  subsidiaries,  and certain
other  entities.  As used herein,  the "Company"  refers to Dynex Capital,  Inc.
("Dynex") and each of the entities that is consolidated with Dynex for financial
reporting  purposes.  A portion of the  Company's  operations  are  operated  by
taxable  corporations that are consolidated  with Dynex for financial  reporting
purposes,  but are not  consolidated  for income tax purposes.  All  significant
intercompany balances and transactions have been eliminated in consolidation.

     In the opinion of  management,  all  material  adjustments,  consisting  of
normal recurring  adjustments,  considered  necessary for a fair presentation of
the  consolidated  financial  statements  have been included.  The  Consolidated
Balance  Sheets  at June 30,  1998  and  December  31,  1997,  the  Consolidated
Statements  of  Operations  for the three and six months ended June 30, 1998 and
1997,  the  Consolidated  Statement of  Shareholders'  Equity for the six months
ended  June 30,  1998,  the  Consolidated  Statements  of Cash Flows for the six
months ended June 30, 1998 and 1997 and related notes to consolidated  financial
statements  are unaudited.  Operating  results for the six months ended June 30,
1998 are not necessarily  indicative of the results that may be expected for the
year ending  December 31, 1998.  For further  information,  refer to the audited
consolidated  financial  statements and footnotes included in the Company's Form
10-K for the year ended December 31, 1997.

     Certain  amounts  for 1997  have  been  reclassified  to  conform  with the
presentation for 1998.


NOTE 2--EARNINGS PER SHARE

     Earnings  per share  ("EPS")  as shown on the  consolidated  statements  of
operations  for the  three  and six  months  ended  June  30,  1998  and 1997 is
presented  on both a basic and  diluted  EPS  basis.  Diluted  EPS  assumes  the
conversion  of the  convertible  preferred  stock into common  stock,  using the
if-converted method, and stock appreciation rights ("SARs"),  using the treasury
stock  method  but  only  if  these  items  are  dilutive.  As a  result  of the
two-for-one split of the Company's common stock in May 1997, the preferred stock
is convertible into two shares of common stock for one share of preferred stock.

     The following  tables  reconcile the numerator and denominator for both the
basic and diluted EPS for the three and six months ended June 30, 1998 and 1997.
<TABLE>
<CAPTION>


                                             Three Months Ended June 30,                          Six Months Ended June 30,
                                           1998                      1997                      1998                      1997
                                   ----------------------    ----------------------  ----------------------  ----------------------
                                               Weighted-                 Weighted-                Weighted-               Weighted-
                                                Average                   Average                  Average                 Average
                                                Number                    Number                   Number                  Number
                                   Income      of Shares     Income      of Shares    Income      of shares    Income     of Shares
                                   --------   ----------    --------    ----------   --------    ----------   --------   ----------
<S>                                  <C>          <C>          <C>          <C>         <C>          <C>         <C>         <C>

Net income                         $15,599                  $18,384                  $30,031                  $36,694
Less:  Dividends paid on 
   preferred stock                  (3,276)                  (3,716)                  (6,563)                  (7,403)
                                   --------   ----------    --------    ----------   --------    ----------   --------   ----------
       Basic                        12,323    45,673,946     14,668     42,430,631    23,468     45,548,238    29,291    42,050,789

Effect of dividends and additional 
  shares of preferreD stock:
     Series A                           -              -      1,381      2,983,048          -            -       1,967    3,020,603
     Series B                           -              -        993      4,180,308          -            -       2,750    4,262,370
                                   =======    ==========    =======     ==========   ========    ==========    ========  ==========
       Diluted                     $12,323    45,673,946    $17,042     49,593,987   $23,468     45,548,238     34,008   49,333,762
                                   =======    ==========    =======     ==========   ========    ==========    ========  ==========

Basic EPS                                          $0.27                     $0.35                    $0.52                   $0.70
                                               ==========                =========                =========              ==========

Diluted EPS                                        $0.27                     $0.34                    $0.52                   $0.69
                                               ==========                =========                =========              ==========


Reconciliation of anti-dilutive
   shares:
   Dividends and additional shares
     of preferred stock:
       Series A                       785      2,630,418           -             -      1,579     2,668,792          -            -
       Series B                     1,148      3,826,966           -             -      2,298     3,849,590          -            -
       Series C                     1,343      3,680,000       1,342     3,679,099      2,686     3,680,000      2,686    3,680,000
   Expense and incremental
     shares of stock                  100        162,287         505       172,640        600       162,287      1,012      172,640
     appreciation rights
                                   --------   ----------     -------     ----_----    --------   ----------    --------  ----------
                                   $ 3,376    10,299,671     $ 1,847     3,851,739    $ 7,163    10,360,669    $ 3,698    3,852,640
                                   =======    ==========     =======     =========    ========   ==========    ========  ==========
 
</TABLE>


NOTE 3--COLLATERAL FOR COLLATERALIZED BONDS, MORTGAGE SECURITIES AND OTHER 
INVESTMENTS

     The following table summarizes the Company's  amortized cost basis and fair
value of collateral  for  collateralized  bonds,  mortgage  securities and other
investments  classified as  available-for-sale at June 30, 1998 and December 31,
1997, and the related average  effective  interest rates  (calculated  excluding
unrealized  gains and losses) for the month ended June 30, 1998 and December 31,
1997:

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
                                                    June 30, 1998                            December 31, 1997
- ---------------------------------------------------------------------------------------------------------------------
                                                                Effective                                   Effective
                                                                 Interest                                    Interest
                                             Fair Value            Rate                Fair Value              Rate
- ---------------------------------------------------------------------------------------------------------------------
<S>                                             <C>                <C>                    <C>                   <C> 

Collateral for collateralized bonds:
     Amortized cost                        $   4,918,708             7.6%           $   4,317,945              7.5%
  Allowance for losses                           (21,861)                                 (24,811)
- ---------------------------------------------------------------------------------------------------------------------
     Amortized cost, net                       4,896,847                                4,293,134
  Gross unrealized gains                          91,100                                   94,825
  Gross unrealized losses                        (19,542)                                 (12,398)
- ---------------------------------------------------------------------------------------------------------------------
                                             $ 4,968,405                            $   4,375,561
- ---------------------------------------------------------------------------------------------------------------------

Mortgage securities:
  Adjustable-rate mortgage securities      $      77,733             6.7%           $     403,117              7.7%
  Fixed-rate mortgage securities                 109,368             7.1%                  21,463              9.1%
  Derivative and residual securities              90,330            13.5%                  97,848             16.3%
- ---------------------------------------------------------------------------------------------------------------------
                                                 277,431                                  522,428
  Allowance for losses                            (3,281)                                  (5,692)
   ------------------------------------------------------------------------------------------------------------------
        Amortized cost, net                      274,150                                  516,736
   Gross unrealized gains                         12,643                                   18,144
   Gross unrealized losses                       (22,739)                                 (21,130)
- ---------------------------------------------------------------------------------------------------------------------
                                                 264,054                            $      513,750
- ---------------------------------------------------------------------------------------------------------------------

Other investments: (1)
      Amortized cost                       $      26,019             7.5%           $           -
   Gross unrealized gains                            592                                        -
   Gross unrealized losses                             -                                        -
- ---------------------------------------------------------------------------------------------------------------------
                                           $      26,611                            $           -
- ---------------------------------------------------------------------------------------------------------------------
<FN>

     (1) Excludes  $202,447 and $214,120 of other  investments at amortized cost
at June 30, 1998 and December 31, 1997,  respectively,  which are not classified
as debt securities  according to Statement of Financial  Accounting Standard No.
115  "Accounting for Certain  Investments in Debt and Equity  Securities" and as
such are not considered available-for-sale.
</FN>
</TABLE>


     Collateral  for  collateralized  bonds consists of debt  securities  backed
primarily by  adjustable-rate  and  fixed-rate  mortgage  loans secured by first
liens on single  family  and  multifamily  residential  housing  properties  and
commercial properties,  manufactured housing installment loans secured by either
a UCC  filing or a motor  vehicle  title,  and  property  tax  receivables.  All
collateral  for  collateralized  bonds is  pledged  to secure  repayment  of the
related collateralized bonds. All principal and interest (less servicing-related
fees) on the collateral is remitted to a trustee and is available for payment on
the collateralized  bonds. The Company's exposure to credit losses on collateral
for  collateralized  bonds is  generally  limited  to the  principal  amount  of
collateral pledged in excess of the related  collateralized bonds issued, as the
collateralized  bonds issued by the  limited-purpose  finance  subsidiaries  are
non-recourse to the Company.

     Mortgage  securities  with an aggregate  principal  balance of $84,537 were
sold during the six months ended June 30, 1998 for an aggregate  gain of $1,897.
The specific  identification  method is used to calculate  the basis of mortgage
securities  sold.  Gain on sale of investments and trading revenue also includes
realized  gains of $4,873 on various  trading  positions  closed  during the six
months ended June 30, 1998. At June 30, 1998, the Company had  outstanding  open
treasury future positions with a notional value of $855 million remaining.  Such
positions had a  mark-to-market  gain of $1,038 based upon quotes  obtained from
third party dealers,  which was included in the gain on sale of investments  and
trading revenue.

     The Company uses  estimates in  establishing  fair value for its  financial
instruments.  Estimates of fair value for financial  instruments may be based on
market prices provided by certain  dealers.  Estimates of fair value for certain
other  financial  instruments are determined by calculating the present value of
the projected cash flows of the instruments  using  appropriate  discount rates,
prepayment rates and credit loss assumptions.  The discount rates used are based
on  management's  estimates of market  rates,  and the cash flows are  projected
utilizing the current interest rate environment and forecasted prepayment rates.
Estimates of fair value for other  financial  instruments are based primarily on
management's  judgment.   Since  the  fair  value  of  the  Company's  financial
instruments is based on estimates, actual gains and losses recognized may differ
from those estimates recorded in the consolidated financial statements.


NOTE 4--ADOPTION OF FINANCIAL ACCOUNTING STANDARDS

     In January 1998, the Company adopted the Statement of Financial  Accounting
Standard No. 130, "Reporting  Comprehensive Income" ("FAS No. 130"). FAS No. 130
requires  companies  to classify  items of other  comprehensive  income by their
nature in a financial  statement  and display the  accumulated  balance of other
comprehensive  income separately from retained  earnings and additional  paid-in
capital in the equity section of a statement of financial  position.  The impact
of  adopting  FAS No. 130 did not result in a material  change to the  Company's
financial position and results of operations.

     In June 1997, the Financial  Accounting Standards Board issued Statement of
Financial  Accounting  Standard  No.  131,  "Disclosures  about  Segments  of an
Enterprise and Related  Information"  ("FAS No. 131").  FAS No. 131  establishes
standard for reporting information about operating segments and is effective for
financial  statements issued for fiscal years beginning after December 15, 1997.
There will be no significant  changes to the Company's  disclosures  pursuant to
the adoption of FAS No. 131.

     In January 1998, the Financial  Accounting Standards Board issued Statement
of Financial Accounting Standard No. 132, "Employers'  Disclosure about Pensions
and  Other  Postretirement  Benefits"  ("FAS  No.  132").  FAS No.  132  revises
employers'  disclosures about pension and other postretirement benefit plans and
is effective for financial  statements  issued for fiscal years  beginning after
December  15,  1998.  There  will be no  significant  changes  to the  Company's
disclosures pursuant to the adoption of FAS No. 132.

     In June 1998, the Financial  Accounting Standards Board issued Statement of
Financial  Accounting Standard No. 133,  "Accounting for Derivative  Instruments
and Hedging Activities" ("FAS No. 133"). FAS No. 133 establishes  accounting and
reporting standards for derivative  instruments and for hedging activities.  FAS
No. 133 is effective  for all fiscal  quarters of fiscal years  beginning  after
June 15, 1999. The impact of adopting FAS No. 133 has not yet been determined.


NOTE 5--DERIVATIVE FINANCIAL INSTRUMENTS

     The Company  enters into interest rate swap  agreements,  interest rate cap
agreements,  interest  rate  floor  agreements,  financial  forwards,  financial
futures and options on financial futures  ("Interest Rate Agreements") to manage
its sensitivity to changes in interest rates. These Interest Rate Agreements are
intended  to  provide  income  and cash flow to  offset  potential  reduced  net
interest income and cash flow under certain interest rate environments. At trade
date,  these  instruments  are  designated  as either  hedge  positions or trade
positions.

     For Interest Rate Agreements  designated as hedge instruments,  the Company
evaluates the effectiveness of these hedges  periodically  against the financial
instrument being hedged under various interest rate scenarios.  The revenues and
costs  associated with interest rate swap agreements are recorded as adjustments
to  interest  income or  expense on the asset or  liability  being  hedged.  For
interest rate cap agreements,  the amortization of the cost of the agreements is
recorded as a reduction  in the net interest  income on the related  investment.
The  unamortized  cost  is  included  in the  carrying  amount  of  the  related
investment.  Revenues or cost associated  with futures and option  contracts are
recognized in income or expense in a manner  consistent  with the accounting for
the asset or liability  being  hedged.  Amounts  payable to or  receivable  from
counterparties  are included in the financial  statement  line of the item being
hedged.  Interest Rate Agreements that are hedge  instruments and hedge an asset
which is  carried  at its  fair  value  are also  carried  at fair  value,  with
unrealized  gains and losses reported as a separate  component of  shareholders'
equity.

     The Company may also enter into  forward  delivery  contracts  and interest
rate futures and options  contracts for hedging  interest  rate risk  associated
with  commitments  made to fund loans.  Gains and losses on such  contracts  are
either (i) deferred as an adjustment to the carrying  value of the related loans
until the loan has been funded and securitized,  after which the gains or losses
will be amortized into income over the remaining life of the loan using a method
that  approximates the effective yield method,  or (ii) deferred until such time
as the related loans are funded and sold.

     If the underlying asset, liability or commitment is sold or matures, or the
criteria that was executed at the time the hedge  instrument was entered into no
longer  exists,  the Interest  Rate  Agreement is no longer  accounted  for as a
hedge. Under these circumstances,  the accumulated change in the market value of
the hedge is  recognized  in current  income to the extent  that the  effects of
interest  rate or price  changes  of the  hedged  item have not offset the hedge
results.

     For Interest Rate Agreements  entered into for trading  purposes,  realized
and unrealized  changes in fair value of these instruments are recognized in the
consolidated  statements of operations as trading revenue in the period in which
the changes occur or when such trade instruments are settled. Amounts payable to
or  receivable  from  counterparties,  if any, are included on the  consolidated
balance sheets in accrued expenses and other liabilities.


NOTE 6 - EMPLOYEE BENEFITS

     During the six months ended June 30, 1998, 24,000 SARs were exercised for a
total  value of $322.  During  the same  period,  220,795  additional  SARs were
granted.  The total SARs remaining to be exercised was 884,435 at June 30, 1998.
The Company  expensed  $600 related to the Employee  and Board  Incentive  Plans
during the six months ended June 30, 1998.


NOTE 7 -- COMMITTMENTS

     On June 10,  1998,  the Company  entered into an  agreement  with  AutoBond
Acceptance  Corporation  ("AutoBond").  AutoBond is a specialty consumer finance
company that underwrites,  acquires, services and securitizes retail installment
contracts  originated  by  automobile  dealers  to  borrowers  that  are  credit
impaired.  The common stock of AutoBond  trades on the American  Stock  Exchange
under the symbol  "ABD".  Through a funding  note  structure,  the Company  will
provide  AutoBond  with  limited  funding  over a one year period to finance its
retail  installment  contracts  up to $25  million per month.  The Company  also
purchased  from  AutoBond a $3.0 million  senior note  convertible  into 500,000
shares of AutoBond's common stock. In exchange,  the Company,  through a taxable
affiliate,  received an option to purchase 5.5 million shares of common stock of
AutoBond held by the three principal  shareholders  of AutoBond,  for a price of
$6.00 per share.

NOTE 8 -- OTHER MATTERS

     During the six months  ended June 30,  1998,  the  Company  issued  329,112
shares of its common stock pursuant to its dividend reinvestment program for net
proceeds of $4,040.

     The Company repurchased 55,000 shares of its common stock outstanding at an
aggregate  purchase  price of $609,  or $11.03 per share,  during the six months
ended June 30, 1998.  The Company is  authorized to repurchase up to one million
shares of its common stock.



<PAGE>

Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

     Dynex  Capital,  Inc.  (the  "Company")  is a  financial  services  company
electing to be treated as a real estate investment trust. The Company originates
mortgage  loans  secured by  multifamily  and  commercial  properties  and loans
secured by manufactured  homes. The Company will generally  securitize the loans
funded as collateral for collateralized  bonds,  thereby limiting its credit and
liquidity risk and providing long-term financing for its investment portfolio.

                                FINANCIAL CONDITION
<TABLE>
<CAPTION>

                                                       June 30,              December 31,
(amounts in thousands except per share data)             1998                    1997
- -------------------------------------------------- --------------------- --------------------
<S>                                                       <C>                     <C>

Investments:
   Collateral for collateralized bonds             $    4,968,405         $     4,375,561
   Mortgage securities                                    264,054                 513,750
   Other investments                                      229,058                 214,120
   Assets held for securitization                         524,859                 235,023

Non-recourse debt - collateralized bonds                4,070,203               3,632,079
Recourse debt                                           1,404,046               1,145,695

Shareholders' equity                                      543,033                 560,909

Book value per common share                                  9.09                    9.53

</TABLE>

Collateral for collateralized bonds

     As of June 30,  1998,  the  Company had 33 series of  collateralized  bonds
outstanding.  The collateral for collateralized  bonds increased to $5.0 billion
at June 30, 1998 compared to $4.4 billion at December 31, 1997. This increase of
$0.6  billion  is  primarily  the  result of the  addition  of $1.7  billion  of
collateral related to the issuance of one series of collateralized  bonds during
the six months  ended June 30,  1998,  net of $1.0  billion in  paydowns on such
collateral.

Mortgage securities

     Mortgage  securities  decreased to $264.1 million at June 30, 1998 compared
to $513.8  million at December 31,  1997.  This  decrease of $249.7  million was
primarily  the  result  of the  Company  pledging  $710.1  million  of  mortgage
securities as part of the collateral for collateralized  bonds issued during the
six months ended June 30, 1998.  In addition,  the Company sold $54.3 million of
mortgage securities and received $86.6 million in paydowns during the six months
ended June 30,  1998.  These  decreases  were  partially  offset by the  Company
exercising  its bond call rights on $452.1  million of mortgage  securities  and
purchasing $155.3 million of mortgage securities during the same period.

     Other  investments

     Other investments  consists primarily of single family homes leased to home
builders,  corporate  bonds, a note  receivable  received in connection with the
sale of the Company's single family mortgage operations in May 1996 and property
tax receivables. Other investments increased from $214.1 million at December 31,
1997 to $229.1  million at June 30,  1998.  This  increase  of $15.0  million is
primarily  the result of  additional  purchases or financing of $63.8 million of
model homes during the six months ended June 30, 1998. In addition,  the Company
purchased  $25.0 million of corporate bonds during the six months ended June 30,
1998.  These increases were partially  offset during the same period by the sale
of $26.1  million  in model  homes and the  receipt of the $9.5  million  annual
principal payment on the note receivable from the 1996 sale of the single family
mortgage  operations.  In addition,  the Company  securitized  $37.2  million of
property tax  receivables to secure  collateralized  bonds issued during the six
months ended June 30, 1998.

Assets held for  securitization

     Assets held for  securitization  increased  from $235.0 million at December
31, 1997 to $524.9  million at June 30, 1998.  This increase was due to new loan
fundings from the Company's  production  operations  totaling $478.9 million and
bulk purchases of single family loans totaling  $562.0  million,  during the six
months ended June 30, 1998. In addition,  as part of its agreement with AutoBond
Acceptance Corporation the Company funded $38.3 million of funding notes secured
by automobile  installment  contracts during the six months ended June 30, 1998.
These increases were partially offset by the securitization of $827.3 million of
assets as collateral for collateralized bonds in May.

Non-recourse debt - collateralized  bonds

     Collateralized  bonds  increased to $4.1 billion at June 30, 1998 from $3.6
billion at  December  31,  1997  primarily  as a result of the  issuance of $1.6
billion of  collateralized  bonds during the six months ended June 30, 1998. The
series  of  collateralized  bonds  issued  during  the  first  half of 1998  was
collateralized   by  securities   secured  by  single  family   mortgage  loans,
manufactured  housing  loans and property  tax  receivables.  This  increase was
partially offset by $1.0 billion in paydowns on collateralized bonds.

Recourse debt

     Recourse debt  increased to $1.4 billion at June 30, 1998 from $1.1 billion
at December 31, 1997.  This increase was primarily due to the addition of $115.2
million of repurchase agreements secured by collateralized bonds retained by the
Company  from the $1.7  billion  securitization  in May 1998 and the addition of
$349.1  million of notes payable as a result of additional  assets funded during
the six months ended June 30, 1998.  These increases were partially  offset by a
$198.3 million reduction in repurchase  agreements due to the  securitization of
$258.0 million mortgage securities as collateral for collateralized bonds during
the six months ended June 30, 1998 which were previously  financed by repurchase
agreements.

Shareholders' equity

     Shareholders'  equity  decreased  to $543.0  million at June 30,  1998 from
$560.9 million at December 31, 1997. This decrease was primarily the result of a
$17.3   million   decrease   in  the  net   unrealized   gain   on   investments
available-for-sale  from $79.4 million at December 31, 1997 to $62.1 at June 30,
1998. Also, the Company  repurchased 55,000 of its common shares at an aggregate
purchase price of $0.6 million, or $11.03 per share, during the six months ended
June 30, 1998.  These decreases were partially  offset by $4.0 million of common
stock proceeds  received through the dividend  reinvestment plan during the same
period.

                               Production Activity
                                ($ in thousands)
<TABLE>
<CAPTION>

                                                              Three Months Ended                      Six Months Ended
                                                                  June 30,                               June 30,
                                                     ------------------------------------  ------------------------------------
                                                           1998              1997                1998               1997
                                                     ------------------------------------  ------------------------------------
<S>                                                        <C>               <C>                 <C>                <C>
 
Commercial (1)                                       $  164,956       $    38,344           $   368,295        $   51,020
 Manufactured housing                                    136,284            68,863               220,232            97,940
 Specialty finance                                        35,887            23,417                69,290            58,659
                                                     ------------------------------------  ------------------------------------
   Total fundings through direct production              337,127           130,624               657,817           207,619
 Secured funding notes (2)                                38,266                 -                38,266                 -
 Mortgage securities acquired through bond calls         208,347            40,164               497,276            48,000
 Single family fundings through bulk purchases                 -           702,850               562,045           800,994
                                                     ====================================  ====================================
   Total fundings                                     $  583,740       $   873,638           $ 1,755,404        $1,056,613
                                                     ====================================  ====================================

<FN>
 
(1)  Included in commercial  fundings were $32.7 million and $110.0  million
     of  construction  loans  closed  during the three and six months  ended June 30,
     1998.  Only the draw amount for these loans of $21.8  million is included in the
     balance of the assets held for  securitization  at June 30, 1998. 
(2)  Secured by automobile installment contracts.
</FN>
</TABLE>

                              RESULTS OF OPERATIONS
<TABLE>
<CAPTION>


                                                              Three Months Ended                  Six Months Ended
                                                                   June 30,                           June 30,
(amounts in thousands except per share information)         1998               1997            1998                1997
                                                      ----------------------------------------------------------------------
<S>                                                         <C>                 <C>             <C>                 <C>

Net interest margin                                     $     18,295       $     21,463    $     35,969        $     42,054
Gain on sale of investments and trading revenue                3,573              2,201           8,230               4,688
General and administrative expenses                            7,433              5,770          15,960              10,989
Net income                                                    15,599             18,384          30,031              36,694
Basic net income per common share (1)                           0.27               0.35            0.52                0.70
Diluted net income per common share (1)                         0.27               0.34            0.52                0.69

  Dividends declared per share:
     Common (1)                                        $        0.30       $      0.335    $       0.60        $       0.66
     Series A and B Preferred                                   0.60              0.670            1.20                1.32
     Series C Preferred                                         0.73              0.730            1.46                1.46

<FN>
(1)  Adjusted for two-for-one common stock split effective May 5, 1997.
</FN>
</TABLE>

     Three and Six Months  Ended June 30, 1998  Compared to Three and Six Months
Ended June 30, 1997. The decrease in the Company's earnings during the three and
six  months  ended  June 30,  1998 as  compared  to the same  period  in 1997 is
primarily the result of the decrease in the net interest margin and the increase
in general and administrative expenses.

     Net  interest  margin for the six months  ended June 30, 1998  decreased to
$36.0 million, or 14%, below the $42.1 million for the same period for 1997. Net
interest  margin for the three  months  ended June 30, 1998  decreased  to $18.3
million,  or 15%,  below the $21.5  million for the same period for 1997.  These
decreases were primarily the result of a $3.0 million and $7.7 million  increase
in premium  amortization  expense during the three and six months ended June 30,
1998,  respectively,  compared to the same period in 1997.  These  increases  in
premium  amortization  resulted  from  a  higher  rate  of  prepayments  in  the
investment portfolio during the first half of 1998.  Amortization expense arises
from  the  amortization  of  premiums  on  assets  in the  Company's  investment
portfolio due to scheduled payments and unscheduled principal payments received.
In  addition,  the net interest  spread on the  Company's  investment  portfolio
decreased  to 1.23% for the six months  ended  June 30,  1998 from 1.65% for the
same  period  in 1997.  The net  interest  spread  on the  Company's  investment
portfolio decreased to 1.22% for the three months ended June 30, 1998 from 1.59%
for the same period in 1997.  These  decreases  in net  interest  spread for the
three and six months ended June 30, 1998 relative to the same period in 1997 are
also  primarily  the result of higher  premium  amortization  as a result of the
increase in principal prepayments as well as the decrease in spreads between the
indices on which the  Company's  interest-earning  assets  and  interest-bearing
liabilities are based.

     The gain on sale of  investments  and  trading  revenue  for the six months
ended June 30, 1998  increased to $8.2 million,  as compared to $4.7 million for
the six months  ended June 30,  1997.  The increase in the net gain is primarily
the result of gains recognized of $5.9 million on trading positions entered into
during the six months ended March 31, 1998.  In  addition,  mortgage  securities
with an aggregate  principal  balance of $84.5  million were sold during the six
months ended June 30, 1998, for an aggregate net gain of $1.9 million.

     General and  administrative  expenses  increased  $5.0 million,  or 45%, to
$16.0  million  for the six months  ended June 30,  1998 as compared to the same
period for 1997. The increase in general and administrative expenses is a result
of the continued  growth in the  Company's  production  operations,  both in the
Company's manufactured housing and commercial lending business. Management would
expect  general  and  administrative  expenses  in the third  quarter of 1998 to
approximate first quarter 1998 totals,  with further material  increases only if
loan  fundings  materially  increase  quarter-to-quarter.  The  following  table
summarizes  the average  balances of the Company's  interest-earning  assets and
their   average   effective   yields,   along   with   the   Company's   average
interest-bearing  liabilities and the related average effective  interest rates,
for each of the periods presented.

                  Average Balances and Effective Interest Rates

<TABLE>
<CAPTION>


                                           Three Months Ended June 30,                   Six Months Ended June 30,
                                    -------------------------------------------- -------------------------------------------
                                           1998                   1997                  1998                  1997
                                    --------------------- ---------------------- --------------------- ---------------------
                                     Average    Effective  Average     Effective  Average     Effective Average     Effective
                                     Balance     Rate      Balance      Rate      Balance      Rate     Balance      Rate
                                    ----------- --------- ------------ --------- ------------ -------- ------------ --------
<S>                                    <C>         <C>        <C>         <C>        <C>         <C>       <C>         <C>

Interest-earning assets: (1)
   Collateral for collateralized    $4,001,881     7.41%  $2,372,929      7.66%   $3,959,452     7.36% $ 2,436,554    7.71%
   bonds (2) (3)
   Mortgage securities                 750,998     8.00    1,257,243      8.31       725,935      8.25   1,084,175    8.44
   Other investments                   223,087    10.00      122,994      9.97       213,887      9.90     111,881    9.79
   Assets held for securitization      823,804     7.93      573,273      7.75       570,755      8.11     441,848    8.00
                                    ----------- --------- -----------  --------- ------------ -------- ------------ --------
     Total interest-earning assets  $5,799,770     7.66%  $4,326,439      7.93%   $5,470,029     7.66% $ 4,074,458    7.99%
                                    =========== ========= ===========  ========= ============ ======== ============ ========

Interest-bearing liabilities:
   Non-recourse debt -              $3,444,696     6.54%  $1,889,815      6.71%   $3,434,428     6.58% $ 1,953,680    6.64%
   collateralized bonds (3)
   Recourse debt - collateralized      542,222     5.88      368,953      5.99       522,080     5.88      367,196    5.81
   bonds retained
                                    ----------- --------- -----------  --------- ------------ -------- -----------  --------
                                     3,986,918     6.46    2,258,768      6.60     3,956,508     6.49    2,320,876    6.51
   Recourse debt secured by
   investments:
     Mortgage securities               603,074     5.99    1,088,827      5.69       552,293     5.82      922,195    5.87
     Other investments                 128,771     7.20       41,664      7.64       111,279     7.27       27,720    7.71
     Assets held for securitization    668,803     5.94      442,469      6.06       404,925     5.44      315,385    5.79
   Recourse debt - unsecured           145,242     8.83       44,011      9.99       142,392     8.80       43,821   10.01
                                    ----------- --------- -----------  --------- ------------ -------- -----------  --------
     Total interest-bearing         $5,532,808     6.44%  $3,875,739      6.34%   $5,167,397     6.43% $ 3,629,997    6.34%
     liabilities
                                    =========== ========= ============ ========= ============ ======== ===========  ========
Net interest spread on all
investments (3)                                    1.22%                  1.59%                  1.23%                 1.65%
                                                =========              =========              ========              ========
Net yield on average 
interest-earning assets (3)                        1.51%                  2.25%                  1.59%                 2.34%
                                                =========              =========              ========              ========

<FN>

(1)  Average  balances  exclude  adjustments  made in  accordance  with  
     Statement of  Financial  Accounting  Standards  No. 115,
     "Accounting for Certain Investments in Debt and Equity Securities" to 
     record available-for-sale securities at fair value.
(2)  Average  balances  exclude  funds held by trustees of $5,492 and $2,943 
     for the three  months  ended June 30, 1998 and June
     30, 1997, respectively, and $3,841 and $2,614 for the six months ended 
     June 30, 1998 and June 30, 1997, respectively.
(3)  Effective  rates are  calculated  excluding  non-interest  related  
     collateralized  bond  expenses and provision for credit losses.
</FN>
</TABLE>

     The net  interest  spread  decreased to 1.23% for the six months ended June
30, 1998 from 1.65% for the same period in 1997. This decrease was primarily the
result of the decline in the spread on collateral for  collateralized  bonds due
to an increase in premium  amortization.  The overall yield on  interest-earning
assets decreased to 7.66% for the three and six months ended June 30, 1998, from
7.93% and 7.99% for three and six  months  ended  June 30,  1997,  respectively.
These  decreases  of 0.27% and 0.33%,  respectively,  are  primarily  due to the
previously discussed increase in premium amortization expense. In addition,  the
net interest  spread was adversely  impacted by the  origination  or purchase of
lower coupon  collateral,  principally A+ quality single family  adjustable-rate
mortgage ("ARM") loans during the second half of 1997.

     Individually,  the net interest  spread on  collateral  for  collateralized
bonds decreased 33 basis points,  from 120 basis points for the six months ended
June 30, 1997 to 87 basis  points for the same period in 1998.  This decline was
primarily due to (i) the securitization of lower coupon collateral,  principally
A+ quality  single family ARM loans during the second half of 1997,  (ii) higher
premium  amortization  caused by increased  prepayments during the first half of
1998 and (iii) the  decline  in spread  between  six-month  LIBOR and  one-month
LIBOR. Approximately 56% of the Company's collateral for collateralized bonds is
indexed to six-month LIBOR, and  substantially  all of the  collateralized  bond
obligations are indexed to one-month  LIBOR. The net interest spread on mortgage
securities  decreased 14 basis points,  from 257 basis points for the six months
ended June 30, 1997 to 243 basis  points for the six months ended June 30, 1998.
This decrease was a result of the purchase of lower coupon  fixed-rate  mortgage
securities  during the first quarter of 1998.  The net interest  spread on other
investments  increased 55 basis points, from 208 basis points for the six months
ended  June 30,  1997,  to 263 basis  points  for the same  period in 1998,  due
primarily to lower borrowing costs  associated with the Company's  single family
model home  purchase  and  leaseback  business  during 1998 than during the same
period  in 1997.  The net  interest  spread on  assets  held for  securitization
increased 46 basis points,  from 221 basis points from the six months ended June
30,  1997,  to 267 basis  points for the same period in 1998.  This  increase is
primarily attributable to lower borrowing costs as a result of a higher level of
compensating  cash  balances  during the first half of 1998 than during the same
period in 1997. Credits earned from these compensating cash balances are used by
the Company to offset interest expense.


Interest Income and Interest-Earning Assets

     The Company's average interest-earning assets were $5.5 billion for the six
months ended June 30, 1998, an increase of  approximately  34% from $4.1 billion
of average interest-earning assets during the same period of 1997. This increase
in average interest-earning assets was primarily the result of new loan fundings
of $1.9  billion for the twelve  months ended June 30,  1998.  In addition,  the
Company purchased $149.5 million of mortgage  securities and exercised bond call
rights on $945.2 million of mortgage  securities  during the twelve months ended
June 30, 1998. These were partially offset by $1.8 billion of principal paydowns
on investments during the same period.  Total interest income rose approximately
29%,  from  $162.8  million  for the six months  ended  June 30,  1997 to $209.4
million for the same period of 1998.  This increase in total interest income was
due to the growth in average  interest-earnings  assets.  Overall,  the yield on
interest-earning assets declined to 7.66% for the six months ended June 30, 1998
from 7.99% for the six months ended June 30, 1997,  as the premium  amortization
expense grew due to an increase in principal prepayments on investments. Premium
amortization expense reduced the average  interest-earning asset yield 0.57% for
the first half of 1998 versus 0.38% for the first half of 1997.

     On a quarter  to quarter  basis,  average  interest-earning  assets for the
quarter  ended June 30,  1998 were $5.8  billion  versus  $5.1  billion  for the
quarter ended March 31, 1998. This increase in average  interest-earning  assets
was  primarily  the  result  of  $337.1  million  of loans  funded  through  the
production  operations during the quarter ended June 30, 1998. In addition,  the
Company exercised its bond call rights on $208.3 million of mortgage  securities
during the same period.  Total  interest  income for the quarter  ended June 30,
1998 was $111.1  million  versus $98.3  million for the quarter  ended March 31,
1998.  This  increase  in  total  interest  income  was  due  to the  growth  in
interest-earning assets.  Approximately $4.0 billion of the Company's investment
portfolio  as of June 30, 1998 is  comprised  of loans or  securities  that have
coupon  rates which adjust over time  (subject to certain  periodic and lifetime
limitations)  in  conjunction   with  changes  in  short-term   interest  rates.
Approximately  57% of the ARM loans  underlying the Company's ARM securities and
collateral  for  collateralized  bonds are  indexed to and reset  based upon the
level of six-month LIBOR;  approximately 33% are indexed to and reset based upon
the level of the One Year Constant Maturity Treasury Index (CMT).

                               Earning Asset Yield
                                 ($ in millions)
<TABLE>
<CAPTION>

- ---------------------------- ---------------------- ------------------- ------------------------------
                                                                                Average Interest-
                             Average Interest-         Interest Income        Earnings Asset Yield
                             Earning Assets                  (1)
- ---------------------------- ---------------------- ------------------- ------------------------------
<S>                               <C>                        <C>                       <C>

1996, Quarter 3              $        4,106.5       $        78.4                     7.63%
1996, Quarter 4                       4,308.6                83.1                     7.72%
1997, Quarter 1                       3,822.5                77.1                     8.06%
1997, Quarter 2                       4,326.4                85.7                     7.93%
1997, Quarter 3                       4,806.5                92.7                     7.71%
1997, Quarter 4                       5,147.6               100.1                     7.78%
1998, Quarter 1                       5,140.3                98.3                     7.65%
1998, Quarter 2                       5,799.8               111.1                     7.66%
- ---------------------------- --------------------- ------------------- ------------------------------
<FN>

(1)  Interest income includes the gross interest income on certain securities 
     which are accounted for net of their related debt in the financial
     statements.
</FN>
</TABLE>

     The average asset yield is reduced for the amortization of premiums, net of
discounts on the Company's  investment  portfolio.  By creating its  investments
through its production operations, the Company believes that premium amounts are
less than if the  investments  were acquired in the market.  As indicated in the
table below, net premiums on the Company's collateral for collateralized  bonds,
ARM securities and fixed-rate securities at June 30, 1998 were $45.7 million, or
approximately 0.93% of the aggregate investment portfolio balance as compared to
$62.7 million and 1.46% at June 30, 1997.  Amortization  expense as a percentage
of principal  paydowns has declined to 1.24% for the three months ended June 30,
1998,  from  1.94% for the same  period  in 1997 and 1.56% for the three  months
ended March 31,  1998,  as the  Company's  investment  portfolio  mix changes to
assets funded  primarily at par or at a discount.  The principal  repayment rate
for the  Company  (indicated  in the table below as "CPR  Annualized  Rate") was
approximately  36% for the three months  ended June 30,  1998.  CPR or "constant
prepayment  rate" is a measure of the annual  prepayment rate on a pool of loan.
Excluded from this table are the Company's assets held for securitization, which
are carried are a net discount at June 30, 1998.

                         Premium Basis and Amortization
                                 ($ in millions)
<TABLE>
<CAPTION>

                                                                                                        Amortization
                                                                    CPR                              Expense as a % of
                        Net Premium         Amortization        Annualized           Principal       Principal Paydowns
                        (Discount)            Expense              Rate               Paydowns
- -------------------------------------------------------------------------------------------------------------------------
<S>                         <C>                 <C>                 <C>                 <C>                 <C>

1996, Quarter 3       $      60.8        $       2.8                19%        $       156.8               1.80%
1996, Quarter 4              54.1                3.7                24%                196.9               1.89%
1997, Quarter 1              50.2                3.8                29%                209.7               1.84%
1997, Quarter 2              62.7                4.0                30%                205.1               1.94%
1997, Quarter 3              57.9                4.8                29%                258.8               1.85%
1997, Quarter 4              56.9                5.8                37%                319.6               1.80%
1998, Quarter 1              49.5                8.5                47%                546.7               1.56%
1998, Quarter 2              45.7                7.0                36%                563.0               1.24%
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>


Interest Expense and Cost of Funds

     The Company's largest expense is the interest cost on borrowed funds. Funds
to finance  the  investment  portfolio  are  generally  borrowed  in the form of
non-recourse  collateralized bonds or repurchase agreements.  The interest rates
paid on  collateralized  bonds are either fixed or floating rates;  the interest
rates on the  repurchase  agreements  are  floating  rates.  The Company may use
interest  rate swaps,  caps and  financial  futures to manage its interest  rate
risk.  The net cost of these  instruments is included in the cost of funds table
below as a component of interest expense for the period to which it relates. The
Company's  average  borrowed  funds  increased  from $3.9  billion for the three
months  ended June 30, 1997 to $5.5  billion  for the same period in 1998.  This
increase resulted  primarily from the issuance of $3.0 billion of collateralized
bonds during the twelve months ended June 30, 1998.  This increase was partially
offset by a reduction of repurchase agreements during 1997 and the first half of
1998  primarily as a result of the Company  securitizing  $513.5  million of ARM
securities  previously  financed with  repurchase  agreements as collateral  for
collateralized bonds. For the three months ended June 30, 1998, interest expense
increased to $89.1  million  from $61.4  million for the three months ended June
30,  1997,  while the  average  cost of funds  increased  to 6.44% for the three
months  ended June 30, 1998  compared to 6.34% for the same period in 1997.  The
increased  average cost of funds for the second  quarter of 1998 compared to the
second  quarter of 1997 was due mainly to the increase in  amortization  of bond
premium due to an increase in payments on the  collateralized  bonds as a result
of the increase in prepayments on the collateral for collateralized bonds.

                                  Cost of Funds
                                 ($ in millions)
<TABLE>
<CAPTION>

                                Average Borrowed Funds   Interest Expense          Cost
                                                              (1)(2)             of Funds
- --------------------------------------------------------------------------------------------------
<S>                                       <C>                   <C>                <C>

1996, Quarter 3                 $        3,718.0         $       57.1             6.14%
1996, Quarter 4                          3,869.6                 60.1             6.21%
1997, Quarter 1                          3,384.6                 53.7             6.35%
1997, Quarter 2                          3,875.7                 61.4             6.34%
1997, Quarter 3                          4,365.3                 69.0             6.32%
1997, Quarter 4                          4,579.6                 74.4             6.50%
1998, Quarter 1                          4,802.0                 76.9             6.41%
1998, Quarter 2                          5,532.8                 89.1             6.44%

<FN>

(1)   Excludes non-interest collateralized bond-related expenses.
(2)   Includes the net amortization expense of bond discounts and bond premiums.
</FN>
</TABLE>

Interest Rate Agreements

     As  part  of the  Company's  asset/liability  management  process  for  its
investment  portfolio,  the Company enters into interest rate agreements such as
interest rate caps and swaps and financial futures  contracts.  These agreements
are used to reduce  interest rate risk which arises from the lifetime yield caps
on the ARM securities,  the mismatched repricing of portfolio investments versus
borrowed  funds,  the  funding  of fixed  interest  rates on  certain  portfolio
investments  with the floating rate borrowings and finally,  assets repricing on
indices such as the prime rate which differ from the related borrowing  indices.
The agreements are designed to protect the portfolio's income and cash flow, and
to provide  income and  capital  appreciation  to the  Company in the event that
short-term interest rates rise quickly.

     The following  table includes all interest rate  agreements in effect as of
the  various  quarter  ends for  asset/liability  management  of the  investment
portfolio.  This table  excludes all interest rate  agreements in effect for the
Company's loan production  operations as generally these  agreements are used to
hedge  interest rate risk  associated  with forward  commitments  to fund loans.
Generally,  interest  rate swaps and caps are used to manage the  interest  rate
risk  associated  with assets that have periodic and annual  interest rate reset
limitations  financed with borrowings that have no such  limitations.  Financial
futures  contracts  and  options on futures  are used to  lengthen  the terms of
repurchase  agreement  financing,  generally  from one  month  to three  and six
months.  Amounts presented are aggregate notional amounts.  To the extent any of
these agreements are terminated,  gains and losses are generally  amortized over
the remaining period of the original agreement.

         Instruments Used for Interest Rate Risk Management Purposes (1)
                                 ($ in millions)
<TABLE>
<CAPTION>

                                         Interest             Interest            Financial
Notional Amounts                        Rate Caps            Rate Swaps            Futures
- -------------------------------------------------------------------------------------------------
<S>                                        <C>                   <C>                 <C>

1996, Quarter 3                   $        1,499        $        1,480       $       1,550
1996, Quarter 4                            1,499                 1,453                 -
1997, Quarter 1                            1,499                 1,427                 -
1997, Quarter 2                            1,499                 1,442                 -
1997, Quarter 3                            1,499                 1,381                 -
1997, Quarter 4                            1,499                 1,354                 -
1998, Quarter 1                            1,499                 1,559                 -
1998, Quarter 2                            1,499                 1,726                 -
<FN>

(1)  Excludes all interest rate agreements in effect for the Company's loan 
     production operations.
</FN>
</TABLE>


Net Interest Rate Agreement Expense

     The net interest rate agreement  expense,  or hedging  expense,  equals the
cost of the  agreements  presented  in the previous  table,  net of any benefits
received from these agreements. For the quarter ended June 30, 1998, net hedging
expense  amounted to $1.83  million  compared to $1.23 million and $1.23 million
for the  quarters  ended March 31, 1998 and June 30,  1997,  respectively.  Such
amounts  exclude the hedging  costs and benefits  associated  with the Company's
production  activities as these  amounts are deferred as  additional  premium or
discount  on the loans  funded  and  amortized  over the life of the loans as an
adjustment  to their  yield.  The increase in the net  interest  rate  agreement
expense for the three months ended June 30, 1998  compared to the same period in
1997 is  primarily  related to benefits  received on  financial  futures used to
lengthen repurchase  agreement  maturities during the second quarter of 1997 and
the additional  notional  amounts of interest rate swap agreements  entered into
during  1998 used to hedge the  interest  rate risk on  fixed-rate  manufactured
housing loans which were securitized during 1997 and the first half of 1998.

                       Net Interest Rate Agreement Expense
                                 ($ in millions)

<TABLE>
<CAPTION>

                                                                 Net Expense               Net Expense as
                                     Net Interest               as Percentage           Percentage of Average
                                Rate Agreement Expense           of Average            Borrowings (annualized)
                                                             Assets (annualized)
- ----------------------------------------------------------------------------------------------------------------
<S>                                      <C>                        <C>                         <C>         

1996, Quarter 3                    $    1.29                       0.13%                       0.14%
1996, Quarter 4                         2.67                       0.25%                       0.28%
1997, Quarter 1                         2.65                       0.28%                       0.31%
1997, Quarter 2                         1.23                       0.11%                       0.13%
1997, Quarter 3                         1.35                       0.11%                       0.12%
1997, Quarter 4                         1.39                       0.11%                       0.12%
1998, Quarter 1                         1.23                       0.10%                       0.10%
1998, Quarter 2                         1.83                       0.13%                       0.13%

</TABLE>


Fair Value

     The  fair  value  of  the  available-for-sale   portion  of  the  Company's
investment portfolio as of June 30, 1998, as measured by the net unrealized gain
on investments available-for-sale, was $62.1 million above its cost basis, which
represents a $17.3  million  decrease  from $79.4  million at December 31, 1997.
This  decrease  in  the  portfolio's  value  is  primarily  attributable  to the
accelerated  prepayment  activity for the quarter ended June 30, 1998.  This was
partially   offset  by  the  increase  in  the  value  of  the   collateral  for
collateralized bonds relative to the collateralized bonds issued during 1998.


Credit Exposures

     The Company  securitizes its loan production into  collateralized  bonds or
pass-through  securitization structures.  With either structure, the Company may
use  overcollateralization,   subordination,   reserve  funds,  bond  insurance,
mortgage pool insurance or any  combination of the foregoing as a form of credit
enhancement.  With all forms of credit  enhancement,  the  Company  may retain a
limited portion of the direct credit risk after securitization.

     The following table summarizes the aggregate principal amount of collateral
for collateralized bonds and pass-through  securities  outstanding;  the maximum
direct credit  exposure  retained by the Company  (represented  by the amount of
overcollateralization  pledged and subordinated securities rated below BBB owned
by the Company),  net of the credit reserves  maintained by the Company for such
exposure;  and the  actual  credit  losses  incurred  for each  year.  The table
excludes  any risks  related to  representations  and  warranties  made on loans
funded by the  Company  and  securitized  in  mortgage  pass-through  securities
generally  funded prior to 1995. This table also excludes any credit exposure on
assets  held for  securitization  (which  will be  included  as the  assets  are
securitized)  and other  investments.  The increase in net credit  exposure as a
percentage of the outstanding loan principal balance from 1.17% at June 30, 1997
to 2.71% at June 30, 1998 is related  primarily to the credit exposure  retained
by the Company on its $3.2 billion in  securitizations  during the twelve months
ended June 30, 1998.  The increase from 2.22% at March 31, 1998 to 2.71% at June
30, 1998 is principally  due to the credit  exposure  retained by the Company on
its $1.7 billion in securitizations during the three months ended June 30, 1998.
The net  credit  exposure  in the table  below  includes  $22  million of credit
exposure from the Company's  commercial loan securitization in October 1997. The
Company  anticipates that such exposure will be substantially  eliminated during
the  second  half of 1998  through  the sale or  resecuritization  of  currently
retained classes from that securitization, though no assurance can be given that
these  retained   classes  will  be  sold  or   resecuritized.   There  were  no
delinquencies on loans included in this security at June 30, 1998.

                    Credit Reserves and Actual Credit Losses
                                 ($ in millions)
<TABLE>
<CAPTION>


                                                                                  Maximum Credit Exposure, Net
                      Outstanding Loan       Maximum Credit       Actual Credit       of Credit Reserves to
                     Principal Balance        Exposure, Net          Losses         Outstanding Loan Balance
                                           of Credit Reserves
- -----------------------------------------------------------------------------------------------------------------
<S>                          <C>                    <C>                <C>                     <C> 

1996, Quarter 3      $      3,995.6      $          29.5         $      2.0                    0.74%
1996, Quarter 4             3,848.1                 30.0                2.1                    0.78%
1997, Quarter 1             3,583.2                 29.6                2.6                    0.83%
1997, Quarter 2             4,305.5                 50.3                4.9                    1.17%
1997, Quarter 3             3,975.7                 50.2                5.8                    1.26%
1997, Quarter 4             5,153.1                 86.6                6.5                    1.68%
1998, Quarter 1             4,209.5                 93.6                6.3                    2.22%
1998, Quarter 2             5,098.8                138.4                3.8                    2.71%
</TABLE>


     The following table  summarizes  single family mortgage loan,  manufactured
housing loan and commercial  mortgage loan  delinquencies as a percentage of the
outstanding collateral balance for those securities mentioned above in which the
Company  has  retained a portion of the direct  credit  risk.  The  decrease  in
delinquencies as a percentage of the outstanding  collateral  balance from 2.74%
at  March  31,  1998 to  1.75%  at June 30,  1998 is  primarily  related  to the
Company's basis in certain  subordinated  securities  being reduced to $0 during
the second quarter of 1998,  which as a result,  eliminated any remaining credit
exposure to the Company.  Delinquencies from these  subordinated  securities are
excluded  from the table at June 30,  1998.  As of June 30,  1998,  the  Company
believes that its credit  reserves are  sufficient to cover any losses which may
occur as a result of current delinquencies presented in the table below.

                             Delinquency Statistics

<TABLE>
<CAPTION>

                                                              90 days and over delinquent
                                                                   (includes REO and
                                 60 to 90 days delinquent            foreclosures)                     Total
- -------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>                              <C>                          <C> 

1996, Quarter 3                            0.73%                         3.01%                         3.74%
1996, Quarter 4                            0.88%                         3.40%                         4.28%
1997, Quarter 1                            0.95%                         4.16%                         5.11%
1997, Quarter 2                            0.59%                         3.25%                         3.84%
1997, Quarter 3                            0.86%                         3.31%                         4.17%
1997, Quarter 4                            0.48%                         2.56%                         3.04%
1998, Quarter 1                            0.38%                         2.36%                         2.74%
1998, Quarter 2                            0.18%                         1.57%                         1.75%
</TABLE>


     The following table summarizes the credit rating for securities held in the
Company's investment portfolio. This table excludes the Company's other residual
and  derivative  securities  (as  the  risk  on  such  securities  is  primarily
prepayment-related, not credit-related), certain other investments which are not
debt securities and assets held for securitization. The carrying balances of the
investments rated below A are net of credit reserves and discounts.  The average
credit rating of the Company's  investments  at the end of the second quarter of
1998 was AAA. At June 30, 1998,  securities with a credit rating of AA or better
were $5.0 billion, or 96.9% of the Company's total investments compared to 97.6%
and 98.5% at March 31, 1998 and June 30, 1997,  respectively.  At the end of the
second quarter 1998,  $37.4 million of  investments  were AA rated by one rating
agency  and  lower  rated by  another  rating  agency.  Where  investments  were
split-rated, for purposes of this table, the Company classified such investments
based on the higher credit rating.

                        Investments by Credit Rating (1)
                                 ($ in millions)
<TABLE>
<CAPTION>


                            AAA          AA       A Carrying     Below A     AAA Percent  AA Percent    A       Below A
                         Carrying     Carrying       Value       Carrying     of Total     of Total  Percent  Percent of
                           Value        Value                      Value                             of Total    Total
- -------------------- ------------  ------------- ------------  ------------- ----------- ----------- -------- ------------
<S>                        <C>           <C>           <C>           <C>         <C>         <C>        <C>       <C>

1996, Quarter 3      $   3,333.3    $    766.4    $    17.1      $    31.1       80.3%       18.5%      0.4%       0.8%
1996, Quarter 4          2,708.4         752.8           -            29.9       77.5%       21.6%        -        0.9%
1997, Quarter 1          2,504.1         739.4           -            29.4       76.5%       22.6%        -        0.9%
1997, Quarter 2          3,372.2         588.4          2.5           57.0       83.9%       14.6%      0.1%       1.4%
1997, Quarter 3          2,867.6         601.0          6.7           56.4       81.2%       17.0%      0.2%       1.6%
1997, Quarter 4          4,346.3         358.8           -            82.9       90.8%        7.5%        -        1.7%
1998, Quarter 1          4,067.4         501.9         25.7           87.4       86.9%       10.7%      0.5%       1.9%
1998, Quarter 2          4,950.8         46.7          26.3           132.7      96.0%        0.9%      0.5%       2.6%

<FN>

(1)  Carrying value does not include derivative and residual securities, 
     certain other investments which are not debt securities and assets held 
     for securitization.
</FN>
</TABLE>


General and Administrative Expenses

     General and  administrative  expenses ("G&A  expense")  consist of expenses
incurred in conducting  the  Company's  production  activities  and managing the
investment portfolio,  as well as various other corporate expenses.  G&A expense
increased for the three month period ended June 30, 1998 as compared to the same
period in 1997,  primarily as a result of continued costs in connection with the
build-up  of  the  production  infrastructure  for  the  manufacturing  housing,
commercial lending, and specialty finance businesses.

     The following  table  summarizes the Company's  efficiency and the ratio of
G&A expense to average interest- earning assets.

                            Operating Expense Ratios
<TABLE>



                            G&A Efficiency         G&A Expense/Average Interest-Earning
                               Ratio (1)                    Assets (Annualized)
- -------------------------------------------------------------------------------------------
<S>                               <C>                               <C>

1996, Quarter 3                  5.67%                             0.43%
1996, Quarter 4                  6.09%                             0.47%
1997, Quarter 1                  6.78%                             0.55%
1997, Quarter 2                  7.11%                             0.53%
1997, Quarter 3                  7.35%                             0.54%
1997, Quarter 4                  7.86%                             0.56%
1998, Quarter 1                  8.67%                             0.66%
1998, Quarter 2                  6.70%                             0.51%
<FN>

(1)   G&A expense as a percentage of interest income.
</FN>
</TABLE>

Net Income and Return on Equity

     Net income decreased from $18.4 million for the three months ended June 30,
1997 to $15.6  million  for the three  months  ended June 30,  1998.  Net income
available to common  shareholders  decreased from $14.7 million to $12.3 million
for the same  periods,  respectively.  Return on common  equity  (excluding  the
impact of the net unrealized gain on investments  available-for-sale)  decreased
from  18.3%  for the three  months  ended  June 30,  1997 to 13.8% for the three
months  ended June 30,  1998.  The  decrease  in the return on common  equity is
primarily  the  result  of  a  decrease  in  net  income   available  to  common
shareholders  due to an  increase in  amortization  expense  (which  reduced net
interest  income) and G&A expense and the issuance of new common shares  through
the dividend reinvestment program.

                                                 Components of Return on Equity
                                                        ($ in thousands)

<TABLE>
<CAPTION>

                                                  Gains and
                  Net Interest     Provision        Other          G&A          Preferred
                     Margin/      for Losses       Income        Expense/       Dividend/      Return on
                     Average    /Average Common   /Average       Average     Average Common     Average      Net Income
                  Common Equity     Equity      Common Equity     Common         Equity         Common      Available to
                  (annualized)   (annualized)   (annualized)      Equity      (annualized)      Equity         Common
                                                               (annualized)                  (annualized)   Shareholders
- --------------------------------------------------------------------------------------------------------------------------
<S>                   <C>            <C>             <C>            <C>             <C>            <C>           <C>

1996, Quarter 3       26.5%          1.2%           2.7%           5.9%           2.9%           19.2%     $    14,363
1996, Quarter 4       28.2%          1.9%           4.3%           6.7%           4.6%           19.3%          14,480
1997, Quarter 1       27.8%          1.3%           3.8%           6.7%           4.8%           18.8%          14,623
1997, Quarter 2       28.3%          1.8%           3.5%           7.1%           4.6%           18.3%          14,668
1997, Quarter 3       26.4%          1.6%           6.2%           7.7%           4.5%           18.8%          15,784
1997, Quarter 4       27.1%          2.3%           3.5%           8.1%           4.2%           16.0%          14,103
1998, Quarter 1       22.0%          2.2%           5.9%           9.5%           3.7%           12.5%          11,145
1998, Quarter 2       22.4%          1.9%           5.3%           8.3%           3.7%           13.8%          12,323

</TABLE>

Dividends and Taxable Income

     The Company and its qualified REIT subsidiaries (collectively "Dynex REIT")
have elected to be treated as a real estate  investment trust for federal income
tax purposes.  The REIT  provisions  of the Internal  Revenue Code require Dynex
REIT to  distribute to  shareholders  substantially  all of its taxable  income,
thereby restricting its ability to retain earnings.

     The Company intends to declare and pay out as dividends 100% of its taxable
income  over time.  The  Company's  current  practice  is to  declare  quarterly
dividends  per share.  Generally,  the  Company  strives to declare a  quarterly
dividend per share which,  in conjunction  with the other  quarterly  dividends,
will  result in the  distribution  of most or all of the taxable  income  earned
during the calendar year. At the time of the dividend announcement, however, the
total  level of taxable  income for the quarter is  unknown.  Additionally,  the
Company has considerations  other than the desire to pay out most of its taxable
earnings, which may take precedence when determining the level of dividends.

                                Dividend Summary
                   ($ in thousands, except per share amounts)

<TABLE>
<CAPTION>

                     Estimated Taxable Net                                                                Estimated
                      Income Available to     Estimated Taxable                                           Cumulative
                      Common Shareholders      Net Income Per       Dividend Declared     Dividend      Undistributed
                                                Common Share        Per Common Share    Pay-out Ratio   Taxable Income
- -------------------------------------------------------------------------------------------------------------------------
<S>                             <C>                 <C>                     <C>              <C>             <C>  

1996, Quarter 3      $        13,973        $        0.341 (1)    $        0.293(1)          86%      $      11,194
1996, Quarter 4               8,831                  0.214 (1)             0.310(1)         145%             5,672
1997, Quarter 1               23,849                 0.572 (1)             0.325(1)          57%             15,854
1997, Quarter 2               12,016                 0.283                 0.335            118%             13,524
1997, Quarter 3               10,531                 0.248                 0.345            139%             9,392
1997, Quarter 4               10,132                 0.228                 0.350            154%             3,949
1998, Quarter 1               21,970                 0.484                 0.300             62%             12,293
1998, Quarter 2               11,339                 0.245                 0.300            122%             9,746
<FN>

(1)   Adjusted for two-for-one common stock split.
</FN>
</TABLE>

     Taxable  income  differs from the  financial  statement net income which is
determined in accordance with generally accepted accounting principles ("GAAP").
For the six months ended June 30, 1998,  the Company's  taxable income per share
of $0.73 was higher than the Company's declared dividend per share of $0.60. The
majority of the difference was caused by GAAP and tax differences related to the
sale of the single family operations in May 1996. For tax purposes,  the sale of
the single family  operations is accounted for on an installment sale basis with
annual  taxable  income of  approximately  $10 million from 1996  through  2001.
Cumulative  undistributed  taxable income represents  timing  differences in the
amounts earned for tax purposes versus the amounts distributed. Such amounts can
be  distributed  for tax  purposes  in the  subsequent  year as a portion of the
normal  quarterly  dividend.  Such  amounts also  include  certain  estimates of
taxable  income  until such time that the Company  files its federal  income tax
returns for each year.


Year 2000

     The Year 2000 issue affects virtually all companies and organizations. Many
companies  have  existing  computer  applications  which use only two  digits to
identify  a year  in the  date  field.  These  applications  were  designed  and
developed  without  considering the impact of the change of the century.  If not
corrected these computer  applications may fail or create  erroneous  results by
the year 2000.

     The  majority  of the  Company's  information  critical  systems  have been
developed internally since 1992. The development of these systems was undertaken
with full  awareness of issues  involving the Year 2000,  and  consequently  the
Company does not expect to encounter  any  significant  Year 2000  problems with
these systems.

     The Company also relies upon a small number of third party software vendors
for certain information  systems.  Testing of these vendors' systems is expected
to be completed  by the end of 1998,  and the Company does not expect to see any
significant  impact to the operations  supported by these vendors as a result of
Year 2000 problems.  Additionally, the Company does not expect that any expenses
incurred  as a result of any  necessary  modifications  will be  material to the
results of operations.


                         LIQUIDITY AND CAPITAL RESOURCES

     The Company  has various  sources of cash flow upon which it relies for its
working capital needs.  Sources of cash flow from operations  include  primarily
net interest margin and the return of principal on the investment portfolio. The
Company's primary source of borrowings is through the issuance of collateralized
bonds.  Other  borrowings  such as repurchase  agreements and lines of credit to
finance assets held for securitization  provide the Company with additional cash
flow in the  event  that  it is  necessary.  Historically,  these  sources  have
provided  sufficient  liquidity  for the  conduct of the  Company's  operations.
However,  if a  significant  decline  in  the  market  value  of  the  Company's
investment portfolio that is funded with recourse debt should occur, or if there
is a  dislocation  in the  secondary  market  such that the Company is unable to
securitize assets held for  securitization,  the Company's  available  liquidity
from these other  borrowings may be reduced.  As a result of such a reduction in
liquidity,  the Company may be forced to sell  certain  investments  in order to
maintain liquidity. If required,  these sales could be made at prices lower than
the carrying value of such assets, which could result in losses.

     In order to grow its equity base, the Company may issue additional  capital
stock.  Management  strives to issue such  additional  shares  when it  believes
existing  shareholders are likely to benefit from such offerings  through higher
earnings and  dividends  per share than as compared to the level of earnings and
dividends the Company would likely generate  without such offerings.  During the
six months ended June 30, 1998,  the Company issued 329,112 shares of its common
stock  pursuant to its  dividend  reinvestment  program for net proceeds of $4.0
million.

     The Company borrows funds on a short-term basis to support the accumulation
of assets prior to the issuance of  collateralized  bonds.  These borrowings may
bear fixed or variable interest rates, may require additional  collateral in the
event  that the value of the  existing  collateral  declines,  and may be due on
demand or upon the occurrence of certain  events.  If borrowing costs are higher
than the yields on the assets financed with such funds, the Company's ability to
acquire  or fund  additional  assets  may be  substantially  reduced  and it may
experience losses. These short-term borrowings consist of the Company's lines of
credit and repurchase agreements.  These borrowings are paid down as the Company
securitizes or sells assets.

     A  substantial  portion of the assets of the  Company are pledged to secure
indebtedness  incurred by the  Company.  Accordingly,  those assets would not be
available for  distribution to any general  creditors or the stockholders of the
Company in the event of the Company's liquidation, except to the extent that the
value of such assets exceeds the amount of the indebtedness they secure.

Non-recourse Debt
 
     The  Company,  through  limited-purpose  finance  subsidiaries,  has issued
non-recourse  debt in the form of  collateralized  bonds to fund its  investment
growth. The obligations under the  collateralized  bonds are payable solely from
the collateral for  collateralized  bonds and are otherwise  non-recourse to the
Company.  Collateral for  collateralized  bonds are not subject to margin calls.
The  maturity  of each  class is  directly  affected  by the  rate of  principal
prepayments on the related collateral. Each series is also subject to redemption
according to specific  terms of the  respective  indentures,  generally when the
remaining  balance  of the bonds  equals 35% or less of the  original  principal
balance  of the  bonds.  At June 30,  1998,  the  Company  has $4.1  billion  of
collateralized  bonds  outstanding  as compared to $3.6  billion at December 31,
1997.

Recourse Debt

     Secured.  At  June  30,  1998,  the  Company  had  four  credit  facilities
aggregating  $800 million to finance loan fundings of which $550 million expires
in 1999 and $250  million  expires  in 2000.  One of these  facilities  includes
several  sublines  aggregating $250 million to serve various  purposes,  such as
commercial  loan  fundings,  working  capital,  and  manufactured  housing  loan
fundings.  Unsecured working capital  borrowings under this facility are limited
to 10% of the aggregate  committed  amount of the facility.  The Company expects
these credit  facilities  will be renewed,  if  necessary,  at their  respective
expiration dates,  although there can be no assurance of such renewal. The lines
of credit contain certain  financial  covenants which the Company met as of June
30, 1998. However, changes in asset levels or results of operations could result
in the violation of one or more  covenants in the future.  At June 30, 1998, the
Company had $450.2 million outstanding under its credit facilities.

     The  Company  finances  a portion  of its  investments  through  repurchase
agreements generally with thirty day maturities. Repurchase agreements allow the
Company to sell  investments for cash together with a simultaneous  agreement to
repurchase  the same  investments on a specified date for a price which is equal
to the original  sales price plus an interest  component.  At June 30, 1998, the
Company had  outstanding  obligations  of $798.4  million under such  repurchase
agreements compared to $889.0 million at December 31, 1997.

     Increases in either short-term  interest rates or long-term  interest rates
could negatively  impact the valuation of mortgage  securities and may limit the
Company's  borrowing  ability or cause various  lenders to initiate margin calls
for mortgage  securities  financed using  repurchase  agreements.  Additionally,
certain of the Company's  investments are classes of securities  rated AA, A, or
BBB that are  subordinate  to other classes from the same series of  securities.
Such  subordinated  classes may have less liquidity than securities that are not
subordinated  and the value of such  classes  is more  dependent  on the  credit
rating of the  related  insurer  or the  credit  performance  of the  underlying
mortgage loans.  In instances of a downgrade of an insurer or the  deterioration
of the credit quality of the underlying mortgage collateral,  the Company may be
required  to sell  certain  investments  in  order  to  maintain  liquidity.  If
required,  these sales could be made at prices lower than the carrying  value of
the assets, which could result in losses.

     To reduce the Company's exposure to changes in short-term interest rates on
its  repurchase  agreements,  the  Company  may  lengthen  the  duration  of its
repurchase  agreements  secured by investments by entering into certain interest
rate futures and/or purchased option contracts. As of June 30, 1998, the Company
had no such financial futures or option contracts outstanding.

     Unsecured.  Since 1994,  the Company has issued  three  series of unsecured
notes payable totaling $150 million. The proceeds from these issuances have been
used  to  reduce   short-term   debt  related  to  financing   assets  held  for
securitization  during the accumulation  period as well as for general corporate
purposes.  These notes payable have an  outstanding  balance at June 30, 1998 of
$141 million.  The Company also has various  acquisition  notes payable totaling
$1.2  million  at June 30,  1998.  The above  note  agreements  contain  certain
financial covenants which the Company met as of June 30, 1998. However,  changes
in asset levels or results of operations could result in the violation of one or
more covenants in the future.

     Total  recourse debt  increased  from $1.1 billion for December 31, 1997 to
$1.4  billion for June 30,  1998.  This  increase  is  primarily a result of the
purchase or production of $1.9 billion of loans and investments during the first
half of 1998, net of the  securitization  of $1.7 billion of those  investments,
which previously were financed through  repurchase  agreement and notes payable,
as  collateral  for  collateralized  bonds.  Total  recourse  debt decrease $1.0
billion  from $2.4 billion at March 31, 1998 to $1.4 billion at June 30, 1998 as
a result of the  securitization  during May 1998.  Total  recourse  debt  should
continue to increase during the third quarter of 1998 as the Company anticipates
it will finance its third quarter  production and purchases  through  repurchase
agreements and notes payable. Recourse debt in the fourth quarter of 1998 should
decrease as a result of anticipated securitizations.

                               Total Recourse Debt
                                 ($ in millions)

<TABLE>
<CAPTION>
                                                        Total Recourse Debt to    Fixed Charge Coverage
                               Total Recourse Debt              Equity                    Ratio
- ----------------------------------------------------------------------------------------------------------
<S>                                    <C>                       <C>                       <C>

1996, Quarter 3               $         1,750.0                 4.01                       1.53
1996, Quarter 4                         1,299.9                 2.56                       1.72
1997, Quarter 1                         1,450.8                 2.84                       1.89
1997, Quarter 2                         1,802.2                 3.47                       1.73
1997, Quarter 3                         1,862.6                 3.43                       1.86
1997, Quarter 4                         1,145.7                 2.05                       1.76
1998, Quarter 1                         2,438.4                 4.35                       1.71
1998, Quarter 2                         1,404.0                 2.55                       1.47
</TABLE>

     Potential  immediate  sources of  liquidity  for the Company  include  cash
balances and unused  availability on the credit facilities  described above. The
potential  immediate  sources  of  liquidity  increased  7% at June 30,  1998 in
comparison to March 31, 1998.  This increase in potential  immediate  sources of
liquidity was due primarily to the  securitization  during the second quarter of
1998 which reduced  recourse  borrowings  by  approximately  $1.0  billion.  The
Company  anticipates  that the  potential  immediate  sources of liquidity  will
decrease  during  the third  quarter as the  Company  continues  to finance  its
production  in the  short-term  through  its credit  facilities  and  repurchase
agreements until securitization.

                    Potential Immediate Sources of Liquidity
                                 ($ in millions)

<TABLE>
<CAPTION>
                                                                                       Potential Immediate Sources
                                         Estimated Unused           Potential            of Liquidity as a % of
                       Unrestricted     Borrowing Capacity     Immediate Sources of        Total Recourse Debt
                       Cash Balance                                 Liquidity
- --------------------------------------------------------------------------------------------------------------------
<S>                         <C>                 <C>                     <C>                        <C>

1996, Quarter 3      $       9.7      $        118.7         $         128.4                      9.82%
1996, Quarter 4              7.6               131.8                   139.4                     10.74%
1997, Quarter 1              4.4               139.9                   144.3                      9.99%
1997, Quarter 2              2.7                59.7                    62.4                      4.60%
1997, Quarter 3              4.8               164.6                   169.4                      9.14%
1997, Quarter 4              8.1               154.8                   162.9                     14.22%
1998, Quarter 1              7.1                82.5                    89.6                      3.68%
1998, Quarter 2              7.7                88.4                    96.1                      6.84%
</TABLE>


                           FORWARD-LOOKING STATEMENTS

     Certain written statements in this Form 10-Q made by the Company,  that are
not historical fact constitute  "forward-looking  statements" within the meaning
of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended. Such forward-looking statements may
involve  factors  that could  cause the actual  results of the Company to differ
materially from historical  results or from any results  expressed or implied by
such  forward-looking  statements.  The Company cautions the public not to place
undue reliance on forward-looking statements,  which may be based on assumptions
and anticipated events that do not materialize.  The Company does not undertake,
and the Securities Litigation Reform Act specifically relieves the Company from,
any obligation to update any forward-looking statements.

     Factors that may cause actual results to differ from historical  results or
from any results expressed or implied by forward-looking  statements include the
following:

     Economic  Conditions.  The  Company  is  affected  by  consumer  demand for
manufactured housing,  multifamily housing and other products which it finances.
A material  decline in demand for these  products and services would result in a
reduction in the volume of loans originated by the Company. The risk of defaults
and credit losses could increase during an economic slowdown or recession.  This
could have an adverse  effect on the  Company's  financial  performance  and the
performance on the Company's securitized loan pools.

     Capital  Resources.  The Company  relies on various  credit  facilities and
repurchase  agreements  with certain  investment  banking firms to help meet the
Company's   short-term  funding  needs.  The  Company  believes  that  as  these
agreements  expire,  they will  continue to be  available  or will be able to be
replaced;  however  no  assurance  can be given as to such  availability  or the
prospective terms and conditions of such agreements or replacements.

     Interest Rate Fluctuations.  The Company's income depends on its ability to
earn greater interest on its investments than the interest cost to finance these
investments.  Interest rates in the markets served by the Company generally rise
or fall with  interest  rates as a whole.  A  majority  of the  loans  currently
originated  by the Company are  fixed-rate.  The  profitability  of a particular
securitization  may be reduced if interest rates increase  substantially  before
these loans are securitized.  In addition,  the majority of the investments held
by the  Company  are  variable  rate  collateral  for  collateralized  bonds and
adjustable-rate investments. These investments are financed through non-recourse
long-term  collateralized bonds and recourse short-term  repurchase  agreements.
The net interest spread for these  investments could decrease during a period of
rapidly rising short-term  interest rates, since the investments  generally have
periodic interest rate caps and the related borrowing have no such interest rate
caps.

     Defaults.  Defaults by borrowers on loans  retained by the Company may have
an adverse  impact on the  Company's  financial  performance,  if actual  credit
losses  differ  materially  from  estimates  made by the  Company at the time of
securitization.  The  allowance  for  losses  is  calculated  on  the  basis  of
historical  experience and  management's  best  estimates.  Actual  defaults may
differ from the Company's  estimate as a result of economic  conditions.  Actual
defaults on ARM loans may increase  during a rising  interest rate  environment.
The Company believes that its reserves are adequate for such risks.

     Prepayments.  Prepayments by borrowers on loans  securitized by the Company
may have an adverse impact on the Company's financial  performance.  Prepayments
are expected to increase  during a declining  interest  rate or flat yield curve
environment.  The Company's  exposure to rapid  prepayments is primarily (i) the
faster amortization of premium on the investments and, to the extent applicable,
amortization  of bond discount,  and (ii) the  replacement of investments in its
portfolio  with lower yield  securities.  At June 30, 1998,  the yield curve was
still considered flat relative to its normal shape, and as a result, the Company
expects continued high levels of prepayment through the third quarter of 1998.

     Competition.  The  financial  services  industry  is a  highly  competitive
market. Increased competition in the market could adversely affect the Company's
market share within the industry and hamper the Company's  efforts to expand its
production sources.

     Regulatory Changes.  The Company's business is subject to federal and state
regulation  which,  among other things  require the Company to maintain  various
licenses and  qualifications  and require  specific  disclosures  to  borrowers.
Changes in existing laws and regulations or in the  interpretation  thereof,  or
the  introduction  of new laws  and  regulations,  could  adversely  affect  the
Company's operation and the performance of the Company's securitized loan pools.

     New  Production  Sources.  The Company has expanded  both its  manufactured
housing and  commercial  lending  businesses.  The Company is  incurring or will
incur  expenditures  related  to the  start-up  of  these  businesses,  with  no
guarantee that  production  targets set by the Company will be met or that these
businesses  will be  profitable.  Various  factors such as economic  conditions,
interest rates,  competition  and the lack of the Company's prior  experience in
these businesses could all impact these new production sources.



<PAGE>

PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

                 None

Item 2.  Changes in Securities

                 Not Applicable

Item 3.  Defaults Upon Senior Securities

                 Not applicable

Item 4.  Submission of Matters to a Vote of Security Holders
 
     At the Company's  annual meeting of shareholders  held on May 19, 1998, for
which proxies were  solicited  pursuant to  Regulation  14 under the  Securities
Exchange Act of 1934, the following matters were voted upon by shareholders.

     1. The election of five directors for a term expiring in 1999:

                      J. Sidney Davenport
                      Richard C. Leone
                      Thomas H. Potts
                      Paul S. Reid
                      Donald B. Vaden

     2. Approval of an amendment to the Company's  Articles of  Incorporation to
delete  paragraph (7) of Article VI in its entirety and  substituting  therefor:
"(7) Application of Article.  Nothing  contained in this Article or in any other
provision hereof shall limit the authority of the Board of Directors to take any
and all other action as it in its sole  discretion  deems necessary or advisable
to protect the Corporation and the interests of its  shareholders by maintaining
the Corporation's eligibility to be, and preserving the Corporation's status as,
a qualified real estate investment trust under the Code; provided, however, that
nothing  in this  Article  VI or  elsewhere  in these  Articles  shall  preclude
settlement of any transaction  entered into or through the facilities of the New
York Stock  Exchange  or any other  exchange on which the  Corporation's  common
shares may be listed from time to time."

Item 5.  Other Information

     On June 30,  1998,  the  Company  elected  Barry S.  Shein to the  Board of
Directors.  The election of Mr. Shein increases the number of board members from
five to six, five of whom are outside directors.

Item 6.  Exhibits and Reports on Form 8-K

         (a)  Exhibits

     None

         (b)  Reports on Form 8-K

     Current  Report on Form 8-K as filed with the  Commission on July 29, 1998,
relating to the change in the Registrant's Accountant.

     Current  Report on Form  8-K/A as filed with the  Commission  on August 11,
1998, relating to the change in the Registrant's Accountant.






                                   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 thereunto duly authorized.



 
                                   DYNEX CAPITAL, INC.


                                   By:   /s/ Thomas H. Potts
                                        Thomas H. Potts, President
                                        (authorized officer of registrant)




                                        /s/ Lynn K. Geurin
                                        Lynn K. Geurin, Executive Vice
                                        President and Chief Financial Officer
                                        (principal accounting officer)

      Dated:  August 14, 1998



<TABLE> <S> <C>


<ARTICLE>                     5
<MULTIPLIER>                  1,000
       
<S>                           <C>

<PERIOD-TYPE>                 3-mos
<FISCAL-YEAR-END>             Dec-31-1998
<PERIOD-START>                Apr-01-1998
<PERIOD-END>                  Jun-30-1998
<CASH>                        20,357
<SECURITIES>                  5,461,517
<RECEIVABLES>                 5,157
<ALLOWANCES>                  0
<INVENTORY>                   0
<CURRENT-ASSETS>              0 <F1>
<PP&E>                        0
<DEPRECIATION>                0
<TOTAL-ASSETS>                6,070,582
<CURRENT-LIABILITIES>         0 <F1>
<BONDS>                       4,070,203
         0
                   127,407
<COMMON>                      457
<OTHER-SE>                    415,169
<TOTAL-LIABILITY-AND-EQUITY>  6,070,582
<SALES>                       0
<TOTAL-REVENUES>              115,750
<CGS>                         0
<TOTAL-COSTS>                 0
<OTHER-EXPENSES>              11,360
<LOSS-PROVISION>              1,727
<INTEREST-EXPENSE>            90,340
<INCOME-PRETAX>               12,323
<INCOME-TAX>                  0
<INCOME-CONTINUING>           12,323
<DISCONTINUED>                0
<EXTRAORDINARY>               0
<CHANGES>                     0
<NET-INCOME>                  12,323
<EPS-PRIMARY>                 0.27
<EPS-DILUTED>                 0.27
<FN>
The Company's balanace sheet is unclassified.
</FN>

        


</TABLE>


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