DYNEX CAPITAL INC
10-Q, 2000-08-14
REAL ESTATE INVESTMENT TRUSTS
Previous: INTERNET VENTURE GROUP INC, NT 10-Q, 2000-08-14
Next: DYNEX CAPITAL INC, 10-Q, EX-27, 2000-08-14




                                    UNITED STATES
                         SECURITIES AND EXCHANGE COMMISSION
                                Washington, DC 20549

                                      FORM 10-Q

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

             For the quarter ended June 30, 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 Identification No.)
incorporation or organization)

4551 Cox Road, Suite 300, Glen Allen, Virginia           23060
 (Address of principal executive offices)              (Zip Code)

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


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

     On July 31, 2000, the  registrant had 11,446,206  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 June 30, 2000 and
              December 31,
              1999.............................................................3

              Consolidated Statements of Operations for the three and six months
              ended June 30, 2000 and
              1999.............................................................4

              Consolidated Statement of Shareholders' Equity for
              the six months ended June 30,
              2000.............................................................5

              Consolidated Statements of Cash Flows for
              the six months ended June 30, 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........................................................32


PART II.          OTHER INFORMATION

         Item 1.  Legal Proceedings...........................................35

         Item 2.  Changes in Securities and Use of Proceeds...................36

         Item 3.  Defaults Upon Senior Securities.............................36

         Item 4.  Submission of Matters to a Vote of Security Holders.........36

         Item 5.  Other Information...........................................36

         Item 6.  Exhibits and Reports on Form 8-K............................36

         SIGNATURES...........................................................37


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>

                                                                              June 30,             December 31,
  ASSETS                                                                        2000                   1999
                                                                          ------------------     ------------------
  Investments:
    Collateral for collateralized bonds                                    $     3,409,281        $     3,700,714
    Securities                                                                      11,972                129,331
    Other investments                                                               38,367                 48,927
    Loans held for sale                                                            127,559                232,384
                                                                          ------------------     ------------------
                                                                                 3,587,179              4,111,356

  Investment in and net advances from Dynex Holding, Inc.                            3,873                  4,814
  Cash, including restricted                                                         8,923                 54,433
  Accrued interest receivable                                                        1,239                  2,208
  Other assets                                                                      15,467                 19,705
                                                                          ==================     ==================
                                                                           $     3,616,681        $     4,192,516
                                                                          ==================     ==================

  LIABILITIES AND SHAREHOLDERS' EQUITY

  LIABILITIES
  Non-recourse debt                                                        $     3,171,819        $     3,282,378
  Recourse debt:
    Secured by collateralized bonds retained                                        43,224                144,746
    Secured by investments                                                         101,369                282,479
    Unsecured                                                                      100,013                109,873
                                                                          ------------------     ------------------
                                                                          ------------------     ------------------
                                                                                 3,416,425              3,819,476

  Accrued interest payable                                                           4,292                  6,303
  Accrued expenses and other liabilities                                            18,767                 41,665
                                                                          ------------------     ------------------
                                                                                 3,439,484              3,867,444
                                                                          ------------------     ------------------

  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,
    11,444,706 and 11,444,099 issued and outstanding, respectively                     114                    114
  Additional paid-in capital                                                       351,997                351,995
  Accumulated other comprehensive loss                                            (116,985)               (48,507)
  Accumulated deficit                                                             (185,336)              (105,937)
                                                                          ------------------     ------------------
                                                                                   177,197                325,072
                                                                             ---------------     ------------------
                                                                          ====
                                                                           $     3,616,681        $     4,192,516

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


                                                                    Three Months Ended                  Six Months Ended
                                                                         June 30,                           June 30,
                                                               ------------------------------     ------------------------------
                                                               ------------- -- -------------
                                                                   2000             1999              2000             1999
                                                               -------------    -------------     -------------    -------------
                                                               -------------

Interest income:
   Collateral for collateralized bonds                          $   68,393        $  71,300        $  138,623       $  142,538
   Securities                                                        1,026            3,006             3,002            7,596
   Other investments                                                 1,524              786             3,036            1,370
   Loans held for sale or securitization                             4,492            5,316             9,866           12,689
   Other                                                                 -            3,556                 -            6,889
                                                               -------------    -------------
                                                               -------------    -------------     -------------    -------------
                                                                    75,435           83,964           154,527          171,082
                                                               -------------    -------------     -------------    -------------
                                                               -------------    -------------

Interest and related expense:
   Non-recourse debt                                                59,869           51,956           116,696          107,163
   Recourse debt                                                     6,407           12,850            15,293           29,025
   Other                                                             1,748              791             3,827            1,521
                                                               -------------    -------------     -------------    -------------
                                                                    68,024           65,597           135,816          137,709
                                                               -------------    -------------     -------------    -------------
                                                               -------------    -------------

Net interest margin before provision for losses                      7,411           18,367            18,711           33,373
Provision for losses                                                (5,510)          (3,773)          (10,831)          (7,566)
                                                               -------------    -------------
                                                               -------------    -------------     -------------    -------------
Net interest margin                                                  1,901           14,594             7,880           25,807

(Loss) gain on sale of investments                                  (4,263)             803           (17,696)            (123)
Impairment charge / writedowns                                     (67,214)          (6,344)          (67,214)          (6,344)
Equity in net earnings (loss) of Dynex Holding, Inc.                 2,759              290             2,040              (79)
Other income                                                           415              961               537            2,320
                                                               -------------    -------------
                                                               -------------    -------------     -------------    -------------
                                                                   (66,402)          10,304           (74,453)          21,581

General and administrative expenses                                 (2,175)          (1,961)           (4,578)          (3,969)
Net administrative fees and expenses to
    Dynex Holding, Inc.                                               (118)          (5,366)             (368)         (11,290)
                                                               -------------    -------------
                                                               -------------    -------------     -------------    -------------
(Loss) income before extraordinary item                            (68,695)           2,977           (79,399)           6,322

Extraordinary item  - gain (loss) on extinguishment of debt              -              597                 -             (489)
                                                               -------------    -------------
                                                               -------------    -------------     -------------    -------------
Net (loss) income after extraordinary item                         (68,695)           3,574           (79,399)           5,833
Dividends on preferred stock                                        (3,228)          (3,226)           (6,456)          (6,454)
                                                               -------------    -------------
                                                               =============    =============     =============    =============
Net (loss) income to common shareholders                         $ (71,923)       $     348         $ (85,855)       $    (621)
                                                               =============    =============     =============    =============
                                                               =============    =============     =============    =============

Net (loss) income per common share before
extraordinary item:
   Basic                                                         $   (6.28)       $ (0.02)          $   (7.50)       $   (0.01)
                                                               =============    =============     =============    =============
                                                               =============    =============     =============    =============
   Diluted                                                       $   (6.28)       $ (0.02)          $   (7.50)       $   (0.01)
                                                               =============    =============     =============    =============
                                                               =============    =============     =============    =============

Net (loss) income per common share after
extraordinary item:
   Basic                                                         $   (6.28)       $  0.03           $   (7.50)       $   (0.05)
                                                               =============    =============     =============    =============
                                                               =============    =============     =============    =============
   Diluted                                                       $   (6.28)       $  0.03           $   (7.50)       $   (0.05)
                                                               =============    =============     =============    =============
                                                               =============    =============     =============    =============
<FN>
See notes to unaudited consolidated financial statements.
</FN>
</TABLE>


DYNEX CAPITAL, INC.
CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
For the six months ended June 30, 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 - six months ended
     June 30, 2000                                     -           -             -              -                       (79,399)
                                                                                                           (79,399)
   Change in net unrealized loss on
     investments classified as
     available-for-sale during the period              -            -           -         (68,478)               -      (68,478)
                                              ------------ ------------------------- --------------- --------------- ------------
Total comprehensive loss                               -           -             -        (68,478)                     (147,877)
                                                                                                           (79,399)

Issuance of common stock                               -           -             2              -                -             2
                                              ------------ ------------------------- --------------- --------------- ------------

Balance at June 30, 2000                       $ 127,407     $   114    $  351,997      $(116,985)     $  (185,336)  $  177,197
                                              ============ ========================= =============== =============== ============

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

<TABLE>
<CAPTION>
<S>                                                                        <C>                      <C>

DYNEX CAPITAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS                                                 Six Months Ended
                                                                          ----------------------------------------
(amounts in thousands)                                                                    June 30,
                                                                             2000                   1999
                                                                       ------------------     ------------------
 Operating activities:
   Net (loss) income                                                      $     (79,399)        $       5,833
   Adjustments to reconcile net (loss) income to net cash (used for)
      provided by operating activities:
       Provision for losses                                                      10,831                 7,566
       Net loss on sale of investments                                           17,696                   123
       Impairment charges / writedown                                            67,214                 6,344
       Equity in net (earnings) loss of Dynex Holding, Inc.                      (2,040)                   79
       Extraordinary item  - loss on extinguishment of debt                           -                   489
       Amortization and depreciation                                              8,871                17,290
       Payment of litigation settlement                                         (20,000)                    -
       Net change in accrued interest, other assets and other                    (9,566)              (11,894)
         liabilities
                                                                       ------------------     ------------------
          Net cash (used for) provided by operating activities                   (6,393)               25,830
                                                                       ------------------     ------------------

 Investing activities:
   Collateral for collateralized bonds:
     Funding of investments subsequently securitized                                  -              (280,907)
     Principal payments on collateral                                           255,716               723,895
     Decrease in accrued interest receivable                                        509                 5,760
     Net decrease (increase) in funds held by trustee                               695                (3,610)
   Net decrease (increase) in loans held for sale                                88,906               (25,199)
   Purchase of other investments                                                 (1,658)              (17,740)
   Payments received on other investments                                         2,670                 6,493
   Payments from sale of other investments                                        2,916                     -
   Purchase of securities                                                             -               (23,513)
   Payments received on securities                                               19,276                47,572
   Proceeds from sales of securities                                             20,111                15,905
   Payment on tax-exempt bond obligations                                       (30,418)                    -
   Investment in and net advances to Dynex Holding, Inc.                          2,981               (13,778)
   Proceeds from sale of loan operations                                          9,500                     -
   Capital expenditures                                                             (54)                  (34)
                                                                       ------------------     ------------------
        Net cash provided by investing activities                               371,150               434,844
                                                                       ------------------     ------------------

 Financing activities:
   Collateralized bonds:
     Proceeds from issuance of bonds                                            137,241               418,162
     Principal payments on bonds                                               (255,453)             (715,682)
     Increase in accrued interest payable                                         1,184                 1,392
   Repayment of senior notes                                                    (10,080)               (5,605)
   Repayment of recourse debt borrowings, net                                  (283,161)             (147,708)
   Net proceeds from issuance of common stock                                         2                    26
   Dividends paid                                                                     -                (6,454)
                                                                       ------------------     ------------------
        Net cash used for financing activities                                 (410,267)             (455,869)
                                                                       ------------------     ------------------

 Net (decrease) increase in cash                                                (45,510)                4,805
 Cash at beginning of period                                                     54,433                30,103
                                                                       ==================     ==================
 Cash at end of period                                                    $       8,923         $      34,908
                                                                       ==================     ==================

 Cash paid for interest                                                   $     129,743         $     134,479
                                                                       ==================     ==================
                                                                       ==================     ==================

 Supplemental disclosure of non-cash activities:

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

      Securities owned subsequently securitized                           $      71,209         $           -
                                                                       ==================     ==================
                                                                       ==================     ==================
<FN>
See notes to unaudited consolidated financial statements.
</FN>
</TABLE>

DYNEX CAPITAL, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 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").  While the Company was actively originating loans, the operations
for the loan  production was primarily  conducted  through Dynex  Holding,  Inc.
("DHI"), a taxable affiliate of Dynex REIT. Currently the Company's property tax
receivable  operations  are  conducted  through  DHI.  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 this 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 June 30, 2000,  the  Consolidated  Statements of Operations for
the  three  and six  months  ended  June 30,  2000 and  1999,  the  Consolidated
Statement of  Shareholders'  Equity for the six months ended June 30, 2000,  the
Consolidated Statements of Cash Flows for the six months ended June 30, 2000 and
1999 and related  notes to  consolidated  financial  statements  are  unaudited.
Operating  results for the six months  ended June 30,  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
and continuing into 2000, the Company's access to these sources of financing was
substantially  impaired. As a result of this environment,  in order to lower the
Company's capital requirements and reduce the need for short-term financing, the
Company sold both its  manufactured  housing  lending  operations and model home
purchase/leaseback  business  during  1999,  and decided not to extend  existing
forward commitments on commercial mortgage loans. In addition, in order to repay
outstanding  recourse  borrowing  obligations,  and in  some  cases  in  lieu of
securitization,  the Company decided to sell as whole loans its commercial loans
held in inventory and certain other  securities.  The sale of the two production
operations has  significantly  lowered the Company's  capital  requirements  and
reduced 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,  and
the lack of access to  capital  in a cost  effective  manner,  are  expected  to
continue  to  hamper  the  Company's  ability  to  compete   profitably  in  the
marketplace for at least the balance of the year.

     The  Company has  recourse  debt of  approximately  $244,606 as of June 30,
2000, of which $139,170 comes due in 2000 (see Note 5, Recourse Debt). Given the
Company's  operating   performance  and  prospects,   the  Companys  access  to
additional  credit has been limited,  and there is generally less willingness of
the Compan's current lenders to grant  extensions.  This lack of willingness to
extend  credit has forced the Company to liquidate a number of its  investments,
in some cases at terms less  favorable  than had the  Company  been able to find
alternative funding sources for these investments. As a result of the loan sales
completed in July 2000 of  substantially  all of the Company's  remaining  loans
held for sale, the Company  repaid  recourse debt in the  approximate  amount of
$98,026,  and has further  provided cash  collateral in the amount of $24,722 to
support  letters of credit  issued on its behalf.  The Company has no  remaining
warehouse debt outstanding as a result of the loan sales.

     In addition,  the Company is currently in violation of certain covenants in
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 for these  covenant
violations.  The remaining  amount  outstanding of  approximately  $1,760 is due
August 31, 2000. The Company expects to repay this amount on that date.

     The  senior  unsecured  notes  due July 2002 (the  "2002  Notes"),  with an
outstanding balance of $97,250 at June 30, 2000, contain covenants which provide
for the  acceleration  of amounts  outstanding  should Dynex REIT default  under
other  credit  agreements  in amounts  in excess of  $10,000,  and such  amounts
outstanding  under the other credit agreements are accelerated by the respective
lender. No such defaults or accelerations exist as of June 30, 2000.

     The 2002 Notes also  include  covenants  restricting  dividend  payments by
Dynex REIT. Generally,  Dynex REIT may make dividend payments to the extent such
payments are necessary for the Company to maintain REIT status.  The Company may
also declare and pay dividends on the Preferred Stock provided that for the four
previous fiscal quarters,  Dynex REIT meets certain coverage  requirements.  The
Company has failed to meet these  coverage  requirements  for the second quarter
2000,  and  expects to  continue  to fail these  coverage  requirements  for the
balance of the year.

     As of July 31,  2000,  the  Company  also  has  $58,703  outstanding  under
repurchase agreements  substantially all with one counterparty,  which amount is
collateralized  with  collateral  having a  current  estimated  market  value of
$71,433.


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
("SARs"), 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 and six months ended
June 30, 2000 and 1999.
<TABLE>
<CAPTION>
<S>                                     <C>        <C>      <C>            <C>       <C>       <C>            <C>       <C>

----------------------------------- ---------------------------------------------- -- ---------------------------------------------
                                             Three Months Ended June 30,                       Six Months Ended June 30,
                                    ----------------------------------------------    ---------------------------------------------
                                                                                      --------------------- - ---------------------
                                            2000                     1999                     2000                    1999
----------------------------------- --------------------- -- ---------------------    --------------------- - ---------------------
                                                Weighted-Average        Weighted-Average         Weighted-Average         Weighted-
                                                Number of                Number of                Number of                 Average
                                                  Shares                  Shares                   Shares                  Number of
                                     Income                   Income                   Income                  Income       Shares
                                    --------    ---------    --------   ----------    -------    ----------   --------    ---------
                                                                                      -------    ----------   --------    ---------

(Loss) income before                   $(68,695)             $ 2,977                     $(79,399)            $ 6,322
extraordinary item
Extraordinary item - gain (loss) on
   extinguishment of debt                 -                      597                        -                    (489)
                                    --------                 --------                 -------                 --------
                                    --------                 --------                 -------                 --------
Net (loss) income after             (68,695)                   3,574                  (79,399)                  5,833
   extraordinary item
Less:  Dividends on preferred stock  (3,228)                  (3,226)                  (6,456)                 (6,454)
                                    --------    ---------    --------   ----------    -------    ----------   --------    ---------
                                                                                      =======    ==========   ========    =========
Basic and diluted  net (loss)
income to common shareholders       $(71,923)   11,444,552   $           11,508,067   $(85,855)  11,444,355   $           11,507,751
                                                             348                                              (621)
                                    ========    =========                             =======    ==========   ========    =========
                                    ========    =========    ========   ==========

Net (loss) income per common share before extraordinary
         item:
     Basic                                      $   (6.28)              $                        $   (7.50)               $   (0.01)
                                                                        (0.02)
                                                =========               ==========               ==========               =========
                                                                                                 ==========               =========
     Diluted                                    $   (6.28)              $                        $   (7.50)               $   (0.01)
                                                                        (0.02)
                                                =========               ==========               ==========               =========
                                                                                                 ==========               =========

Net (loss) income per common share after extraordinary
         item:
     Basic                                      $   (6.28)              $    0.03                $   (7.50)               $   (0.05)
                                                =========               ==========               ==========               =========
                                                                                                 ==========               =========
     Diluted                                    $   (6.28)              $    0.03                $   (7.50)               $   (0.05)
                                                =========               ==========               ==========               =========

Reconciliation of anti-dilutive
   shares:
   Dividends and additional shares of preferred stock:
       Series A                     $    766      654,531    $           654,531      $ 1,532     654,531     $             654,531
                                                                 766                                          1,531
       Series B                       1,119       956,217      1,118     956,217        2,238     956,217       2,237       956,217
       Series C                       1,343       920,000      1,342     920,000        2,686     920,000       2,686       920,000
   Expense and incremental shares
     of SARs                              -        25,435          -      22,350            -      25,435           2        22,350
                                                ---------    --------   ----------    -------    ----------   --------    ---------
                                    ========                                          =======    ==========   ========    =========
                                    $ 3,228     2,556,183    $   3,226  2,553,098     $ 6,456    2,556,183    $           2,553,098
                                                                                                               6,456
                                    ========    =========    ========   ==========    =======    ==========   ========    =========
                                    --------    ---------                             -------    ----------   --------    ---------

</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 June 30, 2000 and
December 31, 1999, and the related average effective interest rates:
<TABLE>
<CAPTION>
<S>                                          <C>                 <C>                      <C>                 <C>

------------------------------------------ --------------------------------- ------ ------------------------------------
                                                    June 30, 2000                            December 31, 1999
------------------------------------------ --------------------------------- ------ ------------------------------------
                                                                Effective                                   Effective
                                                                 Interest                                    Interest
                                             Fair Value            Rate                Fair Value              Rate
------------------------------------------ ---------------- -- ------------- ------ ----------------- ---- -------------
Collateral for collateralized bonds:
     Amortized cost                         $  3,542,080             7.9%            $  3,752,702              7.8%
  Allowance for losses                           (17,328)                                 (15,299)
------------------------------------------ ---------------- -- ------------- ------ ----------------- --- --------------
     Amortized cost, net                       3,524,752                                3,737,403
  Gross unrealized gains                          29,778                                   34,198
  Gross unrealized losses                       (145,249)                                 (70,887)
------------------------------------------ ---------------- -- ------------- ------ ----------------- --- --------------
                                            $  3,409,281                             $  3,700,714
------------------------------------------ ---------------- -- ------------- ------ ----------------- --- --------------

Securities:
  Funding Notes and Securities              $          -             -               $     94,890              6.8%
  Adjustable-rate mortgage securities              5,860            10.1%                  18,047              7.0%
  Fixed-rate mortgage securities                   1,607            11.8%                   9,861             13.5%
  Derivative and residual securities               6,088             3.8%                  18,421              1.5%
------------------------------------------ ---------------- -- ------------- ------ ----------------- --- --------------
                                                  13,555                                  141,219
  Allowance for losses                               (69)                                     (70)
   --------------------------------------- ---------------- -- ------------- ------ ----------------- --- --------------
        Amortized cost, net                       13,486                                  141,149
   Gross unrealized gains                            943                                    1,353
   Gross unrealized losses                        (2,457)                                 (13,171)
------------------------------------------ ---------------- -- ------------- ------ ----------------- --- --------------
                                            $     11,972                             $    129,331
------------------------------------------ ---------------- -- ------------- ------ ----------------- --- --------------
</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, manufactured housing installment loans
secured  by  either  a UCC  filing  or a  motor  vehicle  title  and  fixed-rate
automobile  installment  contracts.  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.

     During the six months ended June 30, 2000, Dynex REIT  securitized  $71,209
of collateral,  through the issuance of one series of collateralized  bonds. The
collateral  consisted of  fixed-rate  funding  notes and  securities  secured by
fixed-rate  automobile  installment  contracts  acquired by AutoBond  Acceptance
Corporation ("AutoBond"). The securitization was accounted for as a financing of
the underlying collateral pursuant to Statement of Accounting Standards No. 125,
"Accounting for Transfers and Servicing of Financial Assets and  Extinguishments
of  Liabilities"  ("FAS No. 125") as Dynex REIT  retained call rights which were
substantially  in  excess  of a  clean-up  call as  defined  by this  accounting
standard.  The funding  notes were  previously  classified  as Securities in the
Company's  financial  statements.  As a result of the settlement of the AutoBond
litigation  in  June  2000  (see  Note  9),  the  Company  received  100% of the
outstanding stock of the entities which issued the funding notes and securities,
and which  owns all of the  underlying  automobile  installment  contracts  (the
"AutoBond Entities").  These entities are included in the consolidated financial
statements of the Company.



     Securities.  Funding Notes and Securities  consisted of fixed-rate  funding
notes and  securities  secured by fixed-rate  automobile  installment  contracts
acquired 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
$34,448  were sold during the six months  ended June 30,  2000 for an  aggregate
loss of $13,892.  The specific  identification  method is used to calculate  the
basis of  securities  sold.  Loss on sale of  investments  at June 30, 2000 also
includes realized losses of $1,586 related to the sale of $115,231 of commercial
loans during the six months ended June 30, 2000. Loss on sale of investments for
the six months  ended  June 30,  1999  includes  (i)  realized  losses of $1,662
related to the sale of $22,062 of commercial loans (ii) realized gains of $1,512
on various derivative trading positions entered into during the six months ended
June 30, 1999 and (iii) realized gains of $210 related to the sale of $15,972 of
securities during the six months ended June 30, 1999.

     During  the six  months  ended June 30,  2000,  Dynex REIT also  recognized
losses of $67,214 related to (i) the permanent  impairment in the carrying value
of certain  securities,  (ii)  write-downs  to market  value of  commercial  and
multifamily  loans  held for sale and (iii) the  accrual  of losses  related  to
contingent obligations on its off-balance sheet tax-exempt bond positions.  As a
result of the receipt of 100% of the outstanding  stock of the AutoBond Entities
in  connection  with the  settlement  of the  AutoBond  litigation,  Dynex  REIT
recorded  permanent  impairment  charges of  $15,036  to record  the  underlying
automobile  installment contracts at their current fair market value. The market
value for these automobile  contracts was based on management's'  estimate.  The
market value for commercial and  multifamily  loans held for sale was determined
based on bids accepted by the Company.  These loan sales were  completed in July
2000.  Losses on  contingent  obligations  were accrued  related to Dynex REIT's
performance  obligations as "funding facility issuer" on approximately  $244,603
of  tax-exempt  bonds.  As  discussed  in Note 9,  the  Company  was  party to a
conditional  bond  repurchase  agreements  whereby the Company had the option to
purchase  $167,800  of such bonds in June.  The Company  did not  exercise  this
option and the counterparty to the agreement retained $30,500 in cash collateral
as settlement as provided for in the related  agreements.  Dynex REIT expects to
settle the remaining $76,803 tax-exempt bond position during the third quarter.

     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 discount rates, prepayment rates and credit loss assumptions
established  by  management.  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 was 16% and 18% at June 30,
2000 and December 31, 1999,  respectively.  Variations in market discount rates,
prepayment rates and credit loss assumptions may materially impact the resulting
fair  values of the  Company's  financial  instruments.  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 June
30, 2000 and December 31, 1999:
<TABLE>
<CAPTION>
<S>                                                                   <C>                      <C>

-------------------------------------------------------------- -------------------- -- ---------------------
                                                                    June 30,             December 31, 1999
                                                                      2000
-------------------------------------------------------------- -------------------- -- ---------------------

Recourse debt secured by:
  Collateralized bonds retained                                 $        43,224         $      144,746
  Securities                                                              2,363                 66,090
  Other investments                                                      14,657                 31,498
  Loans held for sale                                                    83,563                183,901
  Other assets                                                              786                    990
                                                               --------------------    ---------------------
                                                                        144,593                427,225
Unsecured debt:
  7.875% senior notes, net of issuance costs                             96,542                 96,361
  Series B 10.03% senior notes, net of issuance costs                     3,471                 13,512
-------------------------------------------------------------- -------------------- -- ---------------------
                                                                $       244,606        $       537,098
-------------------------------------------------------------- -------------------- -- ---------------------
</TABLE>

     Secured  Debt.  At June 30,  2000 and  December  31,  1999,  recourse  debt
consisted  of  $45,587  and  $163,045,   respectively,  of  recourse  repurchase
agreements   secured  by  investments,   $98,220  and  $263,190,   respectively,
outstanding  under secured credit facilities which are secured by loans held for
sale,  securities and other  investments,  and $786 and $990,  respectively,  of
amounts  outstanding under a capital lease. At June 30, 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 June 30, 2000,  Dynex REIT had two committed  secured credit  facilities
aggregating  $198,700  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         $      89,537   (1)     September 29,      Loans held for         LIBOR plus
agented by Chase Bank of Texas                                       2000         sale, property tax          3.50%
                                                                                      receivables

$3,700  secured  credit  facility  with            575         December 15, 2000   Other investments    LIBOR plus 2.50%
Residential Funding Corporation
---------------------------------------- --------------- ----- ------------------ -------------------- --------------------
                                         $      90,112
---------------------------------------- --------------- ----- ------------------ -------------------- --------------------
<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 June 30, 2000,  $79,052 of letters of credit had been
issued  under the subline.  Such amount is not  included in the $89,537  balance
outstanding included in the table above.
</FN>
</TABLE>

     The $195,000  secured credit  facility  agented by Chase Bank of Texas (the
"Chase  Facility")  has  been  converted  to a  non-revolving  facility,  and in
addition to the $89,537  borrowed,  includes $79,052 of letters of credit issued
to support Dynex REIT's  obligations as funding facility issuer on its remaining
$76,803 tax-exempt bond position.  In July 2000, the Company sold loans held for
sale which generated  sufficient proceeds to fully repay the $89,537 outstanding
borrowings at June 30, 2000, and provide an additional $24,722 of cash escrow as
collateral  for the  $79,052 of letters of credit.  Dynex REIT  expects to fully
satisfy its obligations under the Chase Facility by its maturity date.

     Unsecured Debt. Since 1994, Dynex REIT has issued three series of unsecured
notes payable totaling $150,000.  These notes payable had an outstanding balance
at June 30, 2000 of $100,740.  The Company has $97,250  outstanding  of its July
2002 senior notes (the "2002  Notes") and $3,490  million  outstanding  on notes
issued in  September  1994 (the "1994  Notes").  The 2002 Notes  mature July 15,
2002. The 1994 Notes amortize  monthly at approximately  $1,700 per month,  with
the final payment due on August 31, 2000. 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 also  include  covenants  restricting  dividend  payments by
Dynex REIT. Generally,  Dynex REIT may make dividend payments to the extent such
payments are necessary for the Company to maintain REIT status.  The Company may
also declare and pay dividends on the Preferred Stock provided that for the four
previous fiscal quarters,  Dynex REIT meets certain coverage  requirements.  The
Company has failed to meet these  coverage  requirements  for the second quarter
2000,  and  expects to  continue  to fail these  coverage  requirements  for the
balance of the year.

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.  In June 2000,  the  Financial
Accounting  Standards Board issued Statement of Financial  Accounting  Standards
No. 138,  "Accounting  for Certain  Derivative  Instruments  and Certain Hedging
Activities - an amendment of FASB  Statement No. 133" ("FAS No.  138").  FAS No.
138 amends FAS No.  133's  accounting  for certain  derivative  instruments  and
certain hedging activities.  FAS No. 138 is effective for all fiscal quarters of
all fiscal years beginning after June 15, 2000. The Company does not believe the
adoption of FAS No. 133 will have a material impact on its financial statements.

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.

     During the quarter ended June 30, 2000,  Dynex REIT liquidated its interest
rate caps and interest  rate swap  agreements  at losses in order to enhance its
liquidity position.  As a result,  Dynex REIT recognized losses of approximately
$3,394  during the  quarter,  while  generating  cash  proceeds of $793 from the
sales. The notional balance of these positions was $2.3 billion.  As a result of
the sales,  Dynex  REIT now no longer  has any  hedges  related to the reset lag
inherent in its ARM assets (which  generally reset every six months to one year)
relative to it's financing for such assets (which generally resets monthly), and
for the lifetime interest rate caps embedded in such ARM assets.

     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.

     As of June 30, 2000, Dynex REIT is obligated under noncancelable  operating
leases with  expiration  dates through 2005. Rent expense under those leases was
$248 and $133, respectively for the six months ended June 30, 2000 and 1999. The
future minimum lease payments under these  noncancelable  leases are as follows:
the remainder of 2000--$102;  2001--$208; 2002--$215; 2003--$221; 2004--$228 and
2005--$96.

     Dynex REIT has facilitated the issuance of tax-exempt  multifamily  housing
bonds ("TEBs"),  the proceeds of which are used to fund construction or moderate
rehabilitation  loans on  multifamily  properties.  These TEBs are sold to third
party  investors.  Dynex REIT has entered into various  standby  commitments and
similar  agreements whereby Dynex REIT is required to pay principal and interest
to the TEB bondholders in the event there is a payment shortfall on the mortgage
loan  underlying each such TEB, and in certain cases is required to purchase the
TEB if such TEB cannot be  successfully  re-marketed  to third party  investors.
Dynex REIT has  facilitated  the  issuance of  approximately  $76,803 of TEBs by
providing  pursuant to the Chase  Facility  letters of credit of $79,052 at June
30, 2000.  Dynex REIT has an obligation to purchase the TEBs once the letters of
credit  expire.  Approximately  $20,900 of letters of credit  expire  during the
second  half of 2000,  approximately  $44,000  expire in 2001 and  approximately
$14,152 expire in 2002. As of July 31, 2000,  Dynex REIT has provided $24,722 in
cash, and loans and other investments with a book value of approximately $25,000
as  collateral  for such letters of credit.  Dynex REIT's  interest in the above
TEBs is currently held for sale. The facility under which such letters of credit
were issued  matures on September 29, 2000.  If Dynex REIT is not  successful in
selling  its  interest in the TEBs by such date,  the lenders  have the right to
demand additional cash collateral at maturity to fully collateralize the $79,052
in letters of credit outstanding.

     On June 15, 2000,  the Company was released from its obligation to purchase
pursuant to various  conditional  bond  repurchase  obligations  associated with
$167,800  of  TEBs  on  multifamily   properties  that  had  undergone  moderate
rehabilitation. The Company did not exercise this option and the counterparty to
the agreement  retained $30,500 in cash collateral as settlement as provided for
in the related agreements. Such amount was charged to earnings during the second
quarter. The Company has no further obligation relative to these TEBs.

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.

     On June 9, 2000,  the Company  settled the matter with  AutoBond for a cash
payment of $20,000.  In return for the payment,  the Company received a complete
release of all claims  against it by  AutoBond,  and  ownership  of the AutoBond
subsidiaries which own the underlying automobile installment contracts, and that
issued the securities that were purchased from AutoBond.

     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 June 30, 2000 and December 31, 1999, net borrowings due to
DHI under this agreement totaled $19,293 and $26,720, respectively. Net interest
expense under this  agreement was $754 and $69 for the six months ended June 30,
2000 and 1999, respectively.

     Dynex REIT had a funding agreement with Dynex Commercial,  Inc. ("DCI"), an
operating  subsidiary of DHI, whereby Dynex REIT paid DCI a fee. Dynex REIT paid
DCI $158 and $1,471,  respectively under this agreement for the six months ended
June 30, 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 June 30, 2000 and December
31, 1999 was $626 and $4,274,  respectively.  Interest  income recorded by Dynex
REIT on the notes for the six months  ended June 30,  2000 and 1999 was $140 and
$6,958, respectively.

     Dynex  REIT has  entered  into  subservicing  agreements  with  DCI,  Dynex
Commercial Services, Inc. ("DCSI"), Dynex Financial,  Inc. ("DFI" - previously a
subsidiary of DHI) and GLS Capital Services,  Inc ("GLS") to service commercial,
single  family,  and consumer loans and property tax  receivables.  All of these
entities,  with the exception of DFI, 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.  A new
subservicing   agreement  was  entered  into  with  Bingham  Financial  Services
Corporation,  the new parent of DFI. 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 $143 and $1,264 during the six months ended June 30, 2000
and 1999, respectively.

     During 1999,  the Company made a loan to Thomas H. Potts,  president of the
Company,  as evidenced by a promissory note in the aggregate principal amount of
$934,500 with interest accruing on the outstanding  balance at the rate of Prime
plus one-half percent annum (the "Note"). Mr. Potts directly owns 399,502 shares
of common stock of the Company,  all of which has been pledged as  collateral to
secure the Note. As of June 30, 2000,  the  outstanding  balance of the Note was
$925,000.

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 $3,873 and $4,814 at June 30, 2000 and December
31, 1999, respectively.  The results of operations and financial position of DHI
are summarized below:
<TABLE>
<CAPTION>
<S>                                                              <C>                                <C>            <C>

      ------------------------------------------------------- --------------------------- --- ---------------------------
                                                               Three Months ended June             Six Months ended
                                                                         30,                           June 30,
              Condensed Income Statement Information             2000            1999            2000           1999
      ------------------------------------------------------- ----------- --- ----------- --- ----------- -- ------------

                          Total revenues                      $    4,072      $   10,703      $    4,738     $   21,752
                          Total expenses                           1,285          10,410           2,677         21,831
                            Net income                             2,787             293           2,061            (79)

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

      --------------------------------------------------------- ---------------- --- ---------------- ---
                                                                   June 30,           December 31,
                Condensed Balance Sheet Information                  2000                 1999
      --------------------------------------------------------- ---------------- --- ---------------- ---

                            Total assets                         $      31,580       $        36,822
                         Total liabilities                               1,772                 9,075
                            Total equity                                29,808                27,747
      --------------------------------------------------------- ---------------- --- ---------------- ---
</TABLE>

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

--------------------------------------------------------------- ----------------
                                                 June 30,          December 31,
(amounts in thousands except per share data)       2000                1999
--------------------------------------------------------------- ----------------

Investments:
   Collateral for collateralized bonds        $   3,409,281       $   3,700,714
   Securities                                        11,972             129,331
   Other investments                                 38,367              48,927
   Loans held for sale                              127,559             232,384

Non-recourse debt - collateralized bonds          3,171,819           3,282,378
Recourse debt                                       244,606             537,098

Shareholders' equity                                177,197             325,072

Book value per common share                            3.82              16.74

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

     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,  fixed-rate  automobile  installment  contracts and property tax
receivables.  As of June 30, 2000,  the Company had 28 series of  collateralized
bonds  outstanding.  The collateral for  collateralized  bonds decreased to $3.4
billion at June 30, 2000  compared to $3.7 billion at December  31,  1999.  This
decrease of $0.3 billion is primarily the combined  result of $255.7  million in
paydowns on collateral and a $78.8 million  increase in the  unrealized  loss on
collateral for  collateralized  bonds during the six months ended June 30, 2000.
These decreases were partially offset by the  securitization of $71.2 million of
fixed-rate funding notes secured by fixed-rate automobile  installment contracts
during the second quarter of 2000.

     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 $12.0  million  at June 30,  2000  compared  to $129.3  million at
December 31, 1999. This decrease was primarily the result of the  securitization
of $71.2 million of fixed-rate  funding notes during the second quarter of 2000.
Securities  also decreased due to $19.3 million of paydowns and $31.6 million of
sales during the six months ended June 30, 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 $38.4 million at June 30,
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  $127.6  million  at June 30,  2000.  This  decrease  was
primarily  due to the sale or  writedown  of certain  commercial  loans held for
sale. In addition,  the Company sold the remaining $3.5 million of  manufactured
housing loans during the first quarter of 2000.  These  decreases were partially
offset by $15.8  million of new loan  fundings  during the six months ended June
30, 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 June 30, 2000.  This decrease was primarily
a result of paydowns on all  collateralized  bonds of $255.5  million during the
six months ended June 30, 2000. This decrease was partially offset by Dynex REIT
adding $41.7  million of  collateralized  bonds during the six months ended June
30, 1999. In addition,  Dynex REIT sold $112.4  million of  previously  retained
collateralized bonds during the six months ended June 30, 2000.

     Recourse debt Recourse  debt  decreased to $244.6  million at June 30, 2000
from $537.1 million at December 31, 1999. This decrease was primarily due to the
sale of $112.4  million of retained  collateralized  bonds and $115.2 million of
loans,  during the six months ended June 30, 2000,  which had been financed with
$91.3  million of  repurchase  agreements  and $98.0  million of notes  payable,
respectively.  In  addition,  $71.2  million of  fixed-rate  funding  notes were
securitized as collateral for collateralized  bonds during the second quarter of
2000.  These  funding notes were  previously  financed by $27.3 million of notes
payable.  Also during the six months  ended June 30,  2000,  Dynex REIT paid off
approximately  $30.3  million of notes  payable as a result of $33.7  million of
paydowns on investments.

     Shareholders'  equity  Shareholders'  equity decreased to $177.2 million at
June 30, 2000 from $325.1  million at December  31,  1999.  This  decrease was a
combined  result  of a $68.5  million  increase  in the net  unrealized  loss on
investments available-for-sale from $48.5 million at December 31, 1999 to $117.0
million at June 30, 2000 and a net loss of $79.4  million  during the six months
ended June 30, 2000.

                                                  RESULTS OF OPERATIONS
<TABLE>
<CAPTION>
<S>                                                                   <C>            <C>                 <C>            <C>

----------------------------------------------------------------------------------------------------------------------------------
                                                                     Three Months Ended                  Six Months Ended
                                                                          June 30,                           June 30,
                                                               -------------------------------------------------------------------
(amounts in thousands except per share information)                2000              1999             2000              1999
----------------------------------------------------------------------------------------------------------------------------------

Net interest margin                                              $     1,901       $    14,594      $     7,880       $   25,807
(Loss) gain on sale of investments                                    (4,263)              803          (17,696)            (123)
Impairment charge / writedowns                                       (67,214)           (6,344)         (67,214)          (6,344)
Equity in net earnings (loss) of Dynex Holding, Inc.                   2,759               290            2,040              (79)
General and administrative expenses                                    2,175             1,961            4,578            3,969
Net administrative fees and expenses to Dynex Holding, Inc.              118             5,366              368           11,290
Net (loss) income before preferred stock dividends                   (68,695)            3,574          (79,399)           5,833

Basic net income (loss) per common share (1)                     $     (6.28)      $      0.03      $     (7.50)      $    (0.05)
Diluted net income (loss) per common share (1)                   $     (6.28)      $      0.03      $     (7.50)      $    (0.05)

  Dividends declared per share:
     Common                                                     $          -      $         -      $          -      $         -
     Series A and B Preferred                                              -           0.585                  -               1.17
     Series C Preferred                                                    -           0.730                  -             1.46

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

     Three and Six Months  Ended June 30, 2000  Compared to Three and Six Months
Ended June 30, 1999.  The decrease in net income and net income per common share
during the three and six  months  ended June 30,  2000 as  compared  to the same
period in 1999 is primarily the result of a decrease in net interest margin,  an
increase in the loss on sale of investments and an increase in impairment charge
/ writedowns.  These  decreases  were  partially  offset by the reduction in net
administrative fees and expenses to Dynex Holding, Inc.

     Net  interest  margin for the six months  ended June 30, 2000  decreased to
$7.9 million,  or 69% below the $25.8 million for the same period for 1999.  Net
interest  margin for the three  months  ended June 30,  2000  decreased  to $1.9
million,  or 87%,  below the $14.6  million for the same  period in 1999.  These
decrease were  primarily  the result of the decline in average  interest-earning
assets  from $4.6  billion and $4.7  billion for the three and six months  ended
June 30, 1999, respectively,  to $3.9 billion and $4.0 billion for the three and
six months ended June 30, 2000. In addition, the average cost of funds increased
to  7.35%  and  7.13%  for the  three  and  six  months  ended  June  30,  2000,
respectively,  from  5.85%  and  6.01%  for the same  periods  in 1999 due to an
increase in short-term  interest rates, which have risen  approximately 80 basis
points  during  the  first  half of 2000.  In  addition,  provision  for  losses
increased  to  $10.8  million  or  0.54%  on  an  annualized  basis  of  average
interest-earning  assets  during the six months ended June 30, 2000  compared to
$7.6 million and 0.32% during the six months ended June 30, 1999.  Provision for
losses  increased  to $5.5  million or 0.57% on an  annualized  basis of average
interest-earnings assets during the three months ended June 30, 2000 compared to
$3.8 million or 0.33% during the same period in 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 six months ended June 30, 2000
increased to a $17.7  million  loss,  as compared to a $0.1 million loss for the
same period in 1999.  This  increase is  primarily  the result of both  realized
losses of $13.9 million  related to the sale of $34.4 million of securities  and
realized  losses of $1.6 million  related to the sale of $115.2 million of loans
during the first half of 2000.  During the six months ended June 30, 1999, Dynex
REIT  recognized  losses of $1.7 million related to the sale of $22.1 million of
loans.  This was partially  offset by realized  gains of $1.4 million in various
derivative  trading  positions  closed during the six months ended June 30, 1999
and  realized  gains of $0.2  million  related  to the sale of $16.0  million of
securities  during the six months  ended June 30,  1999.  The net (loss) gain of
investments for the three months ended June 30, 2000 decreased to a $4.3 million
loss,  as  compared  to a $0.8  million  gain for the same  period in 1999.  The
decrease  for the three  months  ended June 30, 2000 is the  combined  result of
realized  losses of $1.9 million  relating to the sale of $93.7 million of loans
and realized losses of $3.4 million relating to the sale of various cap and swap
positions  during the three months  ended June 30,  2000.  While during the same
period  in  1999,  Dynex  REIT  recognized  gains  of $1.0  million  in  various
derivative  trading  positions  closed during the second  quarter of 1999 offset
partially  by $0.3  million of fees paid  relating  to the loans sold during the
first quarter of 1999.

     Impairment charge / writedowns increased to $67.2 million for the three and
six months  ended June 30, 2000,  respectively,  from $6.3 million for the three
and six  months  ended  June 30,  1999,  respectively.  During the three and six
months  ended June 30,  2000,  Dynex  REIT  recognized  losses of $67.2  million
related  to (i) the  permanent  impairment  in the  carrying  value  of  certain
securities, (ii) write-downs to market value of commercial and multifamily loans
held for sale and (iii) the accrual of losses related to contingent  obligations
on its off-balance  sheet tax-exempt bond positions.  As a result of the receipt
of 100% of the outstanding stock of the AutoBond Entities in connection with the
settlement of the AutoBond litigation,  Dynex REIT recorded permanent impairment
charges  of $15.0  million  to  record  the  underlying  automobile  installment
contracts  at their  current  fair  market  value.  The  market  value for these
automobile contracts was based on management's'  estimate.  The market value for
commercial  and  multifamily  loans held for sale was  determined  based on bids
accepted by the  Company.  These sales were  completed  in July 2000.  Losses on
contingent   obligations  were  accrued  related  to  Dynex  REIT's  performance
obligations  as "funding  facility  issuer" on  approximately  $244.6 million of
tax-exempt bonds. As discussed in Note 9, the Company was party to a conditional
bond repurchase agreements whereby the Company had the option to purchase $167.8
million of such bonds in June.  The Company did not exercise this option and the
counterparty  to the  agreement  retained  $30.5  million in cash  collateral as
settlement  as provided  for in the related  agreements.  Dynex REIT  expects to
settle the remaining  $76.8 million  tax-exempt  bond position  during the third
quarter.  Impairment  charge / writedown for both the three and six months ended
June 30, 1999 is comprised of (i) realized losses of $2.3 million related to the
writedown of $30.6 million of commercial  loans, (ii) writedowns of $1.4 million
for the permanent  impairment of certain  residual  interest and (iii)  realized
losses of $2.7 million  primarily  related to the write-off of hedging positions
on $64.4 million of commercial loan commitments.

     Net administrative fees and expenses to DHI decreased $5.2 million, or 98%,
and $10.9 million,  or 97% to $0.1 million and $0.4 million in the three and six
months  ended June 30,  2000,  respectively,  as compared to the same periods in
1999.  These  decreases  are  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.

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

------------------------------------------------------------------------------------------------------------------------------------
                                                Three Months Ended June 30,                     Six Months Ended June 30,
                                       ----------------------------------------------- ---------------------------------------------
                                                                                       ---------------------------------------------
                                               2000                    1999                    2000                   1999
------------------------------------------------------------------------------------------------------------------------------------
                                         Average    Effective   Average     Effective   Average     Effective  Average     Effective
                                         Balance      Rate      Balance       Rate      Balance      Rate      Balance       Rate
                                       ----------------------- ------------ ---------- ------------ --------- ------------ ---------
                                                                                       ------------ --------- ------------ ---------

Interest-earning assets: (1)
   Collateral for collateralized        $3,537,317     7.73%    $3,888,545     7.33%    $3,587,203     7.73%   $3,931,345     7.25%
   bonds (2) (3)
   Securities                               61,011     6.73        251,301     4.78         98,201     6.11       258,440     5.88
   Other investments                        43,792    14.39        222,537     7.88         46,967    13.52       213,769     7.79
   Loans held for sale or                  225,996     7.95        277,208     7.67        244,052     8.08       324,984     7.81
   securitization
                                       ----------------------- ------------ ---------- ------------ --------- ------------ ---------
                                                                                       ============ ========= ============ =========
     Total interest-earning assets     $ 3,868,116     7.81%    $4,639,591     7.24%   $ 3,976,423     7.78%  $ 4,728,538     7.24%
                                       ======================= ============ ========== ============ ========= ============ =========
                                                                                       ============ ========= ============ =========

Interest-bearing liabilities:
   Non-recourse debt (3)                $3,223,585     7.33%    $3,539,750     5.78%    $3,239,663     7.12%   $3,526,166     5.99%
   Recourse debt - collateralized           52,267     7.66        176,893     5.45         91,896     6.85       231,150     5.47
   bonds retained
                                                                                       ------------ --------- ------------ ---------
                                       ----------------------- ------------ ---------- ------------ --------- ------------ ---------
                                         3,275,852     7.33      3,716,643     5.78      3,331,559     7.11     3,757,316     5.97
   Recourse debt secured by
   investments:
     Securities                             20,793     9.11        166,257     6.29         40,164     8.69       172,799     6.10
     Other investments                       7,951     8.46        163,447     6.18          9,782     6.67       157,764     6.09
     Loans held for sale or                155,839     6.40        206,775     4.54        174,674     6.20       263,098     5.17
     securitization
   Recourse debt - unsecured               103,383     8.57        126,536     8.82        105,009     8.66       127,209     8.77
                                                                                       ------------ --------- ------------ ---------
                                       ======================= ============ ========== ============ ========= ============ =========
     Total interest-bearing liabilities $3,563,818     7.35%    $4,379,658     5.85%    $3,661,188     7.13%   $4,478,186     6.01%
                                       ======================= ============ ========== ============ ========= ============ =========
                                                                                       ============ ========= ============ =========
Net interest spread on all investments                 0.46%                   1.39%                   0.65%                  1.22%
(3)
                                                    ==========              ==========              =========              =========
                                                                                                    =========              =========
Net yield on average interest-earning                  1.04%                   1.72%                   1.21%                  1.54%
assets (3)
                                                    ==========              ==========              =========              =========
                                                                                                    ---------              ---------

------------------------------------------------------------------------------------------------------------------------------------
<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 $956 and $2,274 for
the three  months  ended June 30,  2000 and 1999,  respectively,  and $1,049 and
$2,086 for the six months ended June 30, 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 would be 8.26% and 6.34% for the
three months ended June 30, 2000 and 1999, respectively, and 8.02% and 6.49% for
the six months ended June 30, 2000 and 1999,  respectively,  while the net yield
on average interest-earning assets would be 0.20% and 0.90% for the three months
ended  June 30,  2000 and  1999,  respectively,  and 0.40% and 1.09% for the six
months ended June 30, 2000 and 1999, respectively.
</FN>
</TABLE>

     The net interest spread  decreased to 0.46% and 0.65% for the three and six
months  ended June 30,  2000 from 1.39% and 1.22% for the same  periods in 1999.
This decrease was primarily due to  approximately  an 80 basis point increase in
the average  one-month LIBOR during the first half of 2000. This decrease in net
interest  spread was  partially  offset by a reduction  in premium  amortization
expense,  which  decreased from $4.8 million and $10.7 million for the three and
six months  ended June 30, 1999,  respectively  to $2.1 million and $4.1 million
for the same  periods in 2000.  The  overall  yield on  interest-earning  assets
increased  to 7.81% and 7.78% for the three and six months  ended June 30, 2000,
respectively  from 7.24% for both the three and six months  ended June 30, 1999.
The cost of  interest-bearing  liabilities  increased to 7.35% and 7.13% for the
three and six months ended June 30, 2000, respectively, from 5.85% and 6.01% for
the three and six months ended June 30, 1999, respectively.

     Individually,  the net interest  spread on  collateral  for  collateralized
bonds decreased 66 basis points,  from 128 basis points for the six months ended
June 30, 1999 to 62 basis points for the same period in 2000.  This decrease was
primarily  due to the  increased  borrowing  cost  during the first half of 2000
which was  partially  offset by lower premium  amortization  caused by decreased
prepayments  during the six  months  ended June 30,  2000  compared  to the same
period in 1999.  The net  interest  spread  on  securities  decreased  236 basis
points,  from a negative 22 basis  points for the six months ended June 30, 1999
to a negative  258 basis  points for the six months  ended June 30,  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 half of
2000 as well as an increase in the interest spread on certain credit  facilities
during the past twelve  months.  The net  interest  spread on other  investments
increased 515 basis points,  from 170 basis points for the six months ended June
30, 1999, to 685 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  decreased  76 basis
points for the six months ended June 30, 1999 from 264 basis points to 188 basis
points for the six months ended June 30, 2000,  primarily  due to the  increased
borrowing  costs on loans due to the  increase  in the average  one-month  LIBOR
during the first half of 2000.

Interest Income and Interest-Earning Assets

     Approximately $1.4 billion of the investment  portfolio as of June 30, 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  64% 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 27%
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.

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

--------------------------- ------------------ ------------------ ------------------ ------------------- ------------------
                                                                    Other Indices
                             LIBOR Based ARM     CMT Based ARM     Based ARM Loans    Fixed-Rate Loans
                                  Loans              Loans                                                     Total
--------------------------- ------------------ ------------------ ------------------ ------------------- ------------------
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
2000, Quarter 2                      902.5              375.8             110.8             1,998.2             3,387.3
--------------------------- ------------------ ------------------ ------------------ ------------------- ------------------
<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 June 30, 2000 were $34.1 million,  or  approximately  1.00% of the
aggregate  balance of collateral for  collateralized  bonds,  ARM securities and
fixed-rate  securities.  Of this $34.1  million,  $32.6  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 1.42% for the three months
ended  June  30,  1999 to 1.56%  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 June 30, 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.

                                              Premium Basis and Amortization
                                                     ($ in millions)
<TABLE>
<CAPTION>
<S>                           <C>                 <C>                 <C>                 <C>            <C>
-------------------------------------------------------------------------------------------------------------------------
                                                                                                        Amortization
                                                                    CPR                              Expense as a % of
                                            Amortization        Annualized           Principal       Principal Paydowns
                        Net Premium           Expense              Rate               Paydowns
-------------------------------------------------------------------------------------------------------------------------
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%
2000, Quarter 2                34.1                2.1              18%                  131.6             1.56%
-------------------------------------------------------------------------------------------------------------------------
</TABLE>

Credit Exposures

     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  on these
securities  (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 $29.5 million
at June 30, 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 and other investments.  The aggregate
outstanding principal balance of these excluded investments at June 30, 2000 was
$196.6  million.  The  increase in net credit  exposure as a  percentage  of the
outstanding loan principal  balance from 3.92% at June 30, 1999 to 4.49% at June
30, 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.  The increase in net
credit exposure as a percentage of the outstanding  loan principal  balance from
4.25% at March 31,  2000 to 4.49% at June 30, 2000 is related  primarily  to the
credit  exposure  retained  by the Company on its  funding  note  securitization
during May.

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

-----------------------------------------------------------------------------------------------------------------------------------
                      Outstanding Loan                       Credit Exposure, Net  Actual Credit   Credit Exposure, Net of Credit
                     Principal Balance     Gross Credit      of Credit Reserves        Losses       Reserves to Outstanding Loan
                                             Exposure                                                         Balance
-----------------------------------------------------------------------------------------------------------------------------------
1998, Quarter 3        $     4,440.2        $    193.3           $   132.4           $   6.4                   2.98%
1998, Quarter 4              4,389.7             219.3               159.7               3.8                   3.64%
1999, Quarter 1              4,340.8             220.1               161.6               4.3                   3.72%
1999, Quarter 2              3,965.6             209.3               155.5               4.6                   3.92%
1999, Quarter 3              3,949.2             245.9               194.5               5.3                   4.93%
1999, Quarter 4              3,770.3             238.3               183.2               5.5                   4.86%
2000, Quarter 1              3,731.9             264.9               158.7               4.8                   4.25%
2000, Quarter 2              3,677.3             303.9               165.2               5.4                   4.49%
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

     The following table  summarizes  single family mortgage loan,  manufactured
housing loan,  funding notes 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 1.86% at
June 30, 2000 from 2.12% at June 30, 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 June 30, 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 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%
2000, Quarter 2                            0.34%                         1.52%                         1.86%
-------------------------------------------------------------------------------------------------------------------------
<FN>
(1)   Excludes other investments and loans held for sale.
(2)   Includes foreclosures, repossessions and REO.
</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.  In June 2000,  the  Financial
Accounting  Standards Board issued Statement of Financial  Accounting  Standards
No. 138,  "Accounting  for Certain  Derivative  Instruments  and Certain Hedging
Activities - an amendment of FASB  Statement No. 133" ("FAS No.  138").  FAS No.
138 amends FAS No.  133's  accounting  for certain  derivative  instruments  and
certain hedging activities.  FAS No. 138 is effective for all fiscal quarters of
all fiscal years  beginning  after June 15, 2000. The Company  believes that the
adoption  of FAS No.  133 will  not  have a  material  impact  on its  financial
statements.

                                             LIQUIDITY AND CAPITAL RESOURCES

     The Company has  historically  financed  its  operations  from a variety of
sources.  These sources have included 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.  Over the first six months of 2000, the Company
has been focused on substantially  reducing both its short-term debt and capital
requirements.  The  Company's  current  focus is the release of its  obligations
under letters of credit and the repayment of its recourse  debt,  which includes
substantially all of the short-term warehouse lines of credit.

     A  majority  of the  Company's  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.

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 June 30, 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  June  30,  2000,  Dynex  REIT  had two  non-revolving  credit
facilities   aggregating   $199  million,   comprised  of  (i)  a  $195  million
non-revolving credit line agented by Chase Bank of Texas ("the Chase Facility"),
expiring on July 31, 2000) (which expiration date has been subsequently extended
to September 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), and (ii) a $4 million non-revolving
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.  Subsequent to June 30, 2000,  Dynex REIT sold certain  commercial and
multifamily  loans which repaid all  borrowings  under the Chase  Facility,  and
provided  $24.7 million of cash  collateral (in addition to the $76.8 million in
TEBs and other  collateral)  for the $79.1  million of letters of credit  issued
pursuant to this facility that support Dynex REIT's  remaining $76.8 million TEB
position.  Dynex REIT is working with two  prospective  buyers for its remaining
tax-exempt  bond position in order to release the Chase letters of credit by the
respective facility maturity date.

     The following table summarizes the committed credit  facilities at June 30,
2000  expiring  in  2000.  At June  30,  2000,  Dynex  REIT  had  $90.1  million
outstanding under its committed credit facilities expiring in 2000.

                                               Committed Credit Facilities
                                                     At June 30, 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     $89.5            $153.3                September 29, 2000
Model homes                                            3.7              0.6            0.8             December 15, 2000
-------------------------------------------- ----------------- ---------------- ----------------- -----------------------
Total                                         $      198.7     $       90.1     $154.1
-------------------------------------------- ----------------- ---------------- ----------------- -----------------------
</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  June  30,  2000,  outstanding  obligations  under  all  recourse
repurchase  agreements  totaled  $46.0  million  compared  to $163.0  million at
December 31, 1999.  Dynex REIT has provided  collateral  worth an estimated fair
market value of $55.8 million to support the amount of the repurchase  agreement
outstanding.  All of the recourse repurchase agreements are on an "overnight" or
one-day  basis.  Dynex REIT also has $15.5  million of  non-recourse  repurchase
agreements  which are due September 29, 2000. The following table summarizes the
outstanding  balances of recourse 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.

           Recourse Repurchase Agreements by Rating of Investments Financed (1)
                                  ($ in millions)
<TABLE>
<CAPTION>
<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
2000, Quarter 2                   26.2            4.7             -              14.7              0.4            46.0
--------------------------- -------------- --------------- --------------- --------------- --------------- --------------
<FN>
     (1) Excludes $15.5 million of non-recourse  repurchase agreements which are
secured by $20.0 million of non-rated collateralized bonds.
</FN>
</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  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 June 30,  2000 of $100.7  million.  The  Company  has $97.3  million
outstanding  of its July 2002 senior  notes (the "2002  Notes") and $3.5 million
outstanding on notes issued in September 1994 (the "1994 Notes"). The 2002 Notes
mature July 15, 2002.  The 1994 Notes  amortize  monthly at  approximately  $1.7
million  per month,  with the final  payment of $1.8  million  due on August 31,
2000.  The  Company  expects to repay this  amount on that date.  As of June 30,
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 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.  Dynex is
not in breach of any covenants under the 2002 Notes.

     Total  recourse  debt  decreased  to $244.6  million at June 30,  2000 from
$537.1 million at December 31, 1999. This decrease was primarily due to the sale
of $112.4 million of retained  collateralized bonds and $115.2 million of loans,
during the six months ended June 30, 2000,  which had been  financed  with $91.3
million  of  repurchase   agreements   and  $98.0  million  of  notes   payable,
respectively.  In  addition,  $71.2  million of  fixed-rate  funding  notes were
securitized as collateral for collateralized  bonds during the second quarter of
2000.  These  funding notes were  previously  financed by $27.3 million of notes
payable.  Also  during the six month  ended June 30,  2000,  Dynex REIT paid off
approximately  $30.3  million of notes  payable as a result of $33.7  million of
paydowns on investments.


                                                   Total Recourse Debt
                                                     ($ in millions)

--------------------------------------------------------------------------------
                                                        Total Recourse Debt to
                               Total Recourse Debt              Equity
--------------------------------------------------------------------------------
1998, Quarter 3             $           1,614.5                  321%
1998, Quarter 4                         1,032.7                  228%
1999, Quarter 1                           781.4                  173%
1999, Quarter 2                           880.0                  201%
1999, Quarter 3                         1,215.0                  285%
1999, Quarter 4                           537.1                  165%
2000, Quarter 1                           420.7                  137%
2000, Quarter 2                           244.6                  138%
--------------------------------------------------------------------------------




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


                                                                              June 30,            December 31,
                                                                                 2000                 1999
                                                                           ----------------     -----------------
                                                                           ----------------

ASSETS
Investments:
   Collateral for collateralized bonds                                        $  3,409,281         $  3,700,714
   Less:  Collateralized bonds issued                                           (3,276,229)          (3,498,883)
                                                                           ----------------     -----------------
                                                                           ----------------
     Net investment in collateralized bonds                                        133,052              201,831
   Collateralized bonds retained                                                   119,822              215,062
   Securities                                                                       11,972              129,331
   Other investments                                                                38,367               48,927
   Loans held for sale                                                             127,559              232,384
                                                                           ----------------     -----------------
                                                                                   430,772              827,535

   Investment in and advances to Dynex Holding, Inc.                                 3,873                4,814
   Cash, including restricted                                                        8,923               54,433
   Accrued interest receivable                                                       1,517                3,651
   Other assets                                                                     15,467               19,705
                                                                           ----------------
                                                                           ================     =================
                                                                              $    460,552         $    910,138
                                                                           ================     =================
                                                                           ================

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
   Repurchase agreements                                                      $     61,277         $    163,046
   Notes payable                                                                   199,019              374,052
   Accrued interest payable                                                          4,292                6,303
   Other liabilities                                                                18,767               41,665
                                                                           ----------------     -----------------
                                                                                   283,355              585,066
                                                                           ----------------     -----------------
                                                                           ----------------

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,
       11,444,706 and 11,444,099 issued and outstanding, respectively                  114                  114
   Additional paid-in capital                                                      351,997              351,995
   Accumulated other comprehensive loss                                           (116,985)             (48,507)
   Accumulated deficit                                                            (185,336)            (105,937)
                                                                           ----------------
                                                                           ----------------     -----------------
                                                                                   177,197              325,072
                                                                           ----------------
                                                                           ================     =================
                                                                              $    460,552         $    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'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, to
the  extent  that  it has  loan  production  activity.  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
pledged as collateral for  collateralized  bonds by the Company are  fixed-rate.
The Company  currently  finances these  fixed-rate  assets through  non-recourse
debt,  approximately  $215  million  of which is  variable  rate.  In  addition,
significant  amount 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 default rates or
loss  severities 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 June 30, 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 June 30,  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                       (10.93)%
                                    +100                        (5.42)%
                                    Base                         -
                                    -100                         5.41%
                                    -200                        11.30%

     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 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 $1.4 billion of the Company's investment portfolio as of June
30, 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 64% and 27% 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. The Company had no interest rate swap, cap or floor agreements
as of June 30, 2000.

     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 may enter
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. The Company may
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.  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. The Company had no hedges in place as of June 30, 2000.


     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 June 30,
2000,  approximately $2.2 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 $1.7 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.


PART 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.

     On June 9, 2000,  the Company  settled the matter with  AutoBond for a cash
payment  of $20  million.  In return for the  payment,  the  Company  received a
complete  release of all claims  against it by  AutoBond,  and  ownership of the
AutoBond subsidiaries which own the underlying automobile installment contracts,
and that issued the securities that were purchased from AutoBond.

     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

     At the Company's annual meeting of shareholders  held on June 27, 2000, for
which proxies were  solicited  pursuant to  Regulation  14 under the  Securities
Exchange  Act of 1934,  the  following  matters  were voted upon and approved by
shareholders.

           1.    The election of four directors for a term expiring in 2001:

                      J. Sidney Davenport
                      Thomas H. Potts
                      Barry S. Shein
                      Donald B. Vaden

     2.  Approval  of the  appointment  of  Deloitte & Touche  LLP,  independent
certified  public  accountants,  as the  Company's  auditors  for the year ended
December 31, 2000.

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:  August 14, 2000




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