DYNEX CAPITAL INC
10-Q, 2000-05-19
REAL ESTATE INVESTMENT TRUSTS
Previous: BRUNSWICK TECHNOLOGIES INC, PRER14A, 2000-05-19
Next: SMARTSOURCES COM INC, 10QSB/A, 2000-05-19






                                                       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 March 31, 2000


     |_|  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.
|_| Yes             |X|No


     On April 30, 2000, the registrant had 11,444,188  shares of common stock of
$.01 value outstanding, which is the registrant's only class of common stock.




                                               DYNEX CAPITAL, INC.
                                                    FORM 10-Q

                                                      INDEX



                                                                            PAGE

PART I.           FINANCIAL INFORMATION

         Item 1.  Financial Statements

                      Consolidated Balance Sheets at March 31, 2000 and
                      December 31,1999.........................................3

                      Consolidated Statements of Operations for the three months
                      ended March 31, 2000 and 1999............................4

                      Consolidated Statement of Shareholders' Equity for
                      the three months ended March 31, 2000....................5

                      Consolidated Statements of Cash Flows for
                      the three months ended March 31, 2000 and 1999...........6

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

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

         Item 3.  Quantitative and Qualitative Disclosures about Market
                  Risk........................................................33


PART II.          OTHER INFORMATION

         Item 1.  Legal Proceedings...........................................36

         Item 2.  Changes in Securities and Use of Proceeds...................37

         Item 3.  Defaults Upon Senior Securities.............................37

         Item 4.  Submission of Matters to a Vote of Security Holders.........37

         Item 5.  Other Information...........................................37

         Item 6.  Exhibits and Reports on Form 8-K............................37



         SIGNATURES...........................................................38


PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements

<TABLE>
<CAPTION>
DYNEX CAPITAL, INC.
CONSOLIDATED BALANCE SHEETS
(amounts in thousands except share data)
<S>                                                                                <C>                      <C>
                                                                             March 31,             December 31,
  ASSETS                                                                        2000                   1999
                                                                          ------------------     ------------------
  Investments:
    Collateral for collateralized bonds                                    $     3,552,431        $     3,700,714
    Securities                                                                     110,257                127,711
    Other investments                                                               39,599                 48,927
    Loans held for sale                                                            225,796                232,384
                                                                          ------------------     ------------------
                                                                                 3,928,083              4,109,736

  Investment in and net advances to Dynex Holding, Inc.                              8,112                  4,814
  Cash, substantially restricted                                                    53,584                 54,433
  Accrued interest receivable                                                        1,979                  2,208
  Other assets                                                                      16,899                 19,705
                                                                          ==================     ==================
                                                                           $     4,008,657        $     4,190,896
                                                                          ==================     ==================

  LIABILITIES AND SHAREHOLDERS' EQUITY

  LIABILITIES
  Non-recourse debt                                                        $     3,243,092        $     3,282,378
  Recourse debt:
    Secured by collateralized bonds retained                                        69,734                144,746
    Secured by investments                                                         245,963                282,479
    Unsecured                                                                      105,003                109,873
                                                                          ------------------     ------------------
                                                                          ------------------     ------------------
                                                                                 3,663,792              3,819,476

  Accrued interest payable                                                           3,109                  6,303
  Accrued expenses and other liabilities                                            34,919                 40,045
                                                                          ------------------     ------------------
                                                                                 3,701,820              3,865,824
                                                                          ------------------     ------------------

  SHAREHOLDERS' EQUITY
  Preferred stock, par value $.01 per share,
     50,000,000 shares authorized:
        9.75% Cumulative Convertible Series A,
          1,309,061 issued and outstanding                                          29,900                 29,900
        9.55% Cumulative Convertible Series B,
          1,912,434 issued and outstanding                                          44,767                 44,767
        9.73% Cumulative Convertible Series C,
          1,840,000 issued and outstanding                                          52,740                 52,740
  Common stock,  par value $.01 per share,
    100,000,000 shares authorized,
    11,444,188 and 11,444,099 issued and outstanding, respectively                     114                    114
  Additional paid-in capital                                                       351,995                351,995
  Accumulated other comprehensive loss                                             (56,038)               (48,507)
  Accumulated deficit                                                             (116,641)              (105,937)
                                                                          ------------------     ------------------
                                                                                   306,837                325,072
                                                                             ---------------     ------------------
                                                                          ====
                                                                           $     4,008,657        $     4,190,896

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




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



                                                                               Three Months Ended
                                                                                   March 31,
                                                                       -----------------------------------
                                                                       --------------- --- ---------------
<S>                                                                         <C>                 <C>
                                                                            2000                1999
                                                                       ---------------     ---------------
                                                                       ---------------     ---------------

Interest income:
   Collateral for collateralized bonds                                  $   70,230           $  71,238
   Securities                                                                1,976               4,590
   Other investments                                                         1,512                 584
   Loans held for sale or securitization                                     5,374               7,373
   Net advances to Dynex Holding, Inc.                                           -               3,333
                                                                       ---------------     ---------------
                                                                       ---------------     ---------------
                                                                            79,092              87,118
                                                                       ---------------     ---------------
                                                                       ---------------     ---------------

Interest and related expense:
   Non-recourse debt                                                        56,827              55,207
   Recourse debt                                                             8,886              16,175
   Other                                                                     1,788                 730
   Net advances from Dynex Holding, Inc.                                       291                   -
                                                                       ---------------     ---------------
                                                                       ---------------     ---------------
                                                                            67,792              72,112
                                                                       ---------------     ---------------
                                                                       ---------------     ---------------

Net interest margin before provision for losses                             11,300              15,006
Provision for losses                                                        (5,321)             (3,793)
                                                                       ---------------     ---------------
                                                                       ---------------     ---------------
Net interest margin                                                          5,979              11,213

Net loss on sale or writedown of investments                               (13,433)               (926)
Equity in net loss of Dynex Holding, Inc.                                     (719)               (369)
Other income                                                                   122               1,359
                                                                       ---------------     ---------------
                                                                       ---------------     ---------------
                                                                            (8,051)             11,277

General and administrative expenses                                         (2,403)             (2,008)
Net administrative fees and expenses to Dynex Holding, Inc.                   (250)             (5,924)
                                                                       ---------------     ---------------
                                                                       ---------------     ---------------
(Loss) income before extraordinary item                                    (10,704)              3,345

Extraordinary item  - loss on extinguishment of debt                             -              (1,086)
                                                                       ---------------     ---------------
                                                                       ---------------     ---------------
Net (loss) income after extraordinary item                                 (10,704)              2,259
Dividends on preferred stock                                                (3,228)             (3,228)
                                                                       ---------------     ---------------
                                                                       ===============     ===============
Net loss to common shareholders                                          $ (13,932)          $    (969)
                                                                       ===============     ===============
                                                                       ===============     ===============

Net (loss) income per common share before extraordinary item:
   Basic                                                                 $   (1.22)          $  0.01
                                                                       ===============     ===============
                                                                       ===============     ===============
   Diluted                                                               $   (1.22)          $  0.01
                                                                       ===============     ===============
                                                                       ===============     ===============

Net loss per common share after extraordinary item:
   Basic                                                                 $   (1.22)          $ (0.08)
                                                                       ===============     ===============
                                                                       ===============     ===============
   Diluted                                                               $   (1.22)          $ (0.08)
                                                                       ===============     ===============
                                                                       ===============     ===============

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


DYNEX CAPITAL, INC.
CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
For the three months ended March 31, 2000
(amounts in thousands)
<TABLE>
<CAPTION>




<S>                                               <C>           <C>       <C>           <C>                 <C>         <C>
                                                                                      Accumulated
                                                                       Additional        Other
                                              Preferred      Common      Paid-in     Comprehensive    Accumulated
                                                Stock        Stock       Capital          Loss          Deficit        Total
                                              ------------ ------------------------- --------------- --------------- ------------


Balance at December 31, 1999                  $   127,407    $   114    $  351,995      $ (48,507)    $   (105,937)   $ 325,072
                                              ------------ ------------------------- --------------- --------------- ------------

Comprehensive loss:
   Net loss - three months ended
     March 31, 2000                                    -           -             -              -                       (10,704)
                                                                                                           (10,704)
   Change in net unrealized loss on
     investments classified as
     available-for-sale during the period              -            -           -          (7,531)               -       (7,531)
                                              ------------ ------------------------- --------------- --------------- ------------
Total comprehensive loss                               -           -             -         (7,531)                      (18,235)
                                                                                                           (10,704)

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

Balance at March 31, 2000                      $ 127,407     $   114    $  351,995      $ (56,038)     $  (116,641)  $  306,837
                                              ============ ========================= =============== =============== ============


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

<TABLE>
<CAPTION>

DYNEX CAPITAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS                                                Three Months Ended


<S>                                                                            <C>                <C>
                                                                          ----------------------------------------
(amounts in thousands)                                                                   March 31,
                                                                             2000                   1999
                                                                       ------------------     ------------------
 Operating activities:
   Net (loss) income                                                      $     (10,704)        $       2,259
   Adjustments to reconcile net (loss) income to net cash provided by
     operating activities:
       Provision for losses                                                       5,321                 3,793
       Net loss on sale or writedown of investments                              13,433                   926
       Equity in net loss of Dynex Holding, Inc.                                    719                   369
       Extraordinary item  - loss on extinguishment of debt                           -                 1,086
       Amortization and depreciation                                              4,334                 9,868
       Net change in accrued interest, other assets and other                    (6,634)              (10,004)
         liabilities
                                                                       ------------------     ------------------
          Net cash provided by operating activities                               6,469                 8,297
                                                                       ------------------     ------------------

 Investing activities:
   Collateral for collateralized bonds:
     Funding of investments subsequently securitized                                  -              (280,783)
     Principal payments on collateral                                           120,868               396,198
     (Increase) decrease in accrued interest receivable                            (399)                2,987
     Net decrease (increase) in funds held by trustee                               201                  (744)
   Net decrease in loans held for sale or securitization                          6,691               149,210
   Purchase of other investments                                                   (553)               (7,237)
   Payments received on other investments                                         1,758                 2,997
   Purchase of securities                                                             -               (23,513)
   Payments received on securities                                               13,135                20,045
   Proceeds from sales of securities                                              2,468                16,181
   Investment in and net advances to Dynex Holding, Inc.                         (4,017)              (15,103)
   Proceeds from sale of loan operations                                          9,500                     -
   Capital expenditures                                                               -                    (6)
                                                                       ------------------     ------------------
        Net cash provided by investing activities                               149,652               260,232
                                                                       ------------------     ------------------

 Financing activities:
   Collateralized bonds:
     Proceeds from issuance of bonds                                             78,997               372,189
     Principal payments on bonds                                               (120,034)             (389,849)
     Increase in accrued interest payable                                           963                 2,858
   Repayment of senior notes                                                     (4,980)                    -
   Repayment of recourse debt borrowings, net                                  (111,916)             (251,904)
   Net proceeds from issuance of common stock                                         -                    18
   Dividends paid                                                                     -                (3,228)
                                                                       ------------------     ------------------
        Net cash used for financing activities                                 (156,970)             (269,916)
                                                                       ------------------     ------------------

 Net decrease in cash                                                              (849)               (1,387)
 Cash at beginning of period                                                     54,433                30,103
                                                                       ==================     ==================
 Cash at end of period                                                    $      53,584         $      28,716
                                                                       ==================     ==================

 Cash paid for interest                                                   $      66,763         $      70,691
                                                                       ==================     ==================
                                                                       ==================     ==================

 Supplemental disclosure of non-cash activities:

      Collateral for collateralized bonds owned subsequently              $           -         $   1,161,475
 securitized
                                                                       ==================     ==================
                                                                       ==================     ==================

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

DYNEX CAPITAL, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2000
(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. and its qualified REIT subsidiaries  (together,
"Dynex REIT").  The loan production  operations are primarily  conducted through
Dynex Holding,  Inc. ("DHI"), a taxable affiliate of Dynex REIT. Dynex REIT owns
all the outstanding  non-voting  preferred  stock of DHI which  represents a 99%
economic  ownership  interest in DHI.  The common  stock of DHI  represents a 1%
economic  ownership  of DHI and is owned by certain  officers of Dynex REIT.  In
light of these  factors,  DHI is  accounted  for under a method  similar  to the
equity method.  Under the equity method, Dynex REIT's original investment in DHI
is recorded at cost and adjusted by Dynex REIT's share of earnings or losses and
decreased by dividends received. References to the "Company" mean Dynex Capital,
Inc., its consolidated subsidiaries,  and DHI and its consolidated subsidiaries.
All  significant  intercompany  balances  and  transactions  with  Dynex  REIT's
consolidated subsidiaries have been eliminated in consolidation of Dynex REIT.

     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 Sheet at March 31, 2000, the  Consolidated  Statements of Operations for
the three months ended March 31, 2000 and 1999,  the  Consolidated  Statement of
Shareholders' Equity for the three months ended March 31, 2000, the Consolidated
Statements  of Cash Flows for the three months ended March 31, 2000 and 1999 and
related notes to  consolidated  financial  statements are  unaudited.  Operating
results for the three months ended March 31, 2000 are not necessarily indicative
of the results that may be expected for the year ending  December 31, 2000.  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,
1999.

     Certain  reclassifications  have been made to the financial  statements for
1999 to conform to presentation for 2000.

NOTE 2 -- SIGNIFICANT RISKS AND UNCERTANTIES

     The  Company's  business  strategy  has  historically  relied  on access to
financing  sources such as warehouse lines of credit and repurchase  agreements,
and the asset-backed securities market, to finance its activities.  During 1999,
the Company's  access to these sources of financing was  substantially  impaired
due in part to market  perception of specialty  finance  companies that resulted
from the disruption in the fixed income market in late 1998. As a result of this
environment,  the Company sold both its manufactured  housing lending operations
and model home  purchase/leaseback  business  during  1999,  and  decided not to
extend the forward  commitments on commercial  mortgage loans.  In addition,  in
lieu  of  securitization,  the  Company  decided  to  sell as  whole  loans  its
commercial  loans held in inventory.  The sale of the two production  operations
will significantly lower the Company's capital  requirements and will reduce the
need for short-term  financing.  On a long-term  basis,  competitive  pressures,
including  competing against larger companies which generally have significantly
lower costs of capital and access to the financing sources,  the lack of ability
to obtain critical lending sources to finance its production operations, and the
lack of ability to access the capital markets as a long-term source of financing
in a cost  effective  manner,  are expected to continue to hamper the  Company's
ability to compete profitably in the marketplace for the foreseeable future.

     The Company has recourse debt of approximately $427 million as of March 31,
2000, of which $324 million comes due in 2000 (see Note 5, Recourse Debt). Given
the Company's  operating  performance during 1999 and the recent jury verdict in
the  litigation  with AutoBond  Acceptance  Corporation  as discussed in Note 9,
Litigation,  the  Company's  access to additional  credit has been limited,  and
there is generally less  willingness of the Company's  current  lenders to grant
extensions. In addition, the Company is in violation of certain covenants in two
of its warehouse lines of credit and the 1994 Senior Notes,  principally related
to minimum senior unsecured ratings and minimum net worth requirements,  and the
receipt of a going  concern  opinion  from its  auditors.  The  Company  has not
received  waivers from one of its warehouse  lines of credit and the 1994 Senior
Notes for these covenant  violations,  and, as a result,  certain  lenders could
accelerate the debt as due and payable upon written notice.  As of May 15, 2000,
no lender has accelerated such debt.

     As of May 15, 2000, the aggregate  amount due under the two warehouse lines
of credit was $237.7 million,  collateralized  by loans with an unpaid principal
balance of $307.2  million.  Substantially  all  collateral  pledged under these
lines is held for sale. No assurance can be given,  however, that any sales will
ultimately be consummated.

     The senior  unsecured notes due July 2002,  with an outstanding  balance of
$97.3  million  at March 31,  2000,  contain  covenants  which  provide  for the
acceleration of amounts outstanding should Dynex REIT default under other credit
agreements  in amounts in excess of $10 million,  and such  amounts  outstanding
under the other credit agreements are accelerated by the respective lender.

     As of May 15, 2000,  the Company also has $51.7 million  outstanding  under
repurchase  agreements  with  substantially  one  counterparty,  which amount is
collateralized with collateral having a current estimated market value of $58.4.

     As  discussed  in Note 9,  Litigation,  on  March  9,  2000,  a jury in the
litigation with AutoBond Acceptance Corporation  ("AutoBond") returned a verdict
in favor of AutoBond, and awarded $18.7 million in direct lost profits and $50.5
million in lost future profits to AutoBond.  On April 17, 2000, based on motions
filed by the  Company,  the judge  presiding  over the  matter in Travis  County
proposed a judgment of  approximately  $27  million  (which  includes  estimated
prejudgment  interest) in lieu of the approximate $69 million jury verdict. At a
subsequent  hearing on April 17, 2000,  the Court  further  reduced the award to
$23.6  million  including  prejudgment  interest.  AutoBond  has  accepted  this
judgment,  as reduced by the trial court, of $23.6 million. On May 15, 2000, the
Court denied the  Company's  motion to post  alternative  security in lieu of an
appeal  bond in  order  to  appeal  the  Court's  earlier  judgment  in favor of
AutoBond.  To date the  Company has been  unable to obtain an appeal  bond.  The
Court  stayed  enforcement  of the judgment for ten days to allow the Company to
appeal the Court's action to the Austin Court of Appeals. The Company intends to
appeal the Court's action. In addition,  the Court ordered the parties to resume
mediation  in an  effort  to  either  settle  the case or  agree on  alternative
security.  The Court also  reduced  the amount of the  judgment  by  $270,000 to
approximately  $23.3 million. As of March 31, 2000, the Company has a litigation
reserve of $26.8 million.


NOTE 3--NET INCOME PER COMMON SHARE

     Net  income per common  share is  presented  on both a basic net income per
common share and diluted net income per common  share basis.  Diluted net income
per common share assumes the conversion of the convertible  preferred stock into
common stock,  using the if-converted  method,  and stock  appreciation  rights,
using the treasury  stock  method,  but only if these items are  dilutive.  As a
result of the two-for-one  split in May 1997 and the one-for-four  reverse split
in July 1999 of Dynex REIT's common stock,  the preferred  stock is  convertible
into one share of common stock for two shares of preferred stock

     The following  table  reconciles the numerator and denominator for both the
basic and diluted net income per common  share for the three  months ended March
31, 2000 and 1999.

<TABLE>
<CAPTION>

- ------------------------------------------------------------ ------------------------------------------------------------------
                                                                               Three Months Ended March 31,
                                                             ------------------------------------------------------------------
                                                                         2000                                1999
- ------------------------------------------------------------ ------------------------------ --- -------------------------------
<S>                                                                <C>             <C>                <C>            <C>
                                                                              Weighted-Average                    Weighted-Average
                                                                                Number of                           Number of
                                                                                  Shares                              Shares
                                                                 Income                             Income
                                                             -------------    -------------     -------------     -------------

(Loss) income before extraordinary item                      $   (10,704)                       $     3,345
Extraordinary item - loss on extinguishment of debt                    -                             (1,086)
                                                             -------------                      -------------
                                                             -------------                      -------------
Net (loss) income after extraordinary item                       (10,704)                             2,259
Less:  Dividends on preferred stock                               (3,228)                            (3,228)
                                                             -------------    -------------     -------------     -------------
       Basic and diluted net loss to common shareholders     $                  11,444,158      $                     11,507,431
                                                             (13,932)                           (969)
                                                             =============    =============
                                                             =============    =============     =============     =============

Net (loss) income per common share before extraordinary
         item:
     Basic                                                                    $     (1.22)                        $
                                                                                                                  0.01
                                                                              =============                       =============
     Diluted                                                                  $     (1.22)                        $
                                                                                                                  0.01
                                                                              =============                       =============

Net loss per common share after extraordinary item:
     Basic                                                                    $     (1.22)                       $
                                                                                                                 (0.08)
                                                                              =============                      =============
     Diluted                                                                  $     (1.22)                       $
                                                                                                                 (0.08)
                                                                              =============                      =============

Reconciliation of anti-dilutive shares:
   Dividends and additional shares of preferred stock:
       Series A                                              $                    654,531       $         766         654,531
                                                             766
       Series B                                                    1,119          956,217             1,119           956,217
       Series C                                                    1,343          920,000             1,343           920,000
   Expense and incremental shares of stock appreciation
     rights                                                            -           24,539                 2            28,764
                                                                              -------------     -------------    -------------
                                                             =============
                                                             $     3,228        2,555,287       $      3,230        2,559,512
                                                             =============    =============     =============    =============
                                                             -------------    -------------

- ------------------------------------------------------------ ------------- -- ------------- --- ------------- -- ------------- ---
</TABLE>

NOTE 4 -- COLLATERAL FOR COLLATERALIZED BONDS AND SECURITIES

     The following table  summarizes  Dynex REIT's amortized cost basis and fair
value of investments classified as available-for-sale,  as of March 31, 2000 and
December 31, 1999, and the related average effective interest rates:

<TABLE>
<CAPTION>
- ------------------------------------------ --------------------------------- ------ ------------------------------------
                                                    March 31, 2000                           December 31, 1999
- ------------------------------------------ --------------------------------- ------ ------------------------------------
<S>                                              <C>                 <C>                 <C>                     <C>
                                                                Effective                                   Effective
                                                                 Interest                                    Interest
                                             Fair Value            Rate                Fair Value              Rate
- ------------------------------------------ ---------------- -- ------------- ------ ----------------- ---- -------------
Collateral for collateralized bonds:
     Amortized cost                         $  3,624,465             7.5%            $  3,752,702              7.8%
  Allowance for losses                           (16,352)                                 (15,299)
- ------------------------------------------ ---------------- -- ------------- ------ ----------------- --- --------------
     Amortized cost, net                       3,608,113                                3,737,403
  Gross unrealized gains                          26,061                                   34,198
  Gross unrealized losses                        (81,743)                                 (70,887)
- ------------------------------------------ ---------------- -- ------------- ------ ----------------- --- --------------
                                            $  3,552,431                             $  3,700,714
- ------------------------------------------ ---------------- -- ------------- ------ ----------------- --- --------------

Securities:
  Funding Notes and Securities              $     82,779             6.7%            $     94,890              6.8%
  Adjustable-rate mortgage securities             12,742             5.8%                  18,047              7.0%
  Fixed-rate mortgage securities                   9,173             8.8%                   9,861             13.5%
  Derivative and residual securities               7,576             0.9%                  18,421              1.5%
- ------------------------------------------ ---------------- -- ------------- ------ ----------------- --- --------------
                                                 112,270                                  141,219
  Allowance for losses                            (1,657)                                  (1,690)
   --------------------------------------- ---------------- -- ------------- ------ ----------------- --- --------------
        Amortized cost, net                      110,613                                  139,529
   Gross unrealized gains                          4,265                                    1,353
   Gross unrealized losses                        (4,621)                                 (13,171)
- ------------------------------------------ ---------------- -- ------------- ------ ----------------- --- --------------
                                            $    110,257                             $    127,711
- ------------------------------------------ ---------------- -- ------------- ------ ----------------- --- --------------
</TABLE>

     Collateral for collateralized  bonds.  Collateral for collateralized  bonds
consists  primarily  of  securities  backed by  adjustable-rate  and  fixed-rate
mortgage loans secured by first liens on single family housing, fixed-rate loans
on multifamily and commercial  properties and manufactured  housing  installment
loans secured by either a UCC filing or a motor vehicle  title.  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.   Dynex  REIT's  exposure  to  loss  on  collateral  for
collateralized bonds is generally limited to the amount of collateral pledged to
the  collateralized  bonds in excess of the amount of the  collateralized  bonds
issued,  as the  collateralized  bonds  issued  by the  limited-purpose  finance
subsidiaries are non-recourse to Dynex REIT.

     Dynex REIT did not  securitize  any  collateral  through  the  issuance  of
collateralized bonds during the first quarter of
2000.

     Securities.  Funding Notes and  Securities  consist of  fixed-rate  funding
notes and  securities  secured by fixed-rate  automobile  installment  contracts
originated by AutoBond.  Adjustable-rate  mortgage securities ("ARM") consist of
mortgage  certificates  secured by ARM  loans.  Fixed-rate  mortgage  securities
consist of mortgage  certificates  secured by  mortgage  loans that have a fixed
rate of interest for at least one year from the balance  sheet date.  Derivative
securities  are  classes  of   collateralized   bonds,   mortgage   pass-through
certificates or mortgage  certificates that pay to the holder  substantially all
interest (i.e.,  an  interest-only  security),  or  substantially  all principal
(i.e., a principal-only  security).  Residual  interests  represent the right to
receive  the excess of (i) the cash flow from the  collateral  pledged to secure
related  mortgage-backed  securities,  together  with  any  reinvestment  income
thereon,  over (ii) the amount  required for principal and interest  payments on
the  mortgage-backed  securities or repurchase  arrangements,  together with any
related administrative expenses.

     Sale of  Investments.  Securities  with an aggregate  principal  balance of
$2,771 were sold during the three  months  ended March 31, 2000 for an aggregate
loss of $303. The specific  identification method is used to calculate the basis
of securities  sold.  Net loss on sale or writedown of  investments at March 31,
2000 also  includes (i) realized  losses of $12,160  related to the writedown of
$23,656 of securities  which were sold during April 2000 (ii) realized losses of
$1,282  primarily  related to fees paid during the three  months ended March 31,
2000 to cancel  commercial  loan  commitments  and (iii)  realized gains of $342
related to the sale of $21,521 of  commercial  loans during the first quarter of
2000 (which Dynex REIT had recognized a loss of $6,480 during the fourth quarter
of 1999 to  adjust  the  carrying  value of these  loans to the lower of cost or
market). Net loss on sale or writedown of investments at March 31, 1999 includes
(i) realized  gains of $210 related to the sale of $15,971 of securities  during
the first quarter of 1999 (ii) realized  losses of $2,051 related to the sale or
writedown of $10,764 of commercial loans during the three months ended March 31,
1999 and (iii) realized gains of $431 on various trading  positions entered into
during the three months ended March 31, 1999.

     Dynex REIT 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  including collateral for collateralized bonds, 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.  Discount rates used are those which  management  believes would be
used by willing  buyers of these  financial  instruments  at  prevailing  market
rates.  The  discount  rate  used  in the  determination  of fair  value  of the
collateral for collateralized bonds at both March 31, 2000 and December 31, 1999
was approximately  18%.  Variations in market discount rates,  prepayments rates
and credit loss  assumptions may materially  impact the resulting fair values of
the Company's financial instruments. Estimates of fair value for other financial
instruments are based primarily on management's  judgment.  Since the fair value
of Dynex REIT's  financial  instruments is based on estimates,  actual gains and
losses  recognized may differ from those estimates  recorded in the consolidated
financial statements.

NOTE 5 -- RECOURSE DEBT

     Dynex REIT utilizes repurchase agreements, notes payable and secured credit
facilities  (together,  "recourse  debt") to finance certain of its investments.
The following table  summarizes  Dynex REIT's recourse debt outstanding at March
31, 2000 and December 31, 1999:


<TABLE>
<CAPTION>
- -------------------------------------------------------------- -------------------- -- ---------------------
<S>                                                                    <C>                     <C>
                                                                 March 31, 2000          December 31, 1999
- -------------------------------------------------------------- -------------------- -- ---------------------

Recourse debt secured by:
  Collateralized bonds                                          $        69,734         $      144,746
  Securities                                                             49,058                 66,090
  Other investments                                                      22,276                 31,498
  Loans held for sale                                                   173,761                183,901
  Other assets                                                              868                    990
                                                               --------------------    ---------------------
                                                                        315,697                427,225
Unsecured debt:
  7.875% senior notes, net of issuance costs                             96,452                 96,361
  Series B 10.03% senior notes, net of issuance costs                     8,551                 13,512
- -------------------------------------------------------------- -------------------- -- ---------------------
                                                                $       420,700        $       537,098
- -------------------------------------------------------------- -------------------- -- ---------------------
</TABLE>

     Secured  Debt.  At March 31, 2000 and  December  31,  1999,  recourse  debt
consisted  of $83,713  and  $163,045,  respectively,  of  repurchase  agreements
secured by investments,  $231,116 and $263,190, respectively,  outstanding under
secured credit  facilities which are secured by loans held for sale,  securities
and other investments,  and $868 and $990, respectively,  of amounts outstanding
under a capital lease. At March 31, 2000, substantially all recourse debt in the
form of repurchase agreements had maturities within sixty days and bear interest
at rates indexed to one-month  London InterBank  Offered Rate ("LIBOR").  If the
counterparty to the repurchase  agreement  fails to return the  collateral,  the
ultimate realization of the security by Dynex REIT may be delayed or limited.

     At March 31, 2000, Dynex REIT had four committed  secured credit facilities
aggregating  $698,700  to finance  the  funding of loans and  securities,  which
expire prior to December 31, 2000. The following  table  summarizes the material
terms of these facilities.

<TABLE>
<CAPTION>
- ---------------------------------------- --------------- ----- ------------------ -------------------- --------------------
<S>                                             <C>                    <C>              <C>                    <C>
                                          Outstanding                                                   Range of Interest
               Facility                     Balance              Maturity Date    Eligible Collateral         Rates
- ---------------------------------------- --------------- ----- ------------------ -------------------- --------------------

$195,000 secured credit facility         $     113,200   (1)     May 29, 2000       Loans held for      Various, ranging
agented by Chase Bank of Texas                                                    sale, property tax     from LIBOR plus
                                                                                      receivables         1.375%-2.50%

$400,000 secured credit facility with           71,900           May 19, 2000     Loans held for sale   LIBOR plus 1.25%
Morgan Stanley Mortgage Capital, Inc.                                                                       and 1.50%

$100,000 secured credit facility with           35,100           May 10, 2000      Funding Notes and    LIBOR plus 3.75%
Daiwa Finance Corp.                                                                   Securities

$3,700  secured  credit  facility  with          2,800         December 15, 2000   Other investments    LIBOR plus 2.50%
Residential Funding Corporation
- ---------------------------------------- --------------- ----- ------------------ -------------------- --------------------
                                         $     223,000
- ---------------------------------------- --------------- ----- ------------------ -------------------- --------------------
<FN>
(1) The $195,000  secured credit  facility  agented by Chase Bank of Texas includes a subline in the amount of $79,052 for
the issuance of letters of credit to  facilitate  the issuance of  tax-exempt  multifamily  housing  bonds as discussed in
Note 8. As of March 31,  2000,  $79,052 of  letters  of credit  had been  issued  under the  subline.  Such  amount is not
included in the $113,200 balance outstanding included in the table above.
</FN>
</TABLE>

     For the  Chase  Bank of Texas  syndicated  line  ("Chase  Bank  Syndicate")
expiring on May 29, 2000 and the Morgan Stanley Mortgage Capital,  Inc. ("Morgan
Stanley")  line  expiring  on May 19,  2000,  Dynex  REIT is  seeking  to sell a
substantial  portion of the  associated  collateral by the  respective  maturity
dates.  However,  it is  unlikely  that Dynex  REIT will be able to payoff  such
credit lines by the respective  maturity  dates,  and there can be no assurances
that the  lenders  will agree to any  extensions.  In the event that the lenders
declare an Event of Default,  the underlying credit line agreements  provide for
the liquidation of the pledged collateral.  In such a scenario it is likely that
the Company will suffer  substantial  losses on the sale of the collateral.  The
credit  facility with Diawa Finance Corp. was fully prepaid on May 12, 2000 with
the proceeds obtained from the securitization of the funding note collateral.

     The above lines of credit include  various  representations  and covenants.
Dynex REIT has violated  certain  covenants on credit lines  expiring on May 19,
2000 and May 29, 2000 relating  primarily to minimum net worth,  minimum  senior
unsecured  ratings  requirements and the receipt of a going concern opinion from
its  auditors.  Dynex REIT has  received  waivers  from  Morgan  Stanley for the
uncured covenant violations. Dynex REIT has not received waivers for any uncured
covenant violations from the Chase Bank Syndicate on the credit line expiring on
May 29, 2000. The Chase Bank  Syndicate has not formally  notified Dynex REIT in
writing as required by the loan  documentation,  that it has (i)  terminated its
commitment  to  lend or (ii)  declared  all or a  portion  of the  loan  due and
payable.   The  Company's   recourse   credit   facilities   generally   contain
cross-default  provisions  whereby a default under any one credit  facility is a
default under each of the other credit facilities.

     Unsecured Debt. Since 1994, Dynex REIT has issued three series of unsecured
notes  payable  totaling $150  million.  These notes payable had an  outstanding
balance at March 31, 2000 of $105,840.  The Company has $97,250  outstanding  of
its July 2002 senior notes (the "2002 Notes") and $8,590 million  outstanding on
notes issued in September 1994 (the "1994  Notes").  Effective May 15, 1999, the
Company amended the 1994 Notes. In return for certain covenant relief related to
the fixed-charge  coverage requirements of the 1994 Notes, the Company agreed to
(i) convert the principal  amortization of the 1994 Notes from annual to monthly
and (ii) shorten the remaining  principal  amortization period from 30 months to
16  months.  Monthly  amortization  for  the  1994  Notes  through  August  2000
approximates  $1.7  million per month.  The Company is in  violation  of certain
covenants in the 1994 Notes including the minimum net worth  requirement and the
covenant  requiring an unqualified  audit opinion.  The Company has not received
waivers  for these  defaults;  however,  the  holders of the 1994 Notes have not
accelerated the remaining amounts due.

     The 2002 Notes  contain  covenants  which provide for the  acceleration  of
amounts  outstanding  under the 2002 Notes should Dynex REIT default under other
credit  agreements  in  amounts  in  excess  of $10  million,  and such  amounts
outstanding  under the other credit agreements are accelerated by the respective
lender.

NOTE 6-- ADOPTION OF FINANCIAL ACCOUNTING STANDARDS

     In June 1998, the Financial  Accounting Standards Board issued Statement of
Financial Accounting  Standards 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.  It
requires  that  an  entity   recognize  all  derivatives  as  either  assets  or
liabilities in the statement of financial position and measure those instruments
at fair value.  If certain  conditions are met, a derivative may be specifically
designated  as (a) a hedge of the  exposure  to  changes  in the fair value of a
recognized asset or liability or an unrecognized firm commitment, (b) a hedge of
the exposure to variable cash flows of a forecasted transaction,  or (c) a hedge
of the foreign currency exposure of a net investment in a foreign operation,  an
unrecognized   firm   commitment,   an   available-for-sale   security,   or   a
foreign-currency-denominated forecasted transaction. In June 1999, the Financial
Accounting  Standards Board issued Statement of Financial  Accounting  Standards
No.  137,  "Accounting  for  Derivative  Instruments  and Hedging  Activities  -
Deferral of the Effective Date of FASB  Statement No. 133" ("FAS No. 137").  FAS
No. 137 amends FAS No. 133 to defer its effective date to all fiscal quarters of
all fiscal years beginning after June 15, 2000. The Company is in the process of
determining the impact of adopting FAS No. 133.

NOTE 7--DERIVATIVE FINANCIAL INSTRUMENTS

     Dynex REIT may enter 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,  Dynex REIT
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
available  for sale  investment  which is  carried  at its fair  value  are also
carried at fair value,  with unrealized gains and losses reported as accumulated
other comprehensive income.

     As a part of Dynex REIT's interest rate risk management process, Dynex REIT
may be required  periodically to terminate hedge instruments.  Any realized gain
or loss  resulting  from the  termination of a hedge is amortized into income or
expense of the corresponding  hedged instrument over the remaining period of the
original hedge or hedged instrument as a yield adjustment.

     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.  As a result of the sale in April 2000 of the ARM securities which were
being hedged with the $1.0 million of interest rate caps,  the Company wrote off
the remaining  value of these  interest rate caps of $3,878  against the loss on
sale or writedown of investments during the first quarter of 2000.

     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  activities 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 8 -- COMMITMENTS

     The Company makes various  representations  and warranties  relating to the
sale or securitization of loans. To the extent the Company were to breach any of
these  representations or warranties,  and such breach could not be cured within
the allowable  time period,  the Company  would be required to  repurchase  such
loans, and could incur losses. In the opinion of management,  no material losses
are expected to result from any such representations and warranties.

     The Company has made various representations and warranties relating to the
sale of various production operations.  To the extent the Company were to breach
any of these  representations or warranties,  and such breach could not be cured
within the  allowable  time period,  the Company  would be required to cover any
losses and  expenses  up to certain  limits.  In the opinion of  management,  no
material  losses  are  expected  to  result  from any such  representations  and
warranties.

     Dynex REIT  facilitates  the  issuance of  tax-exempt  multifamily  housing
bonds,  the  proceeds  of  which  are  used to  fund  construction  or  moderate
rehabilitation mortgage loans on multifamily properties.  These tax-exempt bonds
are sold to third party  investors.  Regarding  tax-exempt bonds associated with
construction properties,  Dynex REIT enters into various standby commitments and
similar  agreements whereby Dynex REIT is required to pay principal and interest
to  the  bondholders  in  the  event  there  is a  payment  shortfall  from  the
construction  proceeds,  and is required to repurchase bonds if the bonds cannot
be   successfully   marketed.   Dynex  REIT  has  facilitated  the  issuance  of
approximately  $76.8  million of  tax-exempt  bonds  related  to  construction
mortgage loans on multifamily properties,  and has provided letters of credit to
support its obligation of $79.1 million at March 31, 2000 and December 31, 2000.
Dynex has a further  obligation  to  repurchase  the  tax-exempt  bonds once the
letters  of credit  expire.  Approximately  $20.9  million  of letters of credit
expire in 2000,  approximately  $44.0 million  expire in 2001 and  approximately
$14.2 expire in 2002.  Specifically as support for its obligation to repurchase,
Dynex  REIT has posted  fully  cash-collateralized  letters  of credit  totaling
$16,678,  and escrowed cash of an  additional  $15,832 and posted a $5,000 sight
draft  surety  bond.  Such  amounts are at risk  should the Company  fail on its
repurchase  obligation.  Regarding  tax-exempt  bonds  associated  with moderate
rehabilitation  properties,  Dynex  REIT is party to  various  conditional  bond
repurchase  obligations  which  require  Dynex REIT to  repurchase  bonds in the
aggregate notional amount of $167.7 million by June 15, 2000.

NOTE 9 -- LITIGATION

     On February 8, 1999, AutoBond Acceptance Corporation ("AutoBond"), AutoBond
Master  Funding  Corporation  V  ("Funding"),  and its  three  principal  common
shareholders  (collectively,  the  "Plaintiffs")  commenced  an  action  in  the
District Court of Travis County,  Texas (250th  Judicial  District)  against the
Company and James  Dolph  (collectively,  the  "Defendants")  alleging  that the
Company breached the terms of the Credit  Agreement,  dated June 9, 1998, by and
among  AutoBond,  Funding  and the  Company.  The terms of the Credit  Agreement
provided for the purchase by the Company of funding notes issued by Funding, and
collateralized by automobile  installment  contracts ("Auto Contracts") acquired
by AutoBond. The Company suspended purchasing the funding notes in February 1999
on grounds  that  AutoBond and Funding had violated  certain  provisions  of the
Credit Agreement.  The Plaintiffs also alleged that the Defendants  conspired to
misrepresent and mischaracterize AutoBond's credit underwriting criteria and its
compliance  with such  criteria with the  intention of  interfering  and causing
actual damage to AutoBond's business, prospective business and contracts.

     On August 26, 1999, the District  Court of Travis County  ordered  AutoBond
and  Funding,  through a temporary  injunction  action,  to  cooperate  with the
Company and permit the  transfer of the  servicing  of the Auto  Contracts  from
AutoBond to a third party  servicer  selected by the Company.  The servicing was
transferred on September 3, 1999.

     On March 9, 2000, a jury in the AutoBond action returned a verdict in favor
of the Plaintiffs, and awarded AutoBond and Funding $18.7 million in direct lost
profits and $50.5 million in lost future profits,  for a total of $69.2 million.
The  Company  filed on March 24,  2000 with the Court  motions  to set aside the
verdict and to reduce the amount of the verdict,  and on the same date, AutoBond
filed a motion to the court to enter judgment. On April 17, 2000, in response to
the various motions filed,  the judge presiding over the matter in Travis County
reduced  the $69.2  million  verdict  awarded by the jury to  approximately  $27
million  (which  includes  estimated  prejudgment  interest).  As a result,  the
Company  recorded a litigation  provision of $27.0 million for the amount of the
reduced  judgment during the fourth quarter of 1999. At a subsequent  hearing on
April 17, 2000, the Court further  reduced the award to $23.6 million  including
prejudgment  interest.  AutoBond has accepted this  judgment,  as reduced by the
trial court,  of $23.6 million.  On May 15, 2000, the Court denied the Company's
motion to post alternative security in lieu of an appeal bond in order to appeal
the Court's earlier judgment in favor of AutoBond.  To date the Company has been
unable to obtain an appeal bond The Court stayed enforcement of the judgment for
ten days to allow the Company to appeal the Court's  action to the Austin  Court
of Appeals.  The Company intends to appeal the Court's action. In addition,  the
Court ordered the parties to resume  mediation in an effort to either settle the
case or agree on alternative security.  The Court also reduced the amount of the
judgment by $270,000 to approximately $23.3 million.

     The Company is also subject to other  lawsuits or claims which arise in the
ordinary  course of its  business,  some of which seek damages in amounts  which
could be material to the  financial  statements.  Although no  assurance  can be
given with respect to the ultimate  outcome of any such litigation or claim, the
Company  believes  the  resolution  of such  lawsuits  or claims will not have a
material  effect  on  the  Company's   consolidated  balance  sheet,  but  could
materially affect consolidated results of operations in a given year.


NOTE 10 -- RELATED PARTY TRANSACTIONS

     Dynex REIT has a credit  arrangement  with DHI whereby DHI and any of DHI's
subsidiaries  can borrow funds from Dynex REIT to finance its operations.  Under
this  arrangement,  Dynex REIT can also borrow  funds from DHI. The terms of the
agreement allow DHI and its  subsidiaries to borrow up to $50 million from Dynex
REIT at a rate of Prime plus 1.0%.  Dynex REIT can borrow up to $50 million from
DHI at a rate of  one-month  LIBOR  plus  1.0%.  This  agreement  has a one-year
maturity which is extended  automatically  unless notice is received from one of
the parties to the agreement  within 30 days of the  anticipated  termination of
the agreement. As of March 31, 2000 and December 31, 1999, net borrowings due to
DHI under this agreement totaled $21,953 and $26,720, respectively. Net interest
expense  under this  agreement was $379 and $26 for the three months ended March
31, 2000 and 1999, respectively.

     Dynex REIT also had a loan origination agreement with Dynex Financial, Inc.
("DFI"),  an operating  subsidiary of DHI,  whereby Dynex REIT paid DFI on a fee
plus cost basis for the origination of  manufactured  housing loans on behalf of
Dynex REIT.  During the three months  ended March 31, 1999,  Dynex REIT paid DFI
$4,439 under such  agreement.  This  agreement was terminated as a result of the
sale of manufactured housing operations during 1999.

     Dynex REIT has a funding agreement with Dynex Commercial,  Inc. ("DCI"), an
operating  subsidiary  of DHI,  whereby  Dynex  REIT  pays  DCI a fee  per  loan
originated  on  behalf  of Dynex  REIT.  Dynex  REIT  paid  DCI  $118 and  $844,
respectively  under this agreement for the three months ended March 31, 2000 and
1999.

     Dynex REIT had note agreements with Dynex  Residential,  Inc.  ("DRI"),  an
operating subsidiary of DHI, whereby DRI and its subsidiaries could borrow up to
$287,000 from Dynex REIT on a secured basis to finance the  acquisition of model
homes from  single  family home  builders.  The  interest  rate on the notes was
adjustable and was based on 30-day LIBOR plus 2.875%. During 1999, $4,577 of the
notes was assumed by SMFC funding corporation ("SMFC"), a subsidiary of DHI. The
remainder  of the notes were paid off at the time of the sale of DRI on November
10, 1999. The outstanding balance of the notes as of March 31, 2000 and December
31, 1999 was $3,552 and $4,274, respectively.  Interest income recorded by Dynex
REIT on the notes for the three months ended March 31, 2000 and 1999 was $89 and
$3,360, respectively.

     Dynex  REIT has  entered  into  subservicing  agreements  with  DCI,  Dynex
Commercial Services, Inc. ("DCSI"), DFI and GLS Capital Services, Inc ("GLS") to
service  commercial,  single family,  consumer,  manufactured  housing loans and
property  tax  receivables.  All four  entities  are  subsidiaries  of DHI.  For
servicing the commercial  loans, DCI or DSCI, as applicable,  receives an annual
servicing fee of 0.02% of the aggregate unpaid  principal  balance of the loans.
For servicing  the single family  mortgage,  consumer and  manufactured  housing
loans,  DFI received annual fees ranging from sixty dollars ($60) to one hundred
forty-four  dollars ($144) per loan and certain incentive fees. The subservicing
agreement  with DFI was  terminated due to the sale of DFI on December 20, 1999.
For servicing the property tax receivables, GLS receives an annual servicing fee
of  0.72%  of  the  aggregate  unpaid  principal  balance  of the  property  tax
receivables.  Servicing fees paid by Dynex REIT under such  agreements  were $82
and $558 during the three months ended March 31, 2000 and 1999, respectively.


NOTE 11 -- INVESTMENT IN AND NET ADVANCES TO DYNEX HOLDING, INC.

     Investment in and net advances to DHI accounted for under a method  similar
to the  equity  method  amounted  to $8,112  and  $4,814  at March 31,  2000 and
December  31,  1999,  respectively.  The  results of  operations  and  financial
position of DHI are summarized below:

<TABLE>
<CAPTION>
      -------------------------------------------------------- -------------------------------------- ---
                                                                   Three Months ended March 31,
<S>                                                                  <C>                  <C>
               Condensed Income Statement Information                2000                 1999
      --------------------------------------------------------- ---------------- --- ---------------- ---

                           Total revenues                       $          666       $        11,049
                           Total expenses                                1,392                11,421
                             Net income                                   (726)                 (372)

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

      --------------------------------------------------------- ---------------- --- ---------------- ---
                                                                   March 31,          December 31,
                Condensed Balance Sheet Information                  2000                 1999
      --------------------------------------------------------- ---------------- --- ---------------- ---

                            Total assets                         $      32,164       $        36,822
                         Total liabilities                               5,143                 9,075
                            Total equity                                27,021                27,747
      --------------------------------------------------------- ---------------- --- ---------------- ---
</TABLE>

NOTE 12--SUBSEQUENT EVENTS

     On  May  12,  2000  the  Company  closed  a  transaction  securitizing  its
investment in the Funding Notes related to AutoBond Acceptance Corporation. This
securitization  was structured as financing.  As a part of this  transaction the
Company  exchanged  the  non-recourse   senior  class  of  securities  from  the
transaction  with Diawa (or an affiliate) in exchange for the release of Diawa's
recourse note secured by the Funding Notes.  This had the effect of lowering the
Company's recourse debt outstanding by approximately $31 million.

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

     Dynex Capital,  Inc. (the "Company") is a financial  services company which
invests in a portfolio of  securities  and  investments  backed  principally  by
single family mortgage loans, commercial mortgage loans and manufactured housing
installment  loans.  Such loans have been funded generally by the Company's loan
production  operations or purchased in bulk in the market.  Loans funded through
the Company's  production  operations  have generally been pooled and pledged as
collateral  using a  collateralized  bond  security  structure,  which  provides
long-term  financing  for the loans while  limiting  credit,  interest  rate and
liquidity risk.

                                                   FINANCIAL CONDITION

<TABLE>
<CAPTION>
- -------------------------------------------------- ------------------ --- --------------------
<S>                                                          <C>                      <C>
                                                       March 31,             December 31,
(amounts in thousands except per share data)             2000                    1999
- -------------------------------------------------- ------------------ --- --------------------

Investments:
   Collateral for collateralized bonds              $   3,552,431           $   3,700,714
   Securities                                             110,257                 127,711
   Other investments                                       39,599                  48,927
   Loans held for sale                                    225,796                 232,384

Non-recourse debt - collateralized bonds                3,243,092               3,282,378
Recourse debt                                             420,700                 537,098

Shareholders' equity                                      306,837                 325,072

Book value per common share                                 15.15                  16.74

- -------------------------------------------------- ------------------ --- -------------------
</TABLE>

     Collateral for  collateralized  bonds Collateral for  collateralized  bonds
consists  primarily  of  securities  backed by  adjustable-rate  and  fixed-rate
mortgage  loans secured by first liens on single family  properties,  fixed-rate
loans  secured  by  first  liens  on  multifamily  and  commercial   properties,
manufactured housing installment loans secured by either a UCC filing or a motor
vehicle title and property tax  receivables.  As of March 31, 2000,  the Company
had  27  series  of  collateralized   bonds  outstanding.   The  collateral  for
collateralized  bonds  decreased  slightly  to $3.6  billion  at March 31,  2000
compared to $3.7 billion at December 31, 1999.  This decrease of $0.1 billion is
primarily the result of $120.9 million in paydowns on collateral.

     Securities  Securities  consist primarily of fixed-rate  "funding notes and
securities" secured by automobile  installment contracts and adjustable-rate and
fixed-rate  mortgage-backed  securities.  Securities also include derivative and
residual securities.  Derivative securities are classes of collateralized bonds,
mortgage  pass-through  certificates  or mortgage  certificates  that pay to the
holder  substantially  all  interest  (i.e.,  an  interest-only   security),  or
substantially  all  principal  (i.e.,  a  principal-only   security).   Residual
interests  represent  the right to receive  the excess of (i) the cash flow from
the collateral pledged to secure related  mortgage-backed  securities,  together
with any  reinvestment  income  thereon,  over  (ii)  the  amount  required  for
principal and interest payments on the mortgage-backed  securities or repurchase
arrangements,  together  with any related  administrative  expenses.  Securities
decreased  to $110.3  million at March 31, 2000  compared  to $127.7  million at
December 31, 1999.  This  decrease was  primarily the result of $13.1 million of
paydowns  and the sale of $2.8  million of  securities  during the three  months
ended March 31, 2000.


     Other  investments  Other  investments  consists  primarily of property tax
receivables  and a note  receivable  received in connection with the sale of the
Company's  single  family  mortgage  operations in May 1996.  Other  investments
decreased  from $48.9 million at December 31, 1999 to $39.6 million at March 31,
2000.  This  decrease is primarily the result of the receipt of the $9.5 million
annual principal payment on the note receivable from the 1996 sale of the single
family mortgage operations.

     Loans held for sale Loans held for sale  decreased  from $232.4  million at
December  31,  1999 to $225.8  million  at March 31,  2000.  This  decrease  was
primarily  due to the  sale of  several  commercial  loans  held  for  sale.  In
addition,  the Company sold the remaining $3.5 million of  manufactured  housing
loans to Bingham Financial  Services  Corporation  during the three months ended
March 31, 2000.  These  decreases were partially  offset by $12.5 million of new
loan  fundings  during the first quarter of 2000 which were  primarily  draws on
existing multifamily construction loans.

     Non-recourse  debt  Collateralized  bonds issued by Dynex REIT are recourse
only to the assets  pledged as  collateral,  and are otherwise  non-recourse  to
Dynex  REIT.  Collateralized  bonds  decreased  slightly  from $3.3  billion  at
December 31, 1999 to $3.2 billion at March 31, 2000. This decrease was primarily
a result of paydowns on all  collateralized  bonds of $120.0  million during the
three months ended March 31, 2000.

     Recourse debt Recourse debt  decreased to $420.7  million at March 31, 2000
from $537.1 million at December 31, 1999. This decrease was primarily due to the
sale of $96.6  million of  retained  collateralized  bonds and $25.0  million of
loans,  during the first  quarter of 2000,  which had been  financed  with $79.8
million  of  repurchase   agreements   and  $14.1  million  of  notes   payable,
respectively.  Also  during  the  first  quarter  of 2000,  Dynex  REIT paid off
approximately  $22.4  million of notes  payable as a result of $23.9  million of
paydowns on investments.

     Shareholders'  equity  Shareholders'  equity decreased to $306.8 million at
March 31, 2000 from $325.1  million at December  31, 1999.  This  decrease was a
combined  result  of a $7.5  million  increase  in the  net  unrealized  loss on
investments  available-for-sale from $48.5 million at December 31, 1999 to $56.0
million  at March  31,  2000 and a net loss of $10.7  million  during  the three
months ended March 31, 2000.


                                                Loan Production Activity
                                                     ($ in thousands)


- -------------------------------------------------------------------------------
Three   Months   Ended  March  31,   ------------------------------   2000  1999
- -------------------------------------------------------------------------------
Commercial (1) $ - $ 48,658  Manufactured  housing - 108,972 Specialty finance -
48,363 -----------------  ----------- Total fundings through direct production -
205,993        Secured        funding       notes       (2)       -       13,654
- -------------------------------------------------------------------------------
Total            fundings            $           -           $           219,647
- -------------------------------------------------------------------------------
(1)  Included  in  commercial   fundings  were  $25.2  million  of   multifamily
construction loans which closed during the three months ended March 31, 1999. As
of March 31, 2000, $414.5 million of multifamily construction loans have closed,
of which only the amount drawn for these loans of $126.3  million is included in
the  balance  of the  loans  held for sale at March 31,  2000.
(2)  Secured  by automobile installment contracts.

     Direct loan  production  for the three months ending March 31, 1999 totaled
$206.0  million  compared to none for the same period in 2000. The Company is no
longer actively originating loans.

                                                  RESULTS OF OPERATIONS

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------
                                                                     Three Months Ended
                                                                          March 31,
                                                               -----------------------------------
<S>                                                                <C>               <C>
(amounts in thousands except per share information)                2000              1999
- --------------------------------------------------------------------------------------------------

Net interest margin                                              $     5,979       $    11,213
Loss on sale of investments                                          (13,433)             (926)
Equity in net loss of Dynex Holding, Inc.                               (719)             (369)
General and administrative expenses                                    2,403             2,008
Net administrative fees and expenses to Dynex Holding, Inc.              250             5,924
Net (loss) income before preferred stock dividends                   (10,704)            2,259

Basic net income (loss) per common share (1)                     $     (1.22)      $     (0.08)
Diluted net income (loss) per common share (1)                   $     (1.22)      $     (0.08)

  Dividends declared per share:
     Common                                                     $          -      $         -
     Series A and B Preferred                                              -           0.585
     Series C Preferred                                                    -           0.730

- --------------------------------------------------------------------------------------------------
<FN>
               (1)Adjusted for the one-for-four reverse common stock split effective August 2, 1999.
</FN>
</TABLE>

     Three Months Ended March 31, 2000  Compared to Three Months Ended March 31,
1999.  The  decrease  in net income and net income per common  share  during the
three  months  ended  March 31,  2000 as  compared to the same period in 1999 is
primarily the result of a decrease in net interest margin and an increase in the
loss on sale of  investments.  These  decreases  were  partially  offset  by the
reduction in net administrative fees and expenses to Dynex Holding, Inc.

     Net interest  margin for the three months ended March 31, 2000 decreased to
$6.0 million,  or 47% below the $11.2 million for the same period for 1999. This
decrease  was  primarily  the result of the decline in average  interest-earning
assets  from $4.8  billion  for the three  months  ended  March 31, 1999 to $4.1
billion for the three months ended March 31, 2000.  In addition,  provision  for
losses  increased  to $5.3  million or 0.52% on an  annualized  basis of average
interest-earning assets during the three months ended March 31, 2000 compared to
$3.8  million  and 0.31%  during the three  months  ended March 31,  1999.  This
increase  in  provision  for losses was a result of  increasing  the reserve for
probable  losses on various loan pools pledged as collateral for  collateralized
bonds where the Company has retained credit risk.

     The net loss on sale of  investments  for the three  months ended March 31,
2000  increased to $13.4 million as compared to $0.9 million for the same period
in 1999.  This  increase is  primarily  the result of  realized  losses of $12.2
million related to the writedown of $23.7 million of securities  which were sold
during April 2000. In addition,  the Company had realized losses of $1.3 million
primarily  related to fees paid during the three  months ended March 31, 2000 to
cancel  commercial loan  commitments and a $0.3 million loss on the sale of $2.8
million of  securities  during the three  months  ended  March 31,  2000.  These
decreases were partially offset by realized gains of $0.3 million related to the
sale of $21.5  million of  commercial  loans  during  the first  quarter of 2000
(which  Dynex  REIT had  recognized  a loss of $6.5  million  during  the fourth
quarter of 1999 to adjust the carrying value of these loans to the lower of cost
or market).  The loss on sale of  investments  for the first quarter of 1999 was
primarily  the result of a $2.1 million loss related to the sale or writedown of
$10.8 million of commercial  loans during the three months ended March 31, 1999.
This decrease was partially offset by a $0.2 million gain related to the sale of
$16.0 million of securities and a $0.4 million gain on various trading positions
closed during the three months ended March 31, 1999.

     Net administrative fees and expenses to DHI decreased $5.6 million, or 96%,
to $0.3 million in the three months ended March 31, 2000 as compared to the same
period in 1999.  This decrease is  principally a combined  result of the sale of
the  Company's  model home  purchase/leaseback  and  manufactured  housing  loan
production  operations  during  the  fourth  quarter of 1999.  All  general  and
administrative expenses of these businesses were incurred by DHI.



     The following  table  summarizes the average  balances of  interest-earning
assets  and  their   average   effective   yields,   along   with  the   average
interest-bearing  liabilities and the related average effective  interest rates,
for each of the periods presented.

<TABLE>
<CAPTION>
                                      Average Balances and Effective Interest Rates

- ------------------------------------------------------------------------------------------------------------------
                                                                   Three Months Ended March 31,
                                                     -----------------------------------------------------------
                                                                2000                          1999
- ------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>             <C>            <C>           <C>
                                                         Average       Effective       Average       Effective
                                                         Balance         Rate          Balance         Rate
                                                     ----------------- ----------- ----------------- -----------

Interest-earning assets: (1)
   Collateral for collateralized bonds (2) (3)        $   3,637,089       7.72%     $   3,974,145        7.17%
   Securities                                               135,391       5.84            265,579        6.91
   Other investments                                         50,143      12.77            205,001        7.69
   Loans held for sale or securitization                    262,109       8.20            372,759        7.91
                                                     ----------------- ----------- ----------------- -----------
     Total interest-earning assets                   $    4,084,732       7.75%     $   4,817,484        7.24%
                                                     ================= =========== ================= ===========

Interest-bearing liabilities:
   Non-recourse debt (3)                              $   3,255,742       6.91%     $   3,512,582        6.20%
   Recourse debt - collateralized bonds retained            131,525       6.48            285,406        5.49
                                                     ----------------- ----------- ----------------- -----------
                                                          3,387,267       6.89          3,797,988        6.15
   Recourse debt secured by investments:
     Securities                                              59,535       8.48            179,341        5.93
     Other investments                                       11,613       5.38            152,081        5.98
     Loans held for sale or securitization                  193,508       5.97            319,421        5.59
   Recourse debt - unsecured                                106,636       8.84            127,883        8.81
                                                     ================= =========== ================= ===========
     Total interest-bearing liabilities               $   3,758,559       6.93%     $   4,576,714        6.17%
                                                     ================= =========== ================= ===========
Net interest spread on all investments (3)                                0.82%                          1.07%
                                                                       ===========                   ===========
Net yield on average interest-earning assets (3)                          1.38%                          1.38%
                                                                       ===========                   ===========

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

<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 $1,143 and $1,898 for the three months ended March 31, 2000 and
     1999, respectively.
(3)  Effective rates are calculated excluding  non-interest related  collateralized bond expenses and provision for credit
     losses.  If included,  the  effective  rate on interest  bearing  liabilities  for the first quarter of 2000 and 1999
     would be 7.79% and 6.64%,  respectively,  and the net yield on average  interest-earnings assets for the same periods
     would be 0.59%  and 0.93%, respectively.
</FN>
</TABLE>

     The net interest spread decreased to 0.82% for the three months ended March
31, 2000 from 1.07% for the same period in 1999. This decrease was primarily due
to  approximately  a 1% increase in the  average  one-month  LIBOR for the first
quarter of 2000 when compared to the first quarter of 1999. This decrease in net
interest  spread was  partially  offset by a reduction  in premium  amortization
expense,  which decreased from $5.9 million for the three months ended March 31,
1999,  respectively  to $2.0  million for the same  period in 2000.  The overall
yield on  interest-earning  assets increased to 7.75% for the three months ended
March 31, 2000 from 7.24% for the three months ended March 31, 1999. The cost of
interest-bearing liabilities increased to 6.93% for the three months ended March
31,  2000,  respectively,  from 6.17% for the three months ended March 31, 1999,
respectively.

     Individually,  the net interest  spread on  collateral  for  collateralized
bonds  decreased  19 basis  points,  from 102 basis  points for the three months
ended  March 31,  1999 to 83 basis  points  for the same  period  in 2000.  This
decrease was  primarily  due to the  increased  borrowing  cost during the first
quarter of 2000 which was partially offset by lower premium  amortization caused
by decreased  prepayments  during the three months ended March 31, 2000 compared
to the same period in 1999. The net interest spread on securities  decreased 362
basis points,  from 98 basis points for the three months ended March 31, 1999 to
a negative 264 basis  points for the three  months  ended March 31,  2000.  This
decrease was primarily the result of increased borrowing costs on securities due
to both the increase in the average  one-month LIBOR during the first quarter of
2000 as well as an increase in the interest spread on certain credit  facilities
during the latter half of 1999 and the first  quarter of 2000.  The net interest
spread on other  investments  increased 568 basis points,  from 171 basis points
for the three  months  ended March 31,  1999,  to 739 basis  points for the same
period in 2000,  primarily due to the purchase of higher  yielding  property tax
receivables  during  1999.  The net  interest  spread on loans  held for sale or
securitization  remained fairly constant,  decreasing only 9 basis points,  from
232 basis points for the three months ended March 31, 1999,  to 223 basis points
for the same period in 2000.

Interest Income and Interest-Earning Assets

     Approximately $1.5 billion of the investment portfolio as of March 31, 2000
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  66% of the  ARM  loans
underlying  the ARM  securities  and  collateral  for  collateralized  bonds are
indexed to and reset based upon the level of six-month LIBOR;  approximately 25%
are indexed to and reset based upon the level of the one-year  Constant Maturity
Treasury (CMT) index.  The following  table  presents a breakdown,  by principal
balance, of the Company's  collateral for collateralized bonds and ARM and fixed
mortgage  securities  by type of  underlying  loan.  This table  excludes  other
derivative and residual  securities,  other  securities,  other  investments and
loans held for sale or securitization.

 <TABLE>
<CAPTION>
                                         Investment Portfolio Composition (1)
                                                     ($ in millions)

- --------------------------- ------------------ ------------------ ------------------ ------------------- ------------------
                                                                    Other Indices
<S>                                 <C>             <C>                     <C>                <C>                <C>
                             LIBOR Based ARM     CMT Based ARM     Based ARM Loans    Fixed-Rate Loans
                                  Loans              Loans                                                     Total
- --------------------------- ------------------ ------------------ ------------------ ------------------- ------------------
1998, Quarter 2               $    2,153.5       $    1,159.8       $     240.2        $    1,467.0        $    5,020.5
1998, Quarter 3                    1,873.7              978.3             208.0             1,351.0             4,411.0
1998, Quarter 4                    1,644.0              720.4             195.4             1,704.0             4,263.8
1999, Quarter 1                    1,411.6              629.8             159.4             1,927.6             4,128.4
1999, Quarter 2                    1,239.2              525.4             146.9             1,872.9             3,784.4
1999, Quarter 3                    1,112.7              461.4             135.9             2,095.4             3,805.4
1999, Quarter 4                    1,048.5              430.8             121.1             2,061.5             3,661.9
2000, Quarter 1                      976.7              362.6             117.4             2,029.4             3,486.1
- --------------------------- ------------------ ------------------ ------------------ ------------------- ------------------
<FN>
(1)   Includes only the principal amount of collateral for  collateralized  bonds, ARM securities and fixed-rate  mortgage
     securities.
</FN>
</TABLE>

     The average asset yield is reduced for the amortization of premiums, net of
discounts on the investment portfolio. As indicated in the table below, premiums
on the collateral for collateralized bonds, ARM securities,  fixed-rate mortgage
securities at March 31, 2000 were $36.2 million,  or approximately  1.01% of the
aggregate  balance of collateral for  collateralized  bonds,  ARM securities and
fixed-rate  securities.  Of this $36.2  million,  $33.5  million  relates to the
premium on  multifamily  and  commercial  mortgage  loans  that have  prepayment
lockouts or yield maintenance for at least seven years.  Amortization expense as
a percentage of principal paydowns has increased from 1.46% for the three months
ended  March  31,  1999 to 1.64%  for the same  period  in 2000.  The  principal
prepayment rate for the Company (indicated in the table below as "CPR Annualized
Rate") was  approximately  18% for the three months ended March 31, 2000. CPR or
"constant  prepayment rate" is a measure of the annual prepayment rate on a pool
of loans.  Excluded from this table are the Company's loans held for sale, which
were generally written-down to market during the fourth quarter of 1999.

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

- -------------------------------------------------------------------------------------------------------------------------
<S>                          <C>                 <C>                <C>                    <C>               <C>
                                                                                                        Amortization
                                                                    CPR                              Expense as a % of
                                            Amortization        Annualized           Principal       Principal Paydowns
                        Net Premium           Expense              Rate               Paydowns
- -------------------------------------------------------------------------------------------------------------------------
1998, Quarter 2          $     45.7        $       7.0              36%           $      563.0             1.24%
1998, Quarter 3                39.0                6.3              40%                  603.0             1.05%
1998, Quarter 4                77.8                5.7              41%                  502.5             1.12%
1999, Quarter 1                65.4                5.9              38%                  402.8             1.46%
1999, Quarter 2                60.7                4.8              30%                  338.4             1.42%
1999, Quarter 3                45.4                3.4              28%                  239.6             1.40%
1999, Quarter 4                38.3                2.2              20%                  165.0             1.41%
2000, Quarter 1                36.2                2.0              18%                  122.6             1.64%
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>

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, third-party guarantees, 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 ARM and fixed-rate mortgage pass-through securities
outstanding;  the direct credit exposure retained by the Company (represented by
the amount of overcollateralization pledged and subordinated securities owned by
the  Company  and rated  below BBB by one of the  nationally  recognized  rating
agencies),  net of the  credit  reserves  maintained  by the  Company  for  such
exposure;  and the  actual  credit  losses  incurred  for each  quarter.  Credit
reserves  maintained  by the  Company and  included in the table below  included
third-party  reimbursement  guarantees  which totaled $29.7 million at March 31,
2000.  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 loans  held for  sale,  funding  notes  and  securities,  and other
investments.  The  increase  in  net  credit  exposure  as a  percentage  of the
outstanding  loan  principal  balance  from 3.72% at March 31,  1999 to 4.25% at
March 31,  2000 is related  primarily  to the credit  exposure  retained  by the
Company on its manufactured housing  securitization during September 1999 offset
partially by the sale of previously  retained  classes from two of the Company's
commercial loan securitization.

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

- -----------------------------------------------------------------------------------------------------------------
<S>                         <C>                 <C>                  <C>                   <C>
                      Outstanding Loan     Credit Exposure, Net   Actual Credit  Credit Exposure, Net of Credit
                     Principal Balance     of Credit Reserves        Losses       Reserves to Outstanding Loan
                                                                                             Balance
- -----------------------------------------------------------------------------------------------------------------
1998, Quarter 2        $     5,098.8           $   120.1           $   3.8                    2.36%
1998, Quarter 3              4,440.2               132.4               6.4                    2.98%
1998, Quarter 4              4,389.7               159.7               3.8                    3.64%
1999, Quarter 1              4,340.8               161.6               4.3                    3.72%
1999, Quarter 2              3,965.6               155.5               4.6                    3.92%
1999, Quarter 3              3,949.2               194.5               5.3                    4.93%
1999, Quarter 4              3,770.3               183.2               5.5                    4.86%
2000, Quarter 1              3,731.9               158.7               4.8                    4.25%
- -----------------------------------------------------------------------------------------------------------------
</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  in which Dynex REIT has
retained a portion of the direct credit risk. The  delinquencies as a percentage
of the outstanding  collateral  balance has decreased to 1.72% at March 31, 2000
from 2.69% at March 31, 1999. The Company monitors and evaluates its exposure to
credit  losses  and has  established  reserves  based upon  anticipated  losses,
general economic conditions and trends in the investment portfolio.  As of March
31, 2000,  management  believes  the credit  reserves  are  sufficient  to cover
anticipated  losses  which  may  occur  as a  result  of  current  delinquencies
presented in the table below.

                                                Delinquency Statistics (1)

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------
<S>                                    <C>                       <C>
 <C>
                                                              90 days and over delinquent
                                 60 to 90 days delinquent                 (2)                          Total
- -------------------------------------------------------------------------------------------------------------------------
1998, Quarter 2                            0.24%                         1.82%                         2.06%
1998, Quarter 3                            0.39%                         1.73%                         2.12%
1998, Quarter 4                            0.25%                         2.11%                         2.36%
1999, Quarter 1                            0.45%                         2.24%                         2.69%
1999, Quarter 2                            0.30%                         1.82%                         2.12%
1999, Quarter 3                            0.23%                         1.72%                         1.95%
1999, Quarter 4                            0.27%                         1.37%                         1.64%
2000, Quarter 1                            0.26%                         1.46%                         1.72%
- -------------------------------------------------------------------------------------------------------------------------
<FN>

(1)   Excludes funding notes, other investments and loans held for sale or securitization.
(2)   Includes foreclosures, repossessions and REO.
</FN>
</TABLE>


     The  following  table  summarizes  the credit  ratings for  collateral  for
collateralized bonds and securities held in the investment portfolio,  presented
on a gross basis  (i.e.,  the  collateralized  bonds are not netted  against the
associated  pledged  collateral).  This  table  excludes  $7.3  million of other
derivative and residual  securities (as the risk on such securities is primarily
prepayment-related,  not  credit-related),  other investments and loans held for
sale or securitization.  This table also excludes the funding notes, aggregating
$78.9 million which are not rated. The balance of the investments  rated below A
are net of credit  reserves  and  discounts.  All  balances  exclude the related
mark-to-market  adjustment on such assets. At March 31, 2000,  securities with a
credit rating of AA or better were $3.0 billion, or 90.4% of the total.

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

- ------------------ ---------- ----------- ---------- ---------- ------------ ---------- ----------- ----------
<S>                   <C>      <C>           <C>    <C>             <C>        <C>        <C>       <C>
                                                     Below                                          Below
                   AAA/AA     A           BBB        BBB          AAA /AA    A          BBB         BBB
                   Carrying   Carrying    Carrying   Carrying   Percent of   Percent    Percent     Percent
                     Value      Value       Value      Value       Total     of Total    of Total   of Total
- ------------------ ---------- ----------- ---------- ---------- ------------ ---------- ----------- ----------
 1998, Quarter 2   $4,729.1   $   138.5   $     72.7 $      7.7    95.6%       2.8%        1.5%       0.1%
 1998, Quarter 3      4,126.6     139.3         73.3        5.4    95.0%       3.2%        1.7%       0.1%
 1998, Quarter 4      3,815.6     206.2         97.6       14.4    92.3%       5.0%        2.4%       0.3%
 1999, Quarter 1      3,614.8     219.2        118.8       24.0    90.9%       5.5%        3.0%       0.6%
 1999, Quarter 2      3,282.2     219.4        118.8       21.7    90.1%       6.0%        3.3%       0.6%
 1999, Quarter 3      3,278.1     242.6        133.0       20.7    89.2%       6.6%        3.6%       0.6%
 1999, Quarter 4      3,154.4     191.4        123.3       19.8    90.4%       5.5%        3.5%       0.6%
 2000, Quarter 1      3,024.1     191.6        111.9       19.5    90.4%       5.7%        3.3%       0.6%
- ------------------ ---------- ----------- ---------- ---------- ------------ ---------- ----------- ----------
<FN>
(1)   Carrying value does not include funding notes, derivative and residual securities, other investments and loans
     held for sale or securitization.  Balances also exclude the mark-to-market adjustment.  Carrying value also
     excludes $224.9 million of overcollateralization at March 31, 2000.
</FN>
</TABLE>

Recent Accounting Pronouncements

     In June 1998, the Financial  Accounting Standards Board issued Statement of
Financial Accounting  Standards 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.  It
requires  that  an  entity   recognize  all  derivatives  as  either  assets  or
liabilities in the statement of financial position and measure those instruments
at fair value.  If certain  conditions are met, a derivative may be specifically
designated  as (a) a hedge of the  exposure  to  changes  in the fair value of a
recognized asset or liability or an unrecognized firm commitment, (b) a hedge of
the exposure to variable cash flows of a forecasted transaction,  or (c) a hedge
of the foreign currency exposure of a net investment in a foreign operation,  an
unrecognized   firm   commitment,   an   available-for-sale   security,   or   a
foreign-currency-denominated forecasted transaction. In June 1999, the Financial
Accounting  Standards Board issued Statement of Financial  Accounting  Standards
No.  137,  "Accounting  for  Derivative  Instruments  and Hedging  Activities  -
Deferral of the Effective Date of FASB  Statement No, 133" ("FAS No. 137").  FAS
No. 137 amends FAS No. 133 to defer its effective date to all fiscal quarters of
all fiscal years beginning after June 15, 2000. The Company is in the process of
determining the impact of adopting FAS No. 133.

                                             LIQUIDITY AND CAPITAL RESOURCES

     The  Company  finances  its  operations  from a variety of  sources.  These
sources include cash flow generated from the investment portfolio, including net
interest income and principal  payments and prepayments,  common stock offerings
through the dividend  reinvestment  plan,  short-term  warehouse lines of credit
with  commercial and  investment  banks,  repurchase  agreements and the capital
markets  via  the  asset-backed  securities  market  (which  provides  long-term
non-recourse   funding  of  the   investment   portfolio  via  the  issuance  of
collateralized  bonds).  Historically,  cash flow  generated from the investment
portfolio  has  satisfied  its working  capital  needs,  and the Company has had
sufficient access to capital to fund its loan production  operations,  on both a
short-term (prior to securitization) and long-term (after securitization) basis.
However,  market  conditions since October 1998 have  substantially  reduced the
Company's  access  to  capital.  The  Company  is  currently  unable  to  access
additional  short-term  warehouse lines of credit to replace maturing lines, and
is unable to efficiently  access the asset-backed  securities market to meet its
long-term  funding  needs.  Largely  as a  result  of its  inability  to  access
additional  capital,  the Company sold its  manufactured  housing and model home
purchase/leaseback operations in 1999, and ceased issuing new commitments in its
commercial lending operations. The Company is attempting to substantially reduce
both its short-term debt and capital  requirements.  The Company's current focus
is the repayment of its recourse debt, which includes  substantially  all of the
short-term warehouse lines of credit and repurchase agreements.

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

     As more  fully  described  below,  the  Company  was in  default of certain
covenants in its secured credit facilities and its unsecured senior notes issued
in September  1994. The Company has not secured waivers for all of the defaults;
however,  none of the respective lenders have accelerated amounts outstanding as
of that date as a result of the defaults.  See further discussion below and Note
5 in the accompanying consolidated financial statements.

Non-recourse Debt

     Dynex  REIT,  through  limited-purpose  finance  subsidiaries,  has  issued
non-recourse  debt in the form of  collateralized  bonds to fund the majority of
its investment  portfolio.  The obligations under the  collateralized  bonds are
payable solely from the collateral  for  collateralized  bonds and are otherwise
non-recourse to Dynex REIT.  Collateral for collateralized bonds are not subject
to margin calls. The maturity of each class of collateralized  bonds 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 March 31, 2000,
Dynex REIT had $3.2 billion of  collateralized  bonds outstanding as compared to
$3.3 billion at December 31, 1999.

Recourse Debt

     Secured. At March 31, 2000, Dynex REIT had four committed credit facilities
aggregating $699 million, comprised of (i) a $195 million credit line agented by
Chase Bank of Texas,  expiring on May 29, 2000,  from a consortium of commercial
banks  primarily for the warehousing of multifamily  construction  and permanent
loans (including  providing the letters of credit for tax-exempt bonds),  (ii) a
$400 million credit line,  expiring on May 19, 2000 from Morgan Stanley Capital,
Inc.  primarily  for the  warehousing  of  permanent  loans on  multifamily  and
commercial  properties,  (iii) a $100 million  credit line,  expiring on May 10,
2000 from Diawa  Finance  Corp.  for the  warehousing  of the funding  notes and
securities,  and (iv) a $4 million  credit line,  expiring on December 15, 2000,
from  Residential  Funding  Corporation  for the  warehousing of model homes not
included in the sale of the related business. While Dynex REIT has received bids
for the sale of a substantial portion of the assets that secure the credit lines
expiring on May 19, 2000 and May 29, 2000,  it is unlikely  that Dynex REIT will
be able to payoff such credit lines by the respective maturity dates.  Although,
the  Company  will  seek  extensions  to the  maturity  dates,  there  can be no
assurances that the lenders will agree to such extensions. In the event that the
lenders  declare an event of default,  the  underlying  credit  line  agreements
provide for the liquidation of the pledged collateral.  In such a scenario it is
likely that the Company will suffer  losses on the sale of the  collateral.  The
credit  facility with Diawa Finance Corp. was fully prepaid on May 12, 2000 with
the proceeds obtained from the securitization of the funding note collateral.

     The above lines of credit include  various  representations  and covenants.
Dynex REIT was in violation of certain covenants on the credit lines expiring on
May 19,  2000 and May 29,  2000  relating  primarily  to  minimum  net worth and
minimum  senior  unsecured  ratings  requirements,  and the  receipt  of a going
concern opinion from its auditors.  Dynex REIT has received  waivers from Morgan
Stanley for the uncured  covenant  violations.  Dynex REIT has also not received
waivers  for any  uncured  covenant  violations  from  the  Chase  Bank of Texas
syndicated line ("Chase Bank  Syndicate") on the credit line expiring on May 29,
2000. The Chase Bank  Syndicate has not formally  notified Dynex REIT in writing
as required by the loan documentation, that it has (i) terminated its commitment
to lend or (ii)  declared  all or a  portion  of the loan due and  payable.  The
Company's recourse credit facilities generally contain cross-default  provisions
whereby a default  under any one  credit  facility  is a default  on each of the
other credit facilities.

     The following table summarizes the committed credit facilities at March 31,
2000  expiring  in 2000.  At March  31,  2000,  Dynex  REIT had  $222.8  million
outstanding under its committed credit facilities expiring in 2000.

                                               Committed Credit Facilities
                                                    At March 31, 2000
                                                     ($ in millions)

<TABLE>
<CAPTION>
- -------------------------------------------- ----------------- ---------------- ----------------- -----------------------
<S>                                               <C>             <C>                 <C>                <C>
                                                                   Current         Balance of     Contracted Expiration
                                                                 Outstanding        Pledged            of Facility
Collateral Type                                Credit Limit      Borrowings        Collateral
- -------------------------------------------- ----------------- ---------------- ----------------- -----------------------
Various (primarily commercial loans)         $       195.0     $113.2           $128.1                      May 29, 2000
Commercial loans                                     400.0             71.9          122.6                  May 19, 2000
Funding Notes and Securities                         100.0             35.1          104.2                  May 10, 2000
Model homes                                            3.7              2.8            4.0             December 15, 2000
                                             ----------------- ---------------- ----------------- -----------------------
                                                     698.7            223.0          358.9
Less:  deferred facility expenses                      -               (0.2)           -
- -------------------------------------------- ----------------- ---------------- ----------------- -----------------------
Total                                         $      698.7     $      222.8     $358.9
- -------------------------------------------- ----------------- ---------------- ----------------- -----------------------
</TABLE>


     Dynex  REIT also uses  repurchase  agreements  to  finance a portion of its
investments,  which generally have maturities of thirty-days or less. Repurchase
agreements  allow  Dynex  REIT 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 March 31,  2000,  outstanding  obligations  under all  repurchase
agreements  totaled  $83.7  million  compared to $163.0  million at December 31,
1999. As of May 15, 2000,  Dynex REIT had repurchase  agreements  outstanding of
$51.7 million,  all with one  counterparty.  Dynex REIT has provided  collateral
worth an estimated  fair market value of $58.4  million to support the amount of
the  repurchase  agreement  outstanding.  All  repurchase  agreements  with such
counterparty  are on an  "overnight"  or  one-day  basis.  The  following  table
summarizes the outstanding balances of repurchase agreements by credit rating of
the related assets pledged as collateral to support such  repurchase  agreements
as of each respective quarter end. The table excludes repurchase agreements used
to finance loans held for sale or securitization.

<TABLE>
<CAPTION>
                                 Repurchase Agreements by Rating of Investments Financed
                                                     ($ in millions)

- --------------------------- -------------- --------------- --------------- --------------- --------------- --------------
<S>                                 <C>       <C>             <C>             <C>                <C>            <C>
                                 AAA             AA              A              BBB          Below BBB         Total
- --------------------------- -------------- --------------- --------------- --------------- --------------- --------------
1998, Quarter 3             $    560.8     $     91.2      $     58.7      $     51.9      $        -      $     762.6
1998, Quarter 4                  124.5          109.5            91.4            65.6              -             391.0
1999, Quarter 1                   86.3           63.2            64.2            57.9              -             271.6
1999, Quarter 2                   79.8           31.7            49.5            55.2              -             216.2
1999, Quarter 3                  375.0           71.6            76.1            75.6              -             598.3
1999, Quarter 4                   77.9           14.9             4.4            65.3              0.5           163.0
2000, Quarter 1                   34.9           13.8             4.4            30.2              0.4            83.7
- --------------------------- -------------- --------------- --------------- --------------- --------------- --------------
</TABLE>

     Increases in short-term interest rates,  long-term interest rates or market
risk could  negatively  impact the valuation of  securities  and may limit Dynex
REIT's  borrowing  ability or cause various lenders to initiate margin calls for
securities   financed  using  repurchase   agreements.   Additionally,   certain
investments are classes of securities  rated AA, A or BBB that are  subordinated
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 loans or receivables. In instances of a
downgrade  of an  insurer  or the  deterioration  of the  credit  quality of the
underlying collateral, Dynex REIT 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.

     Unsecured.  Since 1994,  Dynex REIT has issued  three  series of  unsecured
notes  payable  totaling $150  million.  These notes payable had an  outstanding
balance at March 31,  2000 of $105.8  million.  The  Company  has $97.3  million
outstanding  of its July 2002 senior  notes (the "2002  Notes") and $8.5 million
outstanding on notes issued in September 1994 (the "1994 Notes").  Effective May
15, 1999,  the Company  amended the 1994 Notes.  In return for certain  covenant
relief related to the fixed-charge  coverage requirements of the 1994 Notes, the
Company agreed to (i) convert the principal  amortization of the 1994 Notes from
annual to monthly and (ii) shorten the remaining  principal  amortization period
from 30 months to 16 months.  Monthly  amortization  for the 1994 Notes  through
August 2000  approximates  $1.7  million per month.  As of March 31,  2000,  the
Company was in violation of certain  covenants in the 1994 Notes  including  the
minimum net worth  requirement and the covenant  requiring an unqualified  audit
opinion.  These violations  resulted in an immediate event of default;  however,
the holders of the 1994 Notes have not accelerated the remaining amounts due.

     The 2002 Notes also contain covenants which provide for the acceleration of
amounts  outstanding  under the 2002 Notes should Dynex REIT default under other
credit agreements in excess of $10 million,  and such amounts  outstanding under
the other credit agreements are accelerated by the respective lender.

     Total  recourse  debt  decreased  to $420.7  million at March 31, 2000 from
$537.1 million at December 31, 1999. This decrease was primarily due to the sale
of $50.1  million of retained  collateralized  bonds and $25.0 million of loans,
during the first quarter of 2000,  which had been financed with $79.8 million of
repurchase  agreements  and $14.1 million of notes payable,  respectively.  Also
during  the first  quarter  of 2000,  Dynex  REIT paid off  approximately  $22.4
million  of  notes  payable  as  a  result  of  $23.9  million  of  paydowns  on
investments.

                                                   Total Recourse Debt
                                                     ($ in millions)

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------
                                                        Total Recourse Debt to    Fixed Charge Coverage
                               Total Recourse Debt              Equity                    Ratio
- ----------------------------------------------------------------------------------------------------------
<S>                                 <C>                          <C>                       <C>
1998, Quarter 2             $           1,390.3                  256%                      1.48%
1998, Quarter 3                         1,614.5                  321%                      1.28%
1998, Quarter 4                         1,032.7                  228%                      0.27%
1999, Quarter 1                           781.4                  173%                      1.14%
1999, Quarter 2                           880.0                  201%                      1.28%
1999, Quarter 3                         1,215.0                  285%                      1.02%
1999, Quarter 4                           537.1                  165%                     (2.61%)
2000, Quarter 1                           420.7                  137%                     (0.20%)
- -----------------------------------------------------------------------------------------------------------

</TABLE>




<TABLE>
<CAPTION>
                                                        Table 1
                                                  Net Balance Sheet (1)
                                                     ($ in thousands)

<S>                                                                              <C>                   <C>
                                                                           March 31, 2000         December 31,
                                                                                                      1999
                                                                           ----------------     -----------------
                                                                           ----------------

ASSETS
Investments:
   Collateral for collateralized bonds                                        $  3,552,431         $  3,700,714
   Less:  Collateralized bonds issued                                           (3,358,916)          (3,498,883)
                                                                           ----------------     -----------------
                                                                           ----------------
     Net investment in collateralized bonds                                        193,515              201,831
   Collateralized bonds retained                                                   115,404              215,062
   Securities                                                                      110,257              127,711
   Other investments                                                                39,599               48,927
   Loans held for sale                                                             225,796              232,384
                                                                           ----------------     -----------------
                                                                                   684,571              825,915

   Investment in and advances to Dynex Holding, Inc.                                 8,112                4,814
   Cash, substantially restricted                                                   53,584               54,433
   Accrued interest receivable                                                       2,399                3,651
   Other assets                                                                     16,899               19,705
                                                                           ----------------
                                                                           ================     =================
                                                                              $    765,565         $    908,518
                                                                           ================     =================
                                                                           ================

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
   Repurchase agreements                                                      $     83,713         $    163,046
   Notes payable                                                                   336,987              374,052
   Accrued interest payable                                                          3,109                6,303
   Other liabilities                                                                34,919               40,045
                                                                           ----------------     -----------------
                                                                                   458,728              583,446
                                                                           ----------------     -----------------
                                                                           ----------------

Shareholders' Equity:
   Preferred stock, par value $.01 per share,
     50,000,000 shares authorized:
       9.75% Cumulative Convertible Series A
         1,309,061 issued and outstanding                                           29,900               29,900
       9.55% Cumulative Convertible Series B
         1,912,434 issued and outstanding                                           44,767               44,767
       9.73% Cumulative Convertible Series C
         1,840,000 issued and outstanding                                           52,740               52,740
   Common stock, par value $.01 per share,
     100,000,000 shares authorized,
       11,444,188 and 11,444,099 issued and outstanding, respectively                  114                  114
   Additional paid-in capital                                                      351,995              351,995
   Accumulated other comprehensive loss                                            (56,038)             (48,507)
   Accumulated deficit                                                            (116,641)            (105,937)
                                                                           ----------------
                                                                           ----------------     -----------------
                                                                                   306,837              325,072
                                                                           ----------------
                                                                           ================     =================
                                                                              $    765,565         $    908,518
                                                                           ================     =================
<FN>

(1)   This presents the balance sheet where the collateralized bonds are "netted" against  the collateral for
     collateralized bonds.  This presentation better illustrates the Company's net investment in the collateralized
     bonds and the collateralized bonds retained in its investment portfolio.
</FN>
</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  general   economic
conditions.  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  commercial and investment  banking firms to
help meet the Company's short-term funding needs. The Company is in violation of
numerous covenants under its existing credit facilities. The Company's access to
alternative or additional sources of financing has been significantly reduced.

     Capital  Markets.  The Company  relies on the capital  markets for the sale
upon  securitization of its  collateralized  bonds or other types of securities.
While the Company has historically been able to sell such  collateralized  bonds
and securities into the capital markets, the Company's access to capital markets
in the future has been substantially reduced.

     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.

     Competition.  The  financial  services  industry  is a  highly  competitive
market. Increased competition in the market could adversely affect the Company.

     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
performance of the Company's securitized loan pools.

     Significant Risks and Uncertainties.  See Note 2 to the Company's financial
statements.

     Item 3.      QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Market risk generally  represents the risk of loss that may result from the
potential  change in the value of a financial  instrument due to fluctuations in
interest and foreign exchange rates and in equity and commodity  prices.  Market
risk is inherent to both derivative and  non-derivative  financial  instruments,
and  accordingly,  the scope of the  Company's  market risk  management  extends
beyond derivatives to include all market risk sensitive  financial  instruments.
As a financial  services  company,  net interest  income  comprises  the primary
component of the Company's earnings. As a result, the Company is subject to risk
resulting  from  interest  rate  fluctuations  to the extent that there is a gap
between the amount of the  Company's  interest-earning  assets and the amount of
interest-bearing   liabilities  that  are  prepaid,  mature  or  reprice  within
specified  periods.  The  Company's  strategy is to mitigate  interest rate risk
through the  creation of a  diversified  investment  portfolio  of high  quality
assets  that,  in the  aggregate,  preserves  the  Company's  capital base while
generating   stable  income  in  a  variety  of  interest  rate  and  prepayment
environments.  In many instances,  the investment strategy involves not only the
creation  of the asset,  but also  structuring  the  related  securitization  or
borrowing to create a stable yield profile and reduce interest rate risk.

     The Company  continuously  monitors the aggregate cash flow,  projected net
yield and market value of its investment  portfolio under various  interest rate
and prepayment  assumptions.  While certain investments may perform poorly in an
increasing  or decreasing  interest  rate  environment,  other  investments  may
perform well, and others may not be impacted at all. Generally, the Company adds
investments to its portfolio  that are designed to increase the  diversification
and reduce the  variability  of the yield produced by the portfolio in different
interest rate environments.

     The  Company's  Portfolio  Executive  Committee  ("PEC"),   which  includes
executive  management  representatives,  monitors and manages the interest  rate
sensitivity  and  repricing  characteristics  of the  balance  sheet  components
consistent  with  maintaining  acceptable  levels  of  change  in  both  the net
portfolio value and net interest income. The Company's exposure to interest rate
risk is reviewed  on a monthly  basis by the PEC and  quarterly  by the Board of
Directors.

     The Company  utilizes a monthly static cash flow and yield projection under
interest rate scenarios  detailed  below.  While the Company may use such tools,
there can be no assurance  the Company will  accomplish  the goal of  adequately
managing the risk profile of the investment portfolio.

     The Company  measures the sensitivity of its net interest income to changes
in  interest  rates.  Changes in interest  rates are  defined as  instantaneous,
parallel,  and sustained  interest rate movements in 100 basis point increments.
The Company estimates its interest income for the next twelve months assuming no
changes in interest  rates from those at period end. Once the base case has been
estimated,  cash  flows are  projected  for each of the  defined  interest  rate
scenarios.  Those  scenario  results are then compared  against the base case to
determine the estimated change to net interest income.

     The  following   table   summarizes  the  Company's  net  interest   margin
sensitivity analysis as of March 31, 2000. This analysis represents management's
estimate of the percentage  change in net interest margin given a parallel shift
in interest rates.  The "Base" case represents the interest rate  environment as
it existed as of March 31,  2000.  The  analysis is heavily  dependent  upon the
assumptions  used in the model.  The effect of changes in future interest rates,
the shape of the  yield  curve or the mix of assets  and  liabilities  may cause
actual  results  to  differ  from the  modeled  results.  In  addition,  certain
financial instruments provide a degree of "optionality." The model considers the
effects of these embedded  options when projecting cash flows and earnings.  The
most  significant  option  affecting the Company's  portfolio is the  borrowers'
option to prepay  the  loans.  The model  uses a dynamic  prepayment  model that
applies a  Constant  Prepayment  Rate  ranging  from 5.5% to 70.1%  based on the
projected  incentive to refinance for each loan type in any given period.  While
the Company's  model  considers  these  factors,  the extent to which  borrowers
utilize  the  ability  to  exercise  their  option may cause  actual  results to
significantly  differ from the  analysis.  Furthermore,  its  projected  results
assume no additions or subtractions to the Company's portfolio, and no change to
the  Company's  liability   structure.   Historically,   the  Company  has  made
significant changes to its assets and liabilities, and is likely to do so in the
future.

                                Basis Point               % Change in Net
                            Increase (Decrease)         Interest Margin from
                             in Interest Rates               Base Case
                           -----------------------     -----------------------

                                    +200                       (33.56)%
                                    +100                       (17.12)%
                                    Base                         -
                                    -100                        13.50%
                                    -200                        15.53%

     The Company's investment policy sets forth guidelines for assuming interest
rate  risk.  The  investment  policy  stipulates  that  given a 200 basis  point
increase or decrease in interest rates over a twelve month period, the estimated
net  interest  margin may not change by more than 25% of  current  net  interest
margin during the subsequent one year period.  Based on the  projections  above,
the Company is not in compliance  with its stated policy  regarding the interest
rate  sensitivity  of net interest  margin if interest  rates increase 200 basis
points over a twelve month period.

     Approximately  $1.5  billion of the  Company's  investment  portfolio as of
March 31, 2000 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 66% and 25%
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 and one-year CMT, respectively.

     Generally,  during  a period  of  rising  short-term  interest  rates,  the
Company's net interest spread earned on its investment  portfolio will decrease.
The  decrease of the net interest  spread  results from (i) the lag in resets of
the ARM loans  underlying the ARM  securities and collateral for  collateralized
bonds  relative to the rate resets on the  associated  borrowings  and (ii) rate
resets on the ARM loans which are generally limited to 1% every six months or 2%
every  twelve  months  and  subject  to  lifetime  caps,  while  the  associated
borrowings have no such limitation.  As short-term  interest rates stabilize and
the ARM loans reset, the net interest margin may be restored to its former level
as the  yields on the ARM loans  adjust to market  conditions.  Conversely,  net
interest margin may increase following a fall in short-term interest rates. This
increase  may be  temporary  as the  yields on the ARM  loans  adjust to the new
market conditions after a lag period. In each case, however, the Company expects
that the increase or decrease in the net  interest  spread due to changes in the
short-term  interest rates to be temporary.  The net interest spread may also be
increased or decreased  by the proceeds or costs of interest  rate swap,  cap or
floor agreements.

     Because of the 1% or 2% periodic cap nature of the ARM loans underlying the
ARM  securities,  these  securities  may  decline  in  market  value in a rising
interest rate  environment.  In a rapidly  increasing rate  environment,  as was
experienced in 1994, a decline in value may be significant  enough to impact the
amount of funds  available under  repurchase  agreements to borrow against these
securities.  In order to maintain liquidity, the Company may be required to sell
certain  securities.  Liquidity  risk also  exists  with all  other  investments
pledged as collateral for repurchase agreements, but to a lesser extent.

     As part of its asset/liability  management process, the Company enters into
interest  rate  agreements  such as interest  rate caps and swaps and  financial
futures  contracts  ("hedges").  These interest rate  agreements are used by the
Company to help mitigate the risk to the investment portfolio of fluctuations in
interest rates that would ultimately impact net interest income. To help protect
the Company's net interest  income in a rising  interest rate  environment,  the
Company has purchased interest rate caps with a notional amount of $351 million,
which help reduce the Company's  exposure to interest rate risk rising above the
lifetime  interest rate caps on ARM  securities  and loans.  These interest rate
caps  provide the Company  with  additional  cash flow should the related  index
increase above the contracted rates. The contracted rates on these interest rate
caps are based on one-year CMT. These  interest rate cap agreements  expire 2001
to 2003.  The  Company  will also  utilize  interest  rate  swaps to manage  its
exposure to changes in financing  rates of assets and to convert  floating  rate
borrowings  to fixed rate where the  associated  asset  financed  is fixed rate.
These  interest  rate swap  agreements  expire in 2001.  Interest  rate caps and
interest rate swaps that the Company uses to manage certain  interest rate risks
represent  protection for the earnings and cash flow of the investment portfolio
in adverse  markets.  To date,  short term interest  rates have not risen at the
speed or to the extent such that the protective  cashflows  provided by the caps
and swaps have been realized.

     The Company may also utilize futures and options on futures to moderate the
risks  inherent in the financing of a portion of its  investment  portfolio with
floating-rate  repurchase  agreements.  The Company  uses these  instruments  to
synthetically  lengthen the terms of repurchase agreement  financing,  generally
from one to three or six months.  Interest  rate  futures and option  agreements
have  historically  provided  the  Company  a means  of  essentially  locking-in
borrowing costs at specified rates for a specified  period of time.  Under these
contracts, the Company will receive additional cash flow if the underlying index
increases above contracted  rates,  mitigating the net interest income loss that
results  from  the  higher  repurchase  agreement  rates  The  Company  will pay
additional cash flow if the underlying index decreases below  contracted  rates.
The Company has not utilized  futures or options on futures  since 1997, as they
primarily  benefit the Company  when  expected  rates as measured by the forward
yield-curve are less than current cash market rates.

     Interest  rate caps and  interest  rate swaps that the Company  utilizes to
manage  certain  interest rate risks  represent  protection for the earnings and
cashflow  of the  investment  portfolio  in  adverse  markets.  To date,  market
conditions  have not been  adverse  such  that the  caps  and  swaps  have  been
utilized.

     The remaining  portion of the Company's  investments  portfolio as of March
31, 2000,  approximately $2.4 billion,  is comprised of loans or securities that
have  coupon  rates  that are  either  fixed or do not reset  within the next 15
months.  The  Company has limited  its  interest  rate risk on such  investments
through (i) the issuance of fixed-rate  collateralized  bonds and notes payable,
and (ii) equity,  which in the aggregate totals approximately $1.8 billion as of
the same date. Overall,  the Company's interest rate risk is related both to the
rate of change in short  term  interest  rates,  and to the level of short  term
interest rates.



ART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

     On February 8, 1999, AutoBond Acceptance Corporation ("AutoBond"), AutoBond
Master  Funding  Corporation  V  ("Funding"),  and its  three  principal  common
shareholders  (collectively,  the  "Plaintiffs"")  commenced  an  action  in the
District Court of Travis County,  Texas (250th  Judicial  District)  against the
Company and James  Dolph  (collectively,  the  "Defendants")  alleging  that the
Company breached the terms of the Credit  Agreement,  dated June 9, 1998, by and
among  AutoBond,  Funding  and the  Company.  The terms of the Credit  Agreement
provided for the purchase by the Company of funding notes issued by Funding, and
collateralized by automobile  installment  contracts ("Auto Contracts") acquired
by AutoBond. The Company suspended purchasing the funding notes in February 1999
on grounds  that  AutoBond and Funding had violated  certain  provisions  of the
Credit Agreement.  The Plaintiffs also alleged that the Defendants  conspired to
misrepresent and mischaracterize AutoBond's credit underwriting criteria and its
compliance  with such  criteria with the  intention of  interfering  and causing
actual damage to AutoBond's business, prospective business and contracts.

     On August 26, 1999, the District  Court of Travis County  ordered  AutoBond
and  Funding,  through a temporary  injunction  action,  to  cooperate  with the
Company and permit the  transfer of the  servicing  of the Auto  Contracts  from
AutoBond to a third party  servicer  selected by the Company.  The servicing was
transferred on September 3, 1999.

     On March 9, 2000, a jury in the AutoBond action returned a verdict in favor
of the Plaintiffs, and awarded AutoBond and Funding $18.7 million in direct lost
profits and $50.5 million in lost future profits,  for a total of $69.2 million.
The  Company  filed on March 24,  2000 with the Court  motions  to set aside the
verdict and to reduce the amount of the verdict,  and on the same date, AutoBond
filed a motion to the court to enter judgment. On April 17, 2000, in response to
the various motions filed,  the judge presiding over the matter in Travis County
reduced  the $69.2  million  verdict  awarded by the jury to  approximately  $27
million  (which  includes  estimated  prejudgment  interest).  As a result,  the
Company  recorded a litigation  provision of $27.0 million for the amount of the
reduced judgment.  At a subsequent  hearing on April 17, 2000, the Court further
reduced the award to $23.6 million including prejudgment interest.  AutoBond has
accepted this judgment,  as reduced by the trial court, of $23.6 million. On May
15, 2000, the Court denied the Company's motion to post alternative  security in
lieu of an appeal bond in order to appeal the Court's earlier  judgment in favor
of  AutoBond.  To date the  Company has been unable to obtain an appeal bond The
Court  stayed  enforcement  of the judgment for ten days to allow the Company to
appeal the Court's action to the Austin Court of Appeals. The Company intends to
appeal the Court's action. In addition,  the Court ordered the parties to resume
mediation  in an  effort  to  either  settle  the case or  agree on  alternative
security.  The Court also  reduced  the amount of the  judgment  by  $270,000 to
approximately  $23.3  million.

     The Company is also subject to other  lawsuits or claims which arise in the
ordinary  course of its  business,  some of which seek damages in amounts  which
could be material to the  financial  statements.  Although no  assurance  can be
given with respect to the ultimate  outcome of any such litigation or claim, the
Company  believes  the  resolution  of such  lawsuits  or claims will not have a
material  effect  on  the  Company's   consolidated  balance  sheet,  but  could
materially affect consolidated results of operations in a given year.


Item 2.  Changes in Securities and Use of Proceeds

         Not applicable

Item 3.  Defaults Upon Senior Securities

         Not applicable

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

         Not applicable

Item 5.  Other Information

         None


Item 6.  Exhibits and Reports on Form 8-K

         (a)  Exhibits

                 None

         (b)  Reports on Form 8-K

                 None









                                                       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/ Stephen J. Benedetti
                                 Stephen J.  Benedetti, Treasurer and Controller
                                                  (principal accounting officer)




      Dated:  May 19, 2000

<TABLE> <S> <C>


<ARTICLE>                     5
<MULTIPLIER>                  1,000


<S>                                              <C>
<PERIOD-TYPE>                                  3-mos
<FISCAL-YEAR-END>                              Dec-31-2000
<PERIOD-START>                                 Jan-01-2000
<PERIOD-END>                                   Mar-31-2000
<CASH>                                         53,584
<SECURITIES>                                   3,702,287
<RECEIVABLES>                                  1,979
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               0 <F1>
<PP&E>                                         0
<DEPRECIATION>                                 0
<TOTAL-ASSETS>                                 4,008,657
<CURRENT-LIABILITIES>                          0 <F1>
<BONDS>                                        3,282,378
                          0
                                    127,407
<COMMON>                                       114
<OTHER-SE>                                     179,316
<TOTAL-LIABILITY-AND-EQUITY>                   4,008,657
<SALES>                                        0
<TOTAL-REVENUES>                               79,214
<CGS>                                          0
<TOTAL-COSTS>                                  0
<OTHER-EXPENSES>                               22,112
<LOSS-PROVISION>                               5,321
<INTEREST-EXPENSE>                             65,713
<INCOME-PRETAX>                                (13,932)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (13,932)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (13,932)
<EPS-BASIC>                                  (1.22)
<EPS-DILUTED>                                  (1.22)



<FN>
<F1> The Company's balance sheet is unclassified.
</FN>



</TABLE>


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