UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

                 FOR THE QUARTERLY PERIOD ENDED: MARCH 31, 2008

                                       OR

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

       FOR THE TRANSITION PERIOD FROM _______________ TO _________________

                         COMMISSION FILE NUMBER: 1-13447

                         ANNALY CAPITAL MANAGEMENT, INC.
             (Exact name of Registrant as specified in its Charter)

                 MARYLAND                               22-3479661
    (State or other jurisdiction of            (IRS Employer Identification No.)
     incorporation or organization)

                     1211 AVENUE OF THE AMERICAS, SUITE 2902
                               NEW YORK, NEW YORK
                    (Address of principal executive offices)

                                      10036
                                   (Zip Code)

                                 (212) 696-0100
              (Registrant's telephone number, including area code)

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

                                Yes X    No
                                   -----   -----

        Indicate by check mark whether the Registrant is a large accelerated
        filer, an accelerated filer, or a non-accelerated filer. See definition
        of "accelerated filer and large accelerated filer" in Rule 12b-2 of the
        Exchange Act.


                                                                                         
Large accelerated filer |X| Accelerated filer [ ] Non-accelerated filer [ ] Smaller reporting company [ ]


  Indicate by check mark whether the registrant is a shell company (as defined
  in Rule 12b-2 of the Exchange Act). Yes  [ ]    No [X]


                      APPLICABLE ONLY TO CORPORATE ISSUERS:

        Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the last practicable date:

 Class                                         Outstanding at May 7, 2008
Common Stock, $.01 par value                            468,518,137




                                                                                                        


                                                   ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES

                                                                       FORM 10-Q

                                                                   TABLE OF CONTENTS

Part I.     FINANCIAL INFORMATION

            Item 1.  Financial Statements:

            Consolidated  Statements of Financial  Condition at March 31, 2008  (Unaudited)  and December 31, 2007             1
            (Derived  from the audited  consolidated  statement  of  financial  condition  at December 31, 2007)

            Consolidated  Statements of Operations and  Comprehensive  Income  (Unaudited)  for the quarters ended             2
            March 31, 2008 and 2007

            Consolidated Statement of Stockholders' Equity (Unaudited) for the quarter ended March 31, 2008                    3

            Consolidated  Statements  of Cash Flows  (Unaudited)  for the  quarters  ended March 31, 2008 and 2007             4

            Notes to Consolidated Financial Statements (Unaudited)                                                             5

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

            Item 3. Quantitative and Qualitative Disclosures about Market Risk                                                 36

            Item 4. Controls and Procedures                                                                                    38

Part II.    OTHER INFORMATION

            Item 1. Legal Proceedings                                                                                          39

            Item 1A. Risk Factors                                                                                              39

            Item 6. Exhibits                                                                                                   40

            SIGNATURES                                                                                                         41




                                       1


Part I
Item1.  Financial Statements

                ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                  (dollars in thousands, except for share data)


                                                                                      
                                                                          (Unaudited)
                                                                         March 31, 2008     December 31, 2007(1)
                                                                       ------------------------------------------
                                  ASSETS
                                  ------

     Cash and cash equivalents                                                $ 1,549,041              $ 103,960
     Reverse repurchase agreements                                                800,000                      -
     Mortgage-Backed Securities, at fair value                                 56,115,025             52,879,528
     Agency debentures, at fair value                                             738,837                253,915
     Available for sale equity securities, at fair value                           44,546                 64,754
     Trading securities, at fair value                                              1,836                 11,675
     Receivable for Mortgage-Backed Securities sold                               174,413                276,737
     Accrued interest receivable                                                  287,261                271,996
     Receivable for advisory and service fees                                       4,581                  3,598
     Intangible for customer relationships, net                                     8,840                  9,842
     Goodwill                                                                      22,966                 22,966
     Other assets                                                                   4,347                  4,543
                                                                       ------------------------------------------

          Total assets                                                        $59,751,693            $53,903,514
                                                                       ==========================================

                   LIABILITIES AND STOCKHOLDERS' EQUITY
                   ------------------------------------

     Liabilities:
       Repurchase agreements                                                  $51,324,007            $46,046,560
       Payable for Investment Securities purchased                                828,235              1,677,131
       Trading securities sold, not yet purchased, at fair value                   37,268                 32,835
       Accrued interest payable                                                   172,575                257,608
       Dividends payable                                                          224,823                136,618
       Accounts payable                                                            20,123                 36,688
       Interest rate swaps, at fair value                                         789,859                398,096
                                                                       ------------------------------------------

          Total liabilities                                                    53,396,890             48,585,536
                                                                       ------------------------------------------

     Minority interest in equity of consolidated affiliate                              -                  1,574
                                                                       ------------------------------------------

     6.00% Series B Cumulative Convertible Preferred Stock:
       4,600,000 shares authorized, 4,597,550 and 4,600,000                       111,405                111,466
        shares issued and outstanding
                                                                       ------------------------------------------

     Commitments and contingencies (Note 13)                                            -                      -

     Stockholders' Equity:
     7.875% Series A Cumulative Redeemable Preferred Stock:
       7,637,500 shares authorized 7,412,500 issued and outstanding               177,088                177,088
      Common stock: par value $.01 per share; 487,762,500 shares
        authorized, 468,380,797 and 401,822,703 issued and
     outstanding,                                                                   4,684                  4,018
        respectively
     Additional paid-in capital                                                 6,506,494              5,297,922
     Accumulated other comprehensive loss                                        (335,814)              (152,197)
     Accumulated deficit                                                         (109,054)              (121,893)
                                                                       ------------------------------------------


          Total stockholders' equity                                            6,243,398              5,204,938
                                                                       ------------------- ----------------------

     Total liabilities, minority interest, Series B Cumulative
     Convertible Preferred Stock and stockholders' equity                     $59,751,693            $53,903,514
                                                                       =================== ======================

     (1) Derived from the audited consolidated financial statements at December 31, 2007.

     See notes to consolidated financial statements.


                                       2


                ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES
         CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
                                   (UNAUDITED)
                (dollars in thousands, except per share amounts)


                                                                                            
                                                                        For the Quarter Ended     For the Quarter Ended
                                                                            March 31, 2008            March 31, 2007
                                                                       ------------------------- -------------------------
Interest income                                                                        $791,128                  $449,564

Interest expense                                                                        537,606                   380,164

                                                                       ------------------------- -------------------------
Net interest income                                                                     253,522                    69,400
                                                                       ------------------------- -------------------------

Other income:
   Investment advisory and service fees                                                   6,598                     5,562
   Gain on sale of Investment Securities                                                  9,417                     6,145
   Gain on termination of interest rate swaps                                                 -                        67
   Income from trading securities                                                         1,854                     3,429
   Dividend income from available-for-sale equity securities                                941                         -
   Loss on other-than-temporarily impaired securities                                         -                     (491)
                                                                       ------------------------- -------------------------

     Total other income                                                                  18,810                    14,712
                                                                       ------------------------- -------------------------

Expenses:
                                                                                            633                       904
  Distribution fees
  General and administrative expenses                                                    23,995                    12,886
                                                                       ------------------------- -------------------------
     Total expenses                                                                      24,628                    13,790
                                                                       ------------------------- -------------------------

                                                                                        247,704                    70,322
 Income before income taxes and minority interest

 Income taxes                                                                             4,610                     2,604
                                                                       ------------------------- -------------------------

 Income before minority interest                                                        243,094                    67,718

 Minority interest                                                                           58                       286
                                                                       ------------------------- -------------------------

 Net income                                                                             243,036                    67,432

Dividends on preferred stock                                                              5,373                     5,373
                                                                       ------------------------- -------------------------

Net  income available to common shareholders                                           $237,663                   $62,059
                                                                       ------------------------- -------------------------

Net income available per share to common shareholders:
  Basic                                                                                   $0.54                     $0.29
                                                                       ========================= =========================
  Diluted                                                                                 $0.53                     $0.28
                                                                       ========================= =========================

Weighted average number of common shares outstanding:

  Basic                                                                             443,812,432               217,490,205
                                                                       ========================= =========================
  Diluted                                                                           452,967,457               225,928,127
                                                                       ========================= =========================

Net income                                                                             $243,036                   $67,432
                                                                       ------------------------- -------------------------

Comprehensive income:
  Unrealized gain on available-for-sale securities                                      217,563                    45,948
  Unrealized loss on interest rate swaps                                               (391,763)                  (24,155)
  Reclassification adjustment for net gains
    included in net income                                                               (9,417)                   (5,721)
                                                                       ------------------------- -------------------------
  Other comprehensive (loss) income                                                    (183,617)                    16,072
                                                                       ------------------------- -------------------------
Comprehensive income                                                                    $59,419                   $83,504
                                                                       ========================= =========================
See notes to consolidated financial statements.


                                       3


                ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                      FOR THE QUARTER ENDED MARCH 31, 2008
                                   (UNAUDITED)
                  (dollars in thousands, except per share data)


                                                                                        
                                                                Common                Other
                                                                Stock  Additional  Accumulated
                                                      Preferred  Par    Paid-In    Comprehensive Accumulated
                                                        Stock    Value  Capital        Loss        Deficit      Total
                                                      ------------------------------------------------------------------
BALANCE JANUARY 1, 2008                                $177,088 $4,018 $5,297,922     ($152,197)  ($121,893) $5,204,938

  Net income                                                  -      -          -             -     243,036     243,036
  Other comprehensive loss                                    -      -          -      (183,617)          -    (183,617)
  Exercise of stock options                                   -      2      1,633             -           -       1,635
  Stock option expense                                        -      -        322             -           -         322
  Net proceeds from direct purchase and dividend
   reinvestment                                               -     33     54,524             -           -      54,557
  Net proceeds from follow-on offerings                       -    587  1,080,244             -           -   1,080,831
  Net proceeds from ATM programs                              -     44     71,788             -           -      71,832
  Conversion of Series B Cumulative Convertible
   Preferred Stock                                            -      -         61             -           -          61
  Series A Cumulative Redeemable Preferred Stock
   dividends declared, $0.492188 per share                    -      -          -             -      (3,648)     (3,648)
  Series B Cumulative Convertible Preferred Stock
   dividends declared, $0.375 per share                       -      -          -             -      (1,725)     (1,725)
  Common dividends declared, $0.48 per share                  -      -          -             -    (224,823)   (224,823)
                                                      ------------------------------------------------------------------

BALANCE, MARCH 31, 2008                                $177,088 $4,684 $6,506,494     ($335,814)  ($109,053) $6,243,399
                                                      ==================================================================


See notes to consolidated financial statements.


                                       4


                ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                     QUARTERS ENDED MARCH 31, 2008 AND 2007
                                   (UNAUDITED)
                             (dollars in thousands)


                                                                                             
                                                                             For the Quarter       For the Quarter
                                                                           Ended March 31, 2008         Ended
                                                                                                    March 31, 2007
                                                                           -------------------------------------------
   Cash flows from operating activities:
   Net income                                                                          $243,036               $67,432
   Adjustments to reconcile net income to net cash provided
     by operating activities:
       Amortization of Mortgage Backed Securities premiums
       and discounts, net                                                                27,513                15,369
       Amortization of intangibles                                                        1,002                   356
       Amortization of trading securities premiums and discounts                             (3)                    -
       Gain on sale of Investment Securities                                             (9,417)               (6,145)
       Gain on termination of interest rate swaps                                             -                   (67)
       Stock option and long-term compensation expense                                      322                   311
       Net realized gain on trading investments                                          (5,294)                 (670)
       Unrealized depreciation (appreciation) on trading investments                      4,427               (1,661)
       Loss on other-than-temporarily impaired securities                                     -                   491
       Increase in accrued interest receivable                                          (15,309)              (32,562)
       Increase in trading sales receivable                                                 157                     -
       (Increase) decrease in other assets                                                  196                  (845)
       Purchase of trading securities                                                      (746)               (3,865)
       Proceeds from sale of trading securities                                           9,926                 4,566
       Purchase from trading securities sold, not yet purchased                          (4,044)               (7,831)
       Proceeds for securities sold, not yet purchased                                    9,848                17,685
       (Increase) decrease in advisory and service fees receivable                         (983)                  229
       Decrease in interest payable                                                     (85,033)               (4,636)
       Decrease in accrued expenses and other liabilities                               (16,565)              (10,874)
                                                                           -------------------------------------------
            Net cash provided by operating activities                                   159,033                37,283
                                                                           -------------------------------------------
   Cash flows from investing activities:
     Purchase of Mortgage-Backed Securities                                         (10,453,627)           (9,590,176)
     Proceeds from sale of Investment Securities                                      4,160,361             1,410,092
     Principal payments of Mortgage-Backed Securities                                 2,536,577             1,674,576
     Purchase of agency debentures                                                     (500,000)              (54,567)
     Proceeds from termination of swaps                                                       -                    67
     Purchase of reverse repurchase agreements                                         (800,000)                    -
                                                                           -------------------------------------------
          Net cash used in investing activities                                      (5,056,689)           (6,560,008)
                                                                           -------------------------------------------
   Cash flows from financing activities:
     Proceeds from repurchase agreements                                            114,589,490            97,057,073
     Principal payments on repurchase agreements                                   (109,312,043)          (91,223,083)
     Proceeds from exercise of stock options                                              1,635                   417
     Proceeds from direct purchase and dividend reinvestment                             54,557                     -
     Net proceeds from follow-on offerings                                            1,080,831               737,249
     Net proceeds from ATM programs                                                      71,832                     -
     Minority interest                                                                   (1,574)                  286
     Dividends paid                                                                    (141,991)              (44,389)
                                                                           -------------------------------------------
          Net cash provided by financing activities                                   6,342,737             6,527,553
                                                                           -------------------------------------------


   Net  increase in cash and cash equivalents                                         1,445,081                 4,828

   Cash and cash equivalents, beginning of quarter                                      103,960                91,782
                                                                           -------------------------------------------

   Cash and cash equivalents, end of quarter                                         $1,549,041               $96,610
                                                                           ===========================================

   Supplemental disclosure of cash flow information:
     Interest paid                                                                     $622,639              $384,800
                                                                           ===========================================
     Taxes paid                                                                            $254                $2,476
                                                                           ===========================================
   Noncash financing activities:
     Net change in unrealized loss on available-for-sale securities and
       interest rate swaps, net of reclassification adjustment                        ($183,617)              $16,072
                                                                           ===========================================
     Dividends declared, not yet paid                                                  $224,823               $52,577
                                                                           ===========================================

   See notes to consolidated financial statements.


                                       5




                ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  FOR THE QUATER ENDED MARCH 31, 2008 AND 2007
--------------------------------------------------------------------------------

1.    ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

      Annaly  Capital  Management,  Inc. (the  "Company")  was  incorporated  in
Maryland on November 25, 1996. The Company changed its name from Annaly Mortgage
Management,  Inc. to Annaly Capital  Management,  Inc. effective August 2, 2006.
The Company  commenced its  operations of purchasing  and managing an investment
portfolio of  mortgage-backed  securities on February 18, 1997,  upon receipt of
the net proceeds from the private placement of equity capital, and completed its
initial  public  offering  on October  14,  1997.  The  Company is a real estate
investment trust (REIT) under the Internal Revenue Code of 1986, as amended. The
Company  acquired Fixed Income Discount  Advisory  Company  ("FIDAC") on June 4,
2004. FIDAC is a registered  investment advisor and is a taxable REIT subsidiary
of the Company.  On June 27, 2006, the Company made a majority equity investment
in an affiliated investment fund (the "Fund"),  which is now wholly owned by the
Company.  The Company acquired  approximately 3.6 million shares of common stock
of Chimera Investment Corporation ("Chimera") for approximately $54.3 million on
November 21, 2007. Chimera is a newly-formed, publicly traded, specialty finance
company that invests in residential mortgage loans, residential  mortgage-backed
securities,  real estate  related  securities  and various other asset  classes.
Chimera is  externally  managed by FIDAC and  intends to elect and qualify to be
taxed as a REIT for federal income tax purposes.

A summary of the Company's significant accounting policies follows:

      Basis of Presentation - The accompanying  unaudited consolidated financial
statements have been prepared in conformity  with the  instructions to Form 10-Q
and Article 10, Rule 10-01 of Regulation S-X for interim  financial  statements.
Accordingly,  they do not include all of the information and footnotes  required
by  accounting  principles  generally  accepted in the United  States of America
("GAAP"). The consolidated interim financial statements are unaudited;  however,
in the opinion of the Company's management, all adjustments,  consisting only of
normal  recurring  accruals,  necessary  for a fair  statement of the  financial
positions,  results of  operations,  and cash flows  have been  included.  These
unaudited  consolidated  financial statements should be read in conjunction with
the audited  consolidated  financial statements included in the Company's Annual
Report on Form 10-K for the year  ended  December  31,  2007.  The nature of the
Company's  business  is such that the  results  of any  interim  period  are not
necessarily indicative of results for a full year.

      The consolidated financial statements include the accounts of the Company,
FIDAC  and the  Fund.  All  intercompany  balances  and  transactions  have been
eliminated.  The  minority  shareholder's  interest in the Fund is  reflected as
minority interest in the consolidated financial statements.

      Cash and Cash Equivalents - Cash and cash equivalents include cash on hand
and money market funds.

      Reverse Repurchase Agreements - The Company may invest its daily available
cash balances via reverse  repurchase  agreements to provide additional yield on
its  assets.  These  investments  will  typically  be  recorded  as  short  term
investments and will mature daily. Reverse repurchase agreements are recorded at
cost  and  are  collateralized  by  mortgage-backed  securities  pledged  by the
counterparty to the agreement.

      Mortgage-Backed  Securities  and Agency  Debentures - The Company  invests
primarily  in  mortgage  pass-through   certificates,   collateralized  mortgage
obligations and other mortgage-backed  securities  representing  interests in or
obligations backed by pools of mortgage loans, and in certificates guaranteed by
the   Government   National   Mortgage   Association   ("GNMA")   (collectively,
"Mortgage-Backed  Securities").  The Company also  invests in agency  debentures
issued  by  Federal  Home  Loan  Bank  ("FHLB"),   Federal  Home  Loan  Mortgage
Corporation  ("FHLMC"),  and Federal National Mortgage Association ("FNMA"). The
Mortgage-Backed  Securities and agency  debentures are collectively  referred to
herein as "Investment Securities."

        Statement of Financial Accounting Standards ("SFAS") No. 115, Accounting
for Certain  Investments in Debt and Equity Securities,  requires the Company to
classify   its   Investment    Securities   as   either   trading   investments,
available-for-sale  investments or  held-to-maturity  investments.  Although the
Company  generally  intends  to hold  most of its  Investment  Securities  until
maturity, it may, from time to time, sell any of its Investment Securities

                                       6


as part of its overall management of its portfolio. Accordingly, SFAS No. 115
requires the Company to classify all of its Investment Securities as
available-for-sale. All assets classified as available-for-sale are reported at
estimated fair value, based on market prices from independent sources, with
unrealized gains and losses excluded from earnings and reported as a separate
component of stockholders' equity. The Company's investment in Chimera is
accounted for as available-for-sale equity securities under the provisions of
SFAS 115.

      Management evaluates securities for other-than-temporary impairment at
least on a quarterly basis, and more frequently when economic or market concerns
warrant such evaluation. Consideration is given to (1) the length of time and
the extent to which the fair value has been lower than carrying value, (2) the
financial condition and near-term prospects of the issuer, and (3) the intent
and ability of the Company to retain its investment in the issuer for a period
of time sufficient to allow for any anticipated recovery in fair value.
Unrealized losses on Investment Securities that are considered other than
temporary, as measured by the amount of decline in fair value attributable to
other-than-temporary factors, are recognized in income and the cost basis of the
Investment Securities is adjusted. For the quarter ended March 31, 2008 there
was no loss on other-than-temporarily impaired securities. For the quarter ended
March 31, 2007 the loss on other-than-temporarily impaired securities was
$491,000.

      SFAS No. 107, Disclosure About Fair Value of Financial Instruments,
requires disclosure of the fair value of financial instruments for which it is
practicable to estimate that value. The estimated fair value of Investment
Securities, available-for-sale equity securities and interest rate swaps is
equal to their carrying value presented in the consolidated statements of
financial condition. The estimated fair value of trading securities and trading
securities sold, not yet purchased, is equal to their carrying value presented
in the consolidated statements of financial condition. The estimated fair value
of cash and cash equivalents, accrued interest receivable, receivable for
securities sold, receivable for advisory and service fees, repurchase agreements
with maturities shorter than one year, payable for mortgage-backed securities
purchased, dividends payable, accounts payable, and accrued interest payable,
generally approximates cost as of March 31, 2008 due to the short term nature of
these financial instruments.

      Interest income is accrued based on the outstanding principal amount of
the Investment Securities and their contractual terms. Premiums and discounts
associated with the purchase of the Investment Securities are amortized into
interest income over the projected lives of the securities using the interest
method. The Company's policy for estimating prepayment speeds for calculating
the effective yield is to evaluate historical performance, consensus prepayment
speeds, and current market conditions. Dividend income on available-for-sale
equity securities is recorded on the declaration date on an accrual basis.

      Investment Securities transactions are recorded on the trade date.
Purchases of newly-issued securities are recorded when all significant
uncertainties regarding the characteristics of the securities are removed,
generally shortly before settlement date. Realized gains and losses on sales of
Investment Securities are determined on the specific identification method.

      Derivative Financial Instruments/Hedging Activity - The Company hedges
interest rate risk through the use of derivative financial instruments,
comprised of interest rate caps and interest rate swaps (collectively, "Hedging
Instruments"). The Company accounts for Hedging Instruments in accordance with
SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities,
("SFAS 133") as amended and interpreted. The Company carries all Hedging
Instruments at their fair value, as assets, if their fair value is positive, or
as liabilities, if their fair value is negative. As the Company's interest rate
swaps are designated as cash flow hedges under SFAS No. 133, the change in the
fair value of any such derivative is recorded in other comprehensive income or
loss for hedges that qualify as effective. At March 31, 2008, the Company did
not have any interest rate caps. The ineffective amount of all Hedging
Instruments, if any, is recognized in earnings each quarter. To date, the
Company has not recognized any change in the value of its interest rate swaps in
earnings as a result of a hedge or a portion thereof being ineffective.

      Upon entering into hedging transactions, the Company documents the
relationship between the Hedging Instruments and the hedged liability. The
Company also documents its risk-management policies, including objectives and
strategies, as they relate to its hedging activities. The Company assesses, both
at inception of a hedge and on an on-going basis, whether or not the hedge is
"highly effective," as defined by SFAS 133. The Company discontinues hedge
accounting on a prospective basis with changes in the estimated fair value

                                       7


reflected in earnings when (i) it is determined that the derivative is no longer
effective in offsetting cash flows of a hedged item (including hedged items such
as forecasted transactions); (ii) it is no longer probable that the forecasted
transaction will occur; or (iii) it is determined that designating the
derivative as a Hedging Instrument is no longer appropriate.

      When the Company  enters into an  interest  rate swap,  it agrees to pay a
fixed rate of interest and to receive a variable interest rate,  generally based
on the London  Interbank  Offered Rate  ("LIBOR").  The Company's  interest rate
swaps are  designated as cash flow hedges  against the  benchmark  interest rate
risk associated with the Company's borrowings.

      All changes in the unrealized gains/losses on any interest rate swap are
recorded in accumulated other comprehensive income or loss and are reclassified
to earnings as interest expense is recognized on the Company's hedged
borrowings. If it becomes probable that the forecasted transaction, which in
this case refers to interest payments to be made under the Company's short-term
borrowing agreements, will not occur by the end of the originally specified time
period, as documented at the inception of the hedging relationship, then the
related gain or loss in accumulated other comprehensive income or loss would be
reclassified to income or loss.

      Realized gains and losses resulting from the termination of an interest
rate swap are initially recorded in accumulated other comprehensive income or
loss as a separate component of stockholders' equity. The gain or loss from a
terminated interest rate swap remains in accumulated other comprehensive income
or loss until the forecasted interest payments affect earnings. If it becomes
probable that the forecasted interest payments will not occur, then the entire
gain or loss would be recognized in earnings.

      Credit Risk - The Company has limited its exposure to credit losses on its
portfolio of Investment Securities by only purchasing securities issued by
FHLMC, FNMA, or GNMA and agency debentures issued by the FHLB, FHLMC and FNMA.
The payment of principal and interest on the FHLMC and FNMA Mortgage-Backed
Securities are guaranteed by those respective agencies, and the payment of
principal and interest on the GNMA Mortgage-Backed Securities are backed by the
full faith and credit of the U.S. government. Principal and interest on agency
debentures are guaranteed by the agency issuing the debenture. All of the
Company's Investment Securities have an actual or implied "AAA" rating.

      Market Risk - The current situation in the sub-prime mortgage sector, and
the current weakness in the broader mortgage market, could adversely affect one
or more of the Company's lenders and could cause one or more of the Company's
lenders to be unwilling or unable to provide it with additional financing. This
could potentially increase the Company's financing costs and reduce liquidity.
If one or more major market participants fails, it could negatively impact the
marketability of all fixed income securities, including government mortgage
securities, and this could negatively impact the value of the securities in the
Company's portfolio, thus reducing its net book value. Furthermore, if many of
the Company's lenders are unwilling or unable to provide it with additional
financing, the Company could be forced to sell our Investment Securities at an
inopportune time when prices are depressed. Even with the current situation in
the sub-prime mortgage sector, the Company does not anticipate having difficulty
converting its assets to cash or extending financing terms due to the fact that
its investment securities have an actual or implied "AAA" rating and principal
payment is guaranteed.

      Trading Securities and Trading Securities sold, not yet purchased -
Trading securities and trading securities sold, not yet purchased, are presented
in the consolidated statements of financial conditions as a result of
consolidating the financial statements of the Fund, and are carried at fair
value. The realized and unrealized gains and losses, as well as other income or
loss from trading securities, are recorded in the income from trading securities
balance in the accompanying consolidated statements of operations.

      Trading securities sold, not yet purchased, represent obligations of the
Fund to deliver the specified security at the contracted price, and thereby
create a liability to purchase the security in the market at prevailing prices.

      Repurchase Agreements - The Company finances the acquisition of its
Investment Securities through the use of repurchase agreements. Repurchase
agreements are treated as collateralized financing transactions and are carried
at their contractual amounts, including accrued interest, as specified in the
respective agreements.

                                       8


      Cumulative Convertible Preferred Stock- The Company classifies its Series
B Cumulative Convertible Preferred Stock ("Series B Stock") on the consolidated
statements of financial condition using the guidance in SEC Accounting Series
Release No. 268, Presentation in Financial Statements of "Redeemable Preferred
Stocks," and Emerging Issues Task Force ("EITF") Topic D-98, Classification and
Measurement of Redeemable Securities. The Series B Stock contains fundamental
change provisions that allow the holder to redeem the Series B Stock for cash if
certain events occur. As redemption under these provisions is not solely within
the Company's control, the Company has classified the Series B Stock as
temporary equity in the accompanying consolidated statements of financial
condition.

      The Company has analyzed whether the embedded conversion option should be
bifurcated under the guidance in SFAS No. 133 and EITF Issue No. 00-19,
Accounting for Derivative Financial Instruments Indexed to, and Potentially
Settled in, a Company's Own Stock, and has determined that bifurcation is not
necessary.

      Income Taxes - The Company has elected to be taxed as a REIT and intends
to comply with the provisions of the Internal Revenue Code of 1986, as amended
(the "Code"), with respect thereto. Accordingly, the Company will not be
subjected to federal income tax to the extent of its distributions to
shareholders and as long as certain asset, income and stock ownership tests are
met. The Company and FIDAC have made a joint election to treat FIDAC as a
taxable REIT subsidiary. As such, FIDAC is taxable as a domestic C corporation
and subject to federal and state and local income taxes based upon its taxable
income.

      Use of Estimates - The preparation of the consolidated financial
statements in conformity with GAAP requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

      Goodwill and Intangible assets - The Company's acquisition of FIDAC was
accounted for using the purchase method. Under the purchase method, net assets
and results of operations of acquired companies are included in the consolidated
financial statements from the date of acquisition. In addition, the cost of
FIDAC was allocated to the assets acquired, including identifiable intangible
assets, and the liabilities assumed based on their estimated fair values at the
date of acquisition. The excess of purchase price over the fair value of the net
assets acquired was recognized as goodwill. Intangible assets are periodically
(but not less frequently than annually) reviewed for potential impairment.
Intangible assets with an estimated useful life are expected to amortize over a
6.0 year weighted average time period. During the quarters ended March 31, 2008
and 2007, there were no impairment losses.

      Stock Based Compensation - The Company accounts for its stock-based
compensation in accordance with SFAS No. 123 (Revised 2004) - Share-Based
Payment ("SFAS 123R"). SFAS 123R, which requires the Company to measure and
recognize in the consolidated financial statements the compensation cost
relating to share-based payment transactions. The compensation cost should be
reassessed based on the fair value of the equity instruments issued.

      The Company recognizes compensation expense on a straight-line basis over
the requisite service period for the entire award (that is, over the requisite
service period of the last separately vesting portion of the award). The Company
estimated fair value using the Black-Scholes valuation model. During the quarter
ended March 31, 2008 and 2007, there were no options granted.

      Recent Accounting Pronouncements - In September 2006, the FASB issued SFAS
No. 157, Fair Value Measurements ("SFAS 157"). SFAS 157 defines fair value,
establishes a framework for measuring fair value and requires enhanced
disclosures about fair value measurements. SFAS 157 requires companies to
disclose the fair value of its financial instruments according to a fair value
hierarchy (i.e., levels 1, 2, and 3, as defined). Additionally, companies are
required to provide enhanced disclosure regarding instruments in the level 3
category (the valuation of which require significant management judgment),
including a reconciliation of the beginning and ending balances separately for
each major category of assets and liabilities. SFAS 157 was adopted by the
Company on January 1, 2008. SFAS 157 did not have an impact on the manner in
which the Company estimates fair value, but it requires additional disclosure,
which is included in Note 5.

                                       9


      In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for
Financial Assets and Financial Liabilities - including an amendment of FASB
Statement No. 115 ("SFAS 159"). SFAS 159 permits entities to choose to measure
many financial instruments and certain other items at fair value. Unrealized
gains and losses on items for which the fair value option has been elected will
be recognized in earnings at each subsequent reporting date. SFAS 159 was
effective for the Company commencing January 1, 2008. The Company did not elect
the fair value option for any of its financial instruments.

      In April 2007, the FASB issued a FASB Statement Postion (FSP) on FASB
Interpretation (FIN) 39-1 (FIN 39-1) which modfies FIN 39, Offsetting of Amounts
relating to Certain Contracts (FIN 39). FIN 39-1 addresses whether a reporting
entity that is party to a master netting arrangement can offset fair value
amounts recognized for the right to reclaim cash collateral (a receivable) or
the obligation to return cash collateral (a payable) against fair value amounts
recognized for derivative instruments that have been offset under the same
master netting arrangement in accordance with FIN 39. Upon adoption of this FASB
Staff Positon (FSP), a reporting entity shall be permitted to change its
accounting policy to offset or not offset fair value amounts recognized for
derivative instruments under master netting arrangements. The guidance in this
FSP is effective for fiscal years beginning after November 15, 2007. The
implementation did not have an effect on the financial statements of the
Company.

      In February 2008, FASB issued FASB Staff Position No. FAS 140-3 Accounting
for Transfers of Financial Assets and Repurchase Financing Transactions, or FSP
FAS 140-3. FSP FAS 140-3 addresses whether transactions where assets purchased
from a particular counterparty and financed through a repurchase agreement with
the same counterparty can be considered and accounted for as separate
transactions, or are required to be considered "linked" transactions and may be
considered derivatives under SFAS No. 133, Accounting for Derivative Instruments
and Hedging Activities, or SFAS 133. FSP FAS 140-3 requires purchases and
subsequent financing through repurchase agreements be considered linked
transactions unless all of the following conditions apply: (1) the initial
purchase and the use of repurchase agreements to finance the purchase are not
contractually contingent upon each other; (2) the repurchase financing entered
into between the parties provides full recourse to the transferee and the
repurchase price is fixed; (3) the financial assets are readily obtainable in
the market; and (4) the financial instrument and the repurchase agreement are
not coterminous. This FSP is effective for fiscal years beginning after November
15, 2008. The Company is currently evaluating FSP FAS 140-3 but does not expect
its application to have a significant impact on its financial reporting.

      In February 2008, the Financial Accounting Standards Board ("FASB") issued
FASB Staff Position ("FSP") No. FAS 157-2, "Effective date of FASB Statement No.
157," or "FSP FAS 157-2." This FSP delays the effective date of SFAS No. 157 for
nonfinancial assets and nonfinancial liabilities, except for items that are
recognized or disclosed at fair value in the financial statements on a recurring
basis (at least annually), to fiscal years beginning after November 15, 2008,
and interim periods within those fiscal years. FSP FAS 157-2 became effective
upon issuance. The Company does not expect the adoption to have a significant
impact on its financial reporting.

      In March 2008, the FASB issued FAS No. 161, Disclosures about Derivative
Instruments and Hedging Activities, an amendment of FASB Statement No. 133. FAS
No. 161 attempts to improve the transparency of financial reporting by providing
additional information about how derivative and hedging activities affect an
entity's financial position, financial performance and cash flows. This
statement changes the disclosure requirements for derivative instruments and
hedging activities by requiring enhanced disclosure about (1) how and why an
entity uses derivative instruments, (2) how derivative instruments and related
hedged items are accounted for under Statement 133 and its related
interpretations, and (3) how derivative instruments and related hedged items
affect an entity's financial position, financial performance, and cash flows. To
meet these objectives, the Statement requires qualitative disclosures about
objectives and strategies for using derivatives, quantitative disclosures about
fair value amounts and of gains and losses on derivative instruments, and
disclosures about credit-risk-related contingent features in derivative
agreements. This disclosure framework is intended to better convey the purpose
of derivative use in terms of the risks that an entity is intending to manage.
SFAS 161 is effective for the Company on January 1, 2009. The Company expects
that adoption of SFAS 161 will increase footnote disclosure to comply with the
disclosure requirements for financial statements issued after January 1, 2009.

                                       10


      2. MORTGAGE-BACKED SECURITIES

         The following tables present the Company's available-for-sale
Mortgage-Backed Securities portfolio as of March 31, 2008 and December 31, 2007,
which were carried at their fair value:


                                                                                         
                                   Federal Home Loan       Federal National         Government
                                       Mortgage               Mortgage           National Mortgage      Total Mortgage-
March 31, 2008                       Corporation             Association           Association        Backed Securities
                                 ----------------------------------------------------------------------------------------
                                                                 (dollars in thousands)
Mortgage-Backed
 Securities, gross                         $20,974,991           $33,901,277              $373,440           $55,249,708
Unamortized discount                           (30,394)              (46,352)               (1,598)              (78,344)
Unamortized premium                            165,808               294,279                 2,353               462,440
                                 ----------------------------------------------------------------------------------------
Amortized cost                              21,110,405            34,149,204               374,195            55,633,804

Gross unrealized gains                         231,045               420,420                 3,041               654,506
Gross unrealized losses                        (64,504)             (107,388)               (1,393)             (173,285)
                                 ----------------------------------------------------------------------------------------

Estimated fair value                       $21,276,946           $34,462,236              $375,843           $56,115,025
                                 ========================================================================================
                                                            Gross Unrealized       Gross Unrealized       Estimated Fair
                                     Amortized Cost               Gain                   Loss                  Value
                                 ----------------------------------------------------------------------------------------

Adjustable rate                            $17,374,854              $125,674             ($139,480)          $17,361,048

Fixed rate                                  38,258,950               528,832               (33,805)           38,753,977
                                 ----------------------------------------------------------------------------------------

Total                                      $55,633,804              $654,506             ($173,285)          $56,115,025
                                 ========================================================================================

                                   Federal Home Loan       Federal National         Government
                                       Mortgage               Mortgage           National Mortgage      Total Mortgage-
December 31, 2007                    Corporation             Association           Association        Backed Securities
                                 ----------------------------------------------------------------------------------------
                                                                 (dollars in thousands)
Mortgage-Backed
 Securities, gross                         $19,789,792           $32,155,740              $367,066           $52,312,598
Unamortized discount                           (30,679)              (45,496)                 (506)              (76,681)
Unamortized premium                            136,780               266,357                 2,678               405,815
                                 ----------------------------------------------------------------------------------------
Amortized cost                              19,895,893            32,376,601               369,238            52,641,732

Gross unrealized gains                         141,248               224,795                 2,229               368,272
Gross unrealized losses                        (52,623)              (75,949)               (1,904)             (130,476)
                                 ----------------------------------------------------------------------------------------

Estimated fair value                       $19,984,518           $32,525,447              $369,563           $52,879,528
                                 ========================================================================================
                                                             Gross Unrealized       Gross Unrealized     Estimated Fair
                                     Amortized Cost               Gain                     Loss               Value
                                 ----------------------------------------------------------------------------------------
                                                                 (dollars in thousands)
Adjustable rate                            $15,361,031               $96,310              ($76,853)          $15,380,488

Fixed rate                                  37,280,701               271,962               (53,623)           37,499,040
                                 ----------------------------------------------------------------------------------------

Total                                      $52,641,732              $368,272             ($130,476)          $52,879,528
                                 ========================================================================================



                                       11


         Actual maturities of Mortgage-Backed Securities are generally shorter
than stated contractual maturities. Actual maturities of the Company's
Mortgage-Backed Securities are affected by the contractual lives of the
underlying mortgages, periodic payments of principal, and prepayments of
principal. The following table summarizes the Company's Mortgage-Backed
Securities on March 31, 2008 and December 31 2007, according to their estimated
weighted-average life classifications:



                                                                                             
                                                           March 31, 2008                    December 31, 2007
                                                                       Amortized                        Amortized
           Weighted-Average Life                      Fair Value          Cost           Fair Value         Cost
                                                                           (dollars in thousands)
----------------------------------------------------------------------------------------------------------------------

Less than one year                                    $ 1,504,109      $ 1,508,684       $   324,495      $   326,754
Greater than one year and less than five years         41,448,272       41,075,565        35,772,813       35,586,721
Greater than or equal to five years                    13,162,644       13,049,555        16,782,220       16,728,257

                                                 ---------------------------------------------------------------------
Total                                                 $56,115,025      $55,633,804       $52,879,528      $52,641,732
                                                 =====================================================================


         The weighted-average lives of the Mortgage-Backed Securities at March
31, 2008 and December 31, 2007 in the table above are based upon data provided
through subscription-based financial information services, assuming constant
principal prepayment rates to the reset date of each security. The prepayment
model considers current yield, forward yield, steepness of the yield curve,
current mortgage rates, mortgage rate of the outstanding loans, loan age, margin
and volatility.

        The following table presents the gross unrealized losses, and estimated
fair value of the Company's Mortgage-Backed Securities by length of time that
such securities have been in a continuous unrealized loss position at March 31,
2008.


                                                                              
                                          Unrealized Loss Position For:
------------------------------------------------------------------------------------------------------------
         Less than 12 Months                  12 Months or More                         Total
------------------------------------------------------------------------------------------------------------
  Estimated Fair        Unrealized      Estimated Fair    Unrealized      Estimated Fair      Unrealized
       Value              Losses            Value           Losses            Value             Losses
------------------------------------------------------------------------------------------------------------
                                              (dollars in thousands)
   $10,059,144         ($141,620)        $2,932,145         ($31,665)      $12,991,289         ($173,285)


        The decline in value of these securities is solely due to market
conditions and not the quality of the assets. All of the Mortgage-Backed
Securities are "AAA" rated or carry an implied "AAA" rating. The investments are
not considered other-than-temporarily impaired because the Company currently has
the ability and intent to hold the investments to maturity or for a period of
time sufficient for a forecasted market price recovery up to or beyond the cost
of the investments. Also, the Company is guaranteed payment of the principal
amount of the securities.

         The adjustable rate Mortgage-Backed Securities are limited by periodic
caps (generally interest rate adjustments are limited to no more than 1% every
nine months) and lifetime caps. The weighted average lifetime cap was 9.7% at
March 31, 2008 and 9.9% at December 31, 2007.

         During the quarter ended March 31, 2008, the Company realized $9.4
million in net gains from sales of Investment Securities. During the quarter
ended March 31, 2007, the Company realized $6.1 million in net gain from sales
of Investment Securities.

3.       AVAILABLE FOR SALE EQUITY SECURITIES

         All of the equity securities are shares of Chimera. Shares of Chimera
were purchased for $54.3 million and had a fair value of $44.5 million at March
31, 2008.

                                       12


         The Company evaluated the near-term prospects of Chimera in relation to
the severity and duration of the impairment. Based on that evaluation and the
Company's ability and intent to hold this investment for a reasonable period of
time sufficient for a forecasted recovery of fair value, the Company does not
consider those investments to be other-than-temporarily impaired at March 31,
2008.

4.       REVERSE REPURCHASE AGREEMENT

         At March 31, 2008, the Company had lent $800.0 million in an overnight
reverse repurchase agreement. The interest rate at March 31, 2008 was 2.45%.

5.       FAIR VALUE MEASUREMENTS

         SFAS 157, defines fair value, establishes a framework for measuring
fair value, establishes a three-level valuation hierarchy for disclosure of fair
value measurement and enhances disclosure requirements for fair value
measurements. The valuation hierarchy is based upon the transparency of inputs
to the valuation of an asset or liability as of the measurement date. The three
levels are defined as follow:

         Level 1- inputs to the valuation methodology are quoted prices
         (unadjusted) for identical assets and liabilities in active markets.

         Level 2 - inputs to the valuation methodology include quoted prices for
         similar assets and liabilities in active markets, and inputs that are
         observable for the asset or liability, either directly or indirectly,
         for substantially the full term of the financial instrument.

         Level 3 - inputs to the valuation methodology are unobservable and
significant to fair value.

         Available for sale equity securities, trading securities, and trading
securities sold, not yet purchased are valued based on quoted prices
(unadjusted) in an active market. Mortgage-Backed Securities, Agency debentures,
and interest rate swaps are valued using quoted prices for similar assets and
dealer quotes. The dealer will incorporate common market pricing methods,
including a spread measurement to the Treasury curve or interest rate swap curve
as well as underlying characteristics of the particular security including
coupon, periodic and life caps, rate reset period and expected life of the
security. Management reviews all prices used to ensure that current market
conditions are represented. This review includes comparisons of similar market
transactions and comparisons to a pricing model. The Company's financial assets
and liabilities carried at fair value on a recurring basis are valued as
follows:




                                                                                             
                                                             Level 1              Level 2             Level 3
                                                                          (dollars in thousands)
----------------------------------------------------------------------------------------------------------------
Assets:
  Mortgage-Backed Securities                                          -          $56,115,025                 -
  Agency debentures                                                   -              738,837                 -
  Available for sale equity securities                          $44,546                    -                 -
  Trading securities                                              1,836                    -                 -


Liabilities:
  Trading securities sold, not yet purchased                     37,268                    -                 -
  Interest rate swaps                                                 -              789,889                 -


6.       REPURCHASE AGREEMENTS

         The Company had outstanding $51.3 billion and $46.0 billion of
repurchase agreements with weighted average borrowing rates of 3.85% and 4.76%,
after giving effect to the Company's interest rate swaps, and weighted average
remaining maturities of 229 days and 234 days as of March 31, 2008 and December
31, 2007, respectively. Investment Securities pledged as collateral under these
repurchase agreements and interest rate swaps had an estimated fair value of
$54.9 billion at March 31, 2008 and $48.3 billion at December 31, 2007.

                                       13


         At March 31, 2008 and December 31, 2007, the repurchase agreements had
the following remaining maturities:


                                                                                    

                                                     March 31, 2008               December 31, 2007
                                                                (dollars in thousands)
                                            -------------------------------------------------------------
Within 30 days                                                 $38,908,210                   $34,940,600
30 to 59 days                                                    3,853,681                     4,005,960
60 to 89 days                                                      912,116                       300,000
90 to 119 days                                                           -                             -
Over 120 days                                                    7,650,000                     6,800,000
                                            -------------------------------------------------------------
Total                                                          $51,324,007                   $46,046,560
                                            =============================================================


      The Company did not have an amount at risk greater than 10% of the equity
of the Company with any counterparties as of March 31, 2008 or December 31,
2007.

      The Company has entered into repurchase agreements which provide the
counterparty with the right to call the balance prior to maturity date. The
repurchase agreements totaled $7.7 billion and the market value of the option to
call is ($354.4 million) at March 31, 2008. The repurchase agreements totaled
$6.4 billion and the market value of the option to call is ($176.7 million) at
December 31, 2007. Management has determined that the call option is not
required to be bifurcated under the provisions of SFAS 133 as it is deemed
clearly and closely related to the debt instrument, therefore the option value
is not recorded in the consolidated financial statements.

7.       INTEREST RATE SWAPS

           In connection with the Company's interest rate risk management
strategy, the Company hedges a portion of its interest rate risk by entering
into derivative financial instrument contracts. As of March 31, 2008, such
instruments are comprised of interest rate swaps, which in effect modify the
cash flows on repurchase agreements. The use of interest rate swaps creates
exposure to credit risk relating to potential losses that could be recognized if
the counterparties to these instruments fail to perform their obligations under
the contracts. In the event of a default by the counterparty, the Company could
have difficulty obtaining its Mortgage-Backed Securities pledged as collateral
for swaps. The Company does not anticipate any defaults by its counterparties.

         The Company's swaps are used to lock-in the fixed rate related to a
portion of its current and anticipated future 30-day term repurchase agreements.

      The table below presents information about the Company's swaps outstanding
at March 31, 2008 and December 31, 2007.


                                                                                           
                                                                                                         Net Estimated Fair
                                  Notional Amount              Weighted          Weighted Average       Value/Carrying Value
                              (dollars in thousands)       Average Pay Rate        Receive Rate        (dollars in thousands)
                             ----------------------------------------------------------------------------------------------------
   March 31, 2008                   $17,001,050                 4.90%                 2.85%                  ($789,859)

   December 31, 2007                $16,243,500                 5.03%                 5.06%                  ($398,096)


8.     PREFERRED STOCK AND COMMON STOCK

(A)      Common Stock Issuances

         On January 23, 2008 the Company entered into an underwriting agreement
pursuant to which it sold 58,650,000 shares of its common stock for net proceeds
following underwriting expenses of approximately $1.1 billion. This transaction
settled on January 29, 2008.

                                       14


         During the quarter ended March 31, 2008, the Company raised $54.6
million by issuing 3.3 million shares through the Direct Purchase and Dividend
Reinvestment Program.

         During the quarter ended March 31, 2008, 170,617 options were exercised
under the Long-Term Stock Incentive Plan, or Incentive Plan, for an aggregate
exercise price of $1.6 million.

         On August 3, 2006, the Company entered into an ATM Equity Offering(sm)
Sales Agreement with Merrill Lynch & Co. and Merrill Lynch, Pierce, Fenner &
Smith Incorporated, relating to the sale of shares of its common stock from time
to time through Merrill Lynch. Sales of the shares, if any, are made by means of
ordinary brokers' transaction on the New York Stock Exchange. During the quarter
ended March 31, 2008, 588,000 shares of the Company's common stock were issued
pursuant to this program, totaling $11.5 million in net proceeds. On August 3,
2006, the Company entered into an ATM Equity Sales Agreement with UBS Securities
LLC, relating to the sale of shares of its common stock from time to time
through UBS Securities. Sales of the shares, if any, will be made by means of
ordinary brokers' transaction on the New York Stock Exchange. During the quarter
ended March 31, 2008, 3.8 million shares of the Company's common stock were
issued pursuant to this program, totaling $60.3 million in net proceeds.

         (B) Preferred Stock

         At March 31, 2008, the Company had issued and outstanding 7,412,500
shares of Series A Cumulative Redeemable Preferred Stock ("Series A Preferred
Stock"), with a par value $0.01 per share and a liquidation preference of $25.00
per share plus accrued and unpaid dividends (whether or not declared). The
Series A Preferred Stock must be paid a dividend at a rate of 7.875% per year on
the $25.00 liquidation preference before the common stock is entitled to receive
any dividends. The Series A Preferred Stock is redeemable at $25.00 per share
plus accrued and unpaid dividends (whether or not declared) exclusively at the
Company's option commencing on April 5, 2009 (subject to the Company's right
under limited circumstances to redeem the Series A Preferred Stock earlier in
order to preserve its qualification as a REIT). The Series A Preferred Stock is
senior to the Company's common stock and is on parity with the Series B
Preferred Stock with respect to dividends and distributions, including
distributions upon liquidation, dissolution or winding up. The Series A
Preferred Stock generally does not have any voting rights, except if the Company
fails to pay dividends on the Series A Preferred Stock for six or more quarterly
periods (whether or not consecutive). Under such circumstances, the Series A
Preferred Stock, together with the Series B Preferred Stock, will be entitled to
vote to elect two additional directors to the Board, until all unpaid dividends
have been paid or declared and set apart for payment. In addition, certain
material and adverse changes to the terms of the Series A Preferred Stock cannot
be made without the affirmative vote of holders of at least two-thirds of the
outstanding shares of Series A Preferred Stock and Series B Preferred Stock.
Through March 31, 2008, the Company had declared and paid all required quarterly
dividends on the Series A Preferred Stock.

         At March 31, 2008, the Company had issued and outstanding 4,597,550
shares of Series B Preferred Stock, with a par value $0.01 per share and a
liquidation preference of $25.00 per share plus accrued and unpaid dividends
(whether or not declared). The Series B Preferred Stock must be paid a dividend
at a rate of 6% per year on the $25.00 liquidation preference before the common
stock is entitled to receive any dividends.

         The Series B Preferred Stock is not redeemable. The Series B Preferred
Stock is convertible into shares of common stock at a conversion rate that
adjusts from time to time upon the occurrence of certain events, including if
the Company distributes to its common shareholders in any calendar quarter cash
dividends in excess of $0.11 per share. Initially, the conversion rate was
1.7730 shares of common shares per $25 liquidation preference. Commencing April
5, 2011, the Company has the right in certain circumstances to convert each
Series B Preferred Stock into a number of common shares based upon the then
prevailing conversion rate. The Series B Preferred Stock is also convertible
into common shares at the option of the Series B preferred shareholder at
anytime at the then prevailing conversion rate. The Series B Preferred Stock is
senior to the Company's common stock and is on parity with the Series A
Preferred Stock with respect to dividends and distributions, including
distributions upon liquidation, dissolution or winding up. The Series B
Preferred Stock generally does not have any voting rights, except if the Company
fails to pay dividends on the Series B Preferred Stock for six or more quarterly
periods (whether or not consecutive). Under such circumstances, the Series B
Preferred Stock, together with the Series A Preferred Stock, will be entitled to
vote to elect two additional directors to the Board, until all unpaid dividends
have been paid or declared and set apart for payment. In addition, certain
material and adverse changes to the terms of the Series B Preferred Stock cannot
be made without the affirmative vote of holders of at least two-thirds of the
outstanding shares of Series B Preferred Stock and Series A Preferred Stock.
Through March 31, 2008, the Company had declared and paid all required quarterly
dividends on the Series B Preferred Stock. During the quarter ended March 31,
2008, 2,450 shares of Series A Preferred Stock were converted into 4,552 shares
of common stock.

                                       15


(C) Distributions to Shareholders

         During the quarter ended March 31, 2008, the Company declared dividends
to common shareholders totaling $224.8 million or $0.48 per share, which were
paid to shareholders on April 29, 2008. During the quarter ended March 31, 2008,
the Company declared dividends to Series A Preferred shareholders totaling
approximately $3.6 million or $0.492188 per share, and Series B shareholders
totaling approximately $1.7 million or $0.375 per share, which were paid to
shareholders on March 31, 2008.

9.       NET INCOME PER COMMON SHARE

         The following table presents a reconciliation of the net income and
shares used in calculating basic and diluted earnings per share for the quarters
ended March 31, 2008 and 2007.


                                                                            
                                                          ------------------------------------------
                                                                   For the Quarters Ended
                                                          ------------------------------------------
                                                            March 31, 2008        March 31, 2007
Net income                                                           $243,036               $67,432
Less: Preferred stock dividends                                         5,373                 5,373
                                                          ------------------------------------------
Net income available to common shareholders, prior to
adjustment for Series B dividends, if necessary                       237,663                62,059

Add: Preferred Series B dividends, if Series B shares
are dilutive                                                            1,725                 1,725
                                                          ------------------------------------------
  Net income, as adjusted                                            $239,388               $63,784
                                                          ------------------------------------------

Weighted average shares of common stock
outstanding-basic                                                     443,812               217,490

Add:  Effect of dilutive stock options and                                409                   153
Series B Cumulative Convertible Preferred Stock                         8,746                 8,285

                                                          ------------------------------------------
Weighted average shares of common
  stock outstanding-diluted                                           452,967               225,928
                                                          ==========================================



         Options to purchase 5,000 shares of common stock were outstanding and
considered anti-dilutive as their exercise price exceeded the average stock
price for the quarter ended March 31, 2008.

         Options to purchase 1,795,375 shares of common stock were outstanding
and considered anti-dilutive as their exercise price exceeded the average stock
price for the quarter ended March 31, 2007.

10.    LONG-TERM STOCK INCENTIVE PLAN

         The Company has adopted a long term stock incentive plan for executive
officers, key employees and non-employee directors (the "Incentive Plan"). The
Incentive Plan authorizes the Compensation Committee of the board of directors
to grant awards, including non-qualified options as well as incentive stock
options as defined under Section 422 of the Code. The Incentive Plan authorizes
the granting of options or other awards for an aggregate of the greater of
500,000 shares or 9.5% of the diluted outstanding shares of the Company's common
stock, up to ceiling of 8,932,921 shares. Stock options are issued at the
current market price on the date of grant, subject to an immediate or four year
vesting in four equal installments with a contractual term of 5 or 10 years. The
grant date fair value is calculated using the Black-Scholes option valuation
model.

                                       16




                                                                                               
                                                                      For the quarters ended March 31,
                                                                  2008                                2007
                                                   ----------------------------------------------------------------------
                                                                        Weighted                             Weighted
                                                       Number of         Average           Number of          Average
                                                        Shares        Exercise Price        Shares        Exercise Price
                                                   ----------------------------------------------------------------------

Options outstanding at the beginning of quarter          3,437,267            $15.23         2,984,995            $15.10
Exercised                                                 (170,617)             9.58           (41,800)             9.99
Forfeited                                                        -                 -          (174,240)             6.06
                                                   ----------------------------------------------------------------------
Options outstanding at the end of quarter                3,266,650            $15.53         2,768,955            $15.11
                                                   ======================================================================
Options exercisable at the end of the quarter            1,738,900            $15.78         1,298,692            $14.98
                                                   ======================================================================


         The weighted average remaining contractual term was approximately 6.9
years for stock options outstanding and approximately 5.8 years for stock
options exercisable as of March 31, 2008. The weighted average remaining
contractual term was approximately 7.1 years for stock options outstanding and
approximately 6.1 years for stock options exercisable as of March 31, 2007. As
of March 31, 2008, there was approximately $2.3 million of total unrecognized
compensation cost related to nonvested share-based compensation swards. That
cost is expected to be recognized over a weighted average period of 2.5 years.

         The following table summarizes information about stock options
outstanding at March 31, 2008:



                                                                                      
                                          Weighted       Weighted Average                  Weighted      Weighted Average
                                           Average          Remaining                      Average          Remaining
                          Total        Exercise Price    Contractual Life      Total       Exercise      Contractual Life
 Range of Exercise       Options          on Total       (Years) on Total     Options      Price on         (Years) on
      Prices           Outstanding       Outstanding       Outstanding      Exercisable  Exercisable       Exercisable
----------------------------------------------------------------------------------------------------------------------------

 $7.94-$19.99               3,261,650           $15.52         6.9            1,733,900     $15.77             5.8
$20.00-$29.99                   5,000           $20.70         0.2                5,000     $20.70             0.2

                     -------------------------------------------------------------------------------------------------------
                            3,266,650           $15.53         6.9           1,738,900      $15.78             5.8
                     =======================================================================================================


         During the year ended December 31, 2007, the Company granted 7,000
shares of restricted common stock to certain of its employees. As of March 31,
2008, 5,250 of these restricted shares were unvested and subject to forfeiture.

11.   INCOME TAXES

         As a REIT, the Company is not subject to federal income tax on earnings
distributed to its shareholders. Most states recognize REIT status as well. The
Company has decided to distribute the majority of its income and retain a
portion of the permanent difference between book and taxable income arising from
Section 162(m) of the Code pertaining to employee remuneration.

         During the quarter ended March 31, 2008, FIDAC recorded $734,000 of
income tax expense for income attributable to FIDAC, its taxable REIT
subsidiary, and the portion of earnings retained based on Code Section 162(m)
limitations. During the quarter ended March 31, 2008, the Company recorded $3.9
million of income tax expense for a portion of earnings retained based on
Section 162(m) limitations. The effective tax rate was 51% for the quarter ended
March 31, 2008.

         During the quarter ended March 31, 2007, the Company recorded $428,000
of income tax expense for income attributable to FIDAC, its taxable REIT
subsidiary, and the portion of earnings retained based on Code Section 162(m)
limitations. During the quarter ended March 31, 2007 the Company recorded $2.2
million of income tax expense for a portion of earnings retained based on
Section 162(m) limitations. The effective tax rate was 45% for the quarter ended
March 31, 2007.

                                       17


 12.     LEASE COMMITMENTS

         The Company has a non-cancelable lease for office space, which
  commenced in May 2002 and expires in December 2009. The Company's aggregate
  future minimum lease payments are as follows:

                                                            Total per Year
                                                        (dollars in thousands)
        2008                                                               399
        2009                                                               532
                                                       ------------------------
        Total remaining lease payments                                    $931
                                                       ========================

13.     INTEREST RATE RISK

   The primary market risk to the Company is interest rate risk. Interest rates
are highly sensitive to many factors, including governmental monetary and tax
policies, domestic and international economic and political considerations and
other factors beyond the Company's control. Changes in the general level of
interest rates can affect net interest income, which is the difference between
the interest income earned on interest-earning assets and the interest expense
incurred in connection with the interest-bearing liabilities, by affecting the
spread between the interest-earning assets and interest-bearing liabilities.
Changes in the level of interest rates also can affect the value of the
Investment Securities and the Company's ability to realize gains from the sale
of these assets. A decline in the value of the Investment Securities pledged as
collateral for borrowings under repurchase agreements could result in the
counterparties demanding additional collateral pledges or liquidation of some of
the existing collateral to reduce borrowing levels. Liquidation of collateral at
losses could have an adverse accounting impact, as discussed in Note 1.

         The Company seeks to manage the extent to which net income changes as a
function of changes in interest rates by matching adjustable-rate assets with
variable-rate borrowings. The Company may seek to mitigate the potential impact
on net income of periodic and lifetime coupon adjustment restrictions in the
portfolio of Investment Securities by entering into interest rate agreements
such as interest rate caps and interest rate swaps. As of March 31, 2008, the
Company entered into interest rate swaps to pay a fixed rate and receive a
floating rate of interest, with a total notional amount of $17.0 billion.

         Changes in interest rates may also have an effect on the rate of
mortgage principal prepayments and, as a result, prepayments on Mortgage-Backed
Securities. The Company will seek to mitigate the effect of changes in the
mortgage principal repayment rate by balancing assets purchased at a premium
with assets purchased at a discount. To date, the aggregate premium exceeds the
aggregate discount on the Mortgage-Backed Securities. As a result, prepayments,
which result in the expensing of unamortized premium, will reduce net income
compared to what net income would be absent such prepayments.

14.      COMMITMENTS AND CONTINGENCIES

         From time to time, the Company is involved in various claims and legal
actions arising in the ordinary course of business. In the opinion of
management, the ultimate disposition of these matters will not have a material
effect on the Company's consolidated financial statements.

15.      RELATED PARTY TRANSACTIONS

         In March 2008, the Company entered into a repurchase agreement and a
receivable sales agreement with Chimera. These agreements contain customary
representations, warranties and covenants contained in such agreements. As of
March 31, 2008, the Company did not have any outstanding obligations under
either agreement.

                                       18


16.      SUBSEQUENT EVENTS

         At a special meeting of the Company's stockholders held on April 21,
2008, the stockholders of the Company approved an amendment to the Company's
Amended and Restated Articles of Incorporation to increase the number of
authorized shares of capital stock from 500 million shares to 1 billion shares.
The Company filed its Articles of Amendment reflecting this amendment with the
State of Maryland on April 21, 2008.


                                       19


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

Special Note Regarding Forward-Looking Statements

         Certain statements contained in this quarterly report, and certain
statements contained in our future filings with the Securities and Exchange
Commission (the "SEC" or the "Commission"), in our press releases or in our
other public or shareholder communications may not be based on historical facts
and are "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. Forward-looking statements, which are based on various
assumptions, (some of which are beyond our control) may be identified by
reference to a future period or periods, or by the use of forward-looking
terminology, such as "may," "will," "believe," "expect," "anticipate,"
"continue," or similar terms or variations on those terms, or the negative of
those terms. Actual results could differ materially from those set forth in
forward-looking statements due to a variety of factors, including, but not
limited to, changes in interest rates, changes in yield curve, changes in
prepayment rates, the availability of mortgage-backed securities for purchase,
the availability of financing, and, if available, the terms of any financings,
changes in the market value of our assets, changes in business conditions and
the general economy, and risks associated with the investment advisory business
of FIDAC, including the removal by FIDAC's clients of assets FIDAC manages,
FIDAC's regulatory requirements, and competition in the investment advisory
business, changes in governmental regulations affecting our business, and our
ability to maintain our classification as a REIT for federal income tax
purposes. For a discussion of the risks and uncertainties which could cause
actual results to differ from those contained in the forward-looking statements,
see our most recent Annual Report on Form 10-K and any subsequent Quarterly
Reports on Form 10-Q. We do not undertake and specifically disclaim any
obligation, to publicly release the result of any revisions which may be made to
any forward-looking statements to reflect the occurrence of anticipated or
unanticipated events or circumstances after the date of such statements.

Overview

         We are a REIT that owns and manages a portfolio of mortgage-backed
securities. Our principal business objective is to generate net income for
distribution to our stockholders from the spread between the interest income on
our investment securities and the costs of borrowing to finance our acquisition
of investment securities and from dividends we receive from FIDAC. FIDAC is our
wholly-owned taxable REIT subsidiary, and is a registered investment advisor
that generates advisory and service fee income. We acquired approximately 3.6
million shares of common stock of Chimera Investment Corporation, or Chimera,
for approximately $54.3 million in connection with Chimera's initial public
offering on November 21, 2007. In addition to our investment, Chimera raised net
proceeds of approximately $479.3 million in its initial public offering. Chimera
is a newly-formed, publicly traded, specialty finance company that invests in
residential mortgage loans, residential mortgage-backed securities, real estate
related securities and various other asset classes. Chimera is externally
managed by FIDAC and intends to elect and qualify to be taxed as a REIT for
federal income tax purposes. We also own 100% of an investment fund.

         We are primarily engaged in the business of investing, on a leveraged
basis, in mortgage pass-through certificates, collateralized mortgage
obligations and other mortgage-backed securities representing interests in or
obligations backed by pools of mortgage loans (collectively, "Mortgage-Backed
Securities"). We also invest in Federal Home Loan Bank ("FHLB"), Federal Home
Loan Mortgage Corporation ("FHLMC"), and Federal National Mortgage Association
("FNMA") debentures. The Mortgage-Backed Securities and agency debentures are
collectively referred to herein as "Investment Securities."

         Under our capital investment policy, at least 75% of our total assets
must be comprised of high-quality mortgage-backed securities and short-term
investments. High quality securities means securities that (1) are rated within
one of the two highest rating categories by at least one of the nationally
recognized rating agencies, (2) are unrated but are guaranteed by the United
States government or an agency of the United States government, or (3) are
unrated but we determine them to be of comparable quality to rated high-quality
mortgage-backed securities.

                                       20


         The remainder of our assets, comprising not more than 25% of our total
assets, may consist of other qualified REIT real estate assets which are unrated
or rated less than high quality, but which are at least "investment grade"
(rated "BBB" or better by Standard & Poor's Corporation ("S&P") or the
equivalent by another nationally recognized rating agency) or, if not rated, we
determine them to be of comparable credit quality to an investment which is
rated "BBB" or better. In addition, we may directly or indirectly invest part of
this remaining 25% of our assets in other types of securities, including without
limitation, unrated debt, equity or derivative securities, to the extent
consistent with our REIT qualification requirements. The derivative securities
in which we invest may include securities representing the right to receive
interest only or a disproportionately large amount of interest, as well as
inverse floaters, which may have imbedded leverage as part of their structural
characteristics.

         We may acquire Mortgage-Backed Securities backed by single-family
residential mortgage loans as well as securities backed by loans on
multi-family, commercial or other real estate related properties. To date, all
of the Mortgage-Backed Securities that we have acquired have been backed by
single-family residential mortgage loans.

         We have elected to be taxed as a REIT for federal income tax purposes.
Pursuant to the current federal tax regulations, one of the requirements of
maintaining our status as a REIT is that we must distribute at least 90% of our
REIT taxable income (determined without regard to the deduction for dividends
paid and by excluding any net capital gain) to our stockholders, subject to
certain adjustments.

         The results of our operations are affected by various factors, many of
which are beyond our control. Our results of operations primarily depend on,
among other things, our net interest income, the market value of our assets and
the supply of and demand for such assets. Our net interest income, which
reflects the amortization of purchase premiums and accretion of discounts,
varies primarily as a result of changes in interest rates, borrowing costs and
prepayment speeds, the behavior of which involves various risks and
uncertainties. Prepayment speeds, as reflected by the Constant Prepayment Rate,
or CPR, and interest rates vary according to the type of investment, conditions
in financial markets, competition and other factors, none of which can be
predicted with any certainty. In general, as prepayment speeds on our
Mortgage-Backed Securities portfolio increase, related purchase premium
amortization increases, thereby reducing the net yield on such assets. The CPR
on our Mortgage-Backed Securities portfolio averaged 15% and 17% for the
quarters ended March 31, 2008 and 2007, respectively. Since changes in interest
rates may significantly affect our activities, our operating results depend, in
large part, upon our ability to effectively manage interest rate risks and
prepayment risks while maintaining our status as a REIT.

         The current situation in the sub-prime mortgage sector, and the current
weakness in the broader mortgage market, could adversely affect one or more of
our lenders and could cause one or more of our lenders to be unwilling or unable
to provide us with additional financing. This could potentially increase our
financing costs and reduce liquidity. If one or more major market participants
fails, it could negatively impact the marketability of all fixed income
securities, including government mortgage securities, and this could negatively
impact the value of the securities in our portfolio, thus reducing its net book
value. Furthermore, if many of our lenders are unwilling or unable to provide us
with additional financing, we could be forced to sell our Investment Securities
at an inopportune time when prices are depressed. Even with the current
situation in the sub-prime mortgage sector we do not anticipate having
difficulty converting our assets to cash or extending financing term, due to the
fact that our investment securities have an actual or implied "AAA" rating and
principal payment is guaranteed.

           The table below provides quarterly information regarding our average
balances, interest income, yield on assets, average repurchase agreement
balances, interest expense, cost of funds, net interest income and net interest
rate spreads for the quarterly periods presented.

                                       21




                                                                                  
                         Average                  Yield on      Average                                           Net
                        Investment     Total      Average      Balance of               Average                 Interest
                        Securities    Interest   Investment    Repurchase    Interest   Cost of   Net Interest   Rate
                         Held (1)      Income    Securities    Agreements    Expense     Funds       Income     Spread
  --------------------------------------------------------------------------------------------------------------------
                                 (ratios for the quarters have been annualized, dollars in thousands)
   Quarter Ended
   March  31, 2008      $56,119,584   $791,128     5.64%      $51,399,101    $537,606    4.18%     $253,522     1.46%
   -------------------------------------------------------------------------------------------------------------------
   Quarter Ended
    December 31, 2007   $49,619,857   $720,925     5.81%      $45,272,782    $558,435    4.93%     $162,490     0.88%
   Quarter Ended
    September 30, 2007   $43,075,489  $628,696     5.84%      $40,201,513    $519,118    5.17%     $109,578     0.67%
   Quarter Ended
     June 30, 2007      $38,822,274   $556,262     5.73%      $36,560,359    $468,748    5.13%      $87,514     0.60%
   Quarter Ended
    March 31, 2007      $31,682,974   $449,564     5.68%      $29,834,208    $380,164    5.10%      $69,400     0.58%

(1) Does not reflect unrealized gains/(losses).

         The following table presents the CPR experienced on our Mortgage-Backed
Securities portfolio, on an annualized basis, for the quarterly periods
presented.

Quarter Ended                                              CPR
-------------                                              ---
March 31, 2008                                             15%
December 31, 2007                                          12%
September 30, 2007                                         14%
June 30, 2007                                              15%
March 31, 2007                                             17%

         We believe that the CPR in future periods will depend, in part, on
changes in and the level of market interest rates across the yield curve, with
higher CPRs expected during periods of declining interest rates and lower CPRs
expected during periods of rising interest rates.

         We continue to explore alternative business strategies, alternative
investments and other strategic initiatives to complement our core business
strategy of investing, on a leveraged basis, in high quality Investment
Securities. No assurance, however, can be provided that any such strategic
initiative will or will not be implemented in the future.

        For the purposes of computing ratios relating to equity measures,
throughout this report, equity includes Series B preferred stock, which has been
treated under GAAP as temporary equity. Even though it is treated as temporary
equity for GAAP purposes, we believe that for financial performance measures it
should be considered equity to provide a more realistic measure of our quarter
performance.

Critical Accounting Policies

         Management's discussion and analysis of financial condition and results
of operations is based on the amounts reported in our financial statements.
These financial statements are prepared in conformity with accounting principles
generally accepted in the United States of America. In preparing the financial
statements, management is required to make various judgments, estimates and
assumptions that affect the reported amounts. Changes in these estimates and
assumptions could have a material effect on our financial statements. The
following is a summary of our policies most affected by management's judgments,
estimates and assumptions.

         Valuation of Investment Securities: All assets classified as
available-for-sale are reported at fair value, based on market prices. Although
we generally intend to hold most of our Investment Securities until maturity, we
may, from time to time, sell any of our Investment Securities as part our
overall management of our portfolio. Accordingly, we are required to classify
all of our Investment Securities as available-for-sale. Our policy is to obtain
market values from independent sources. Management evaluates securities for
other-than-temporary impairment at least on a quarterly basis, and more
frequently when economic or market concerns warrant such evaluation. The
determination of whether a security is other-than-temporarily impaired involves
judgments and assumptions based on subjective and objective factors.
Consideration is given to (1) the length of time and the extent to which the

                                       22


fair value has been less than cost, (2) the financial condition and near-term
prospects of the issuer, and (3) the intent and ability of the Company to retain
its investment in the issuer for a period of time sufficient to allow for any
anticipated recovery in fair value. Investments with unrealized losses are not
considered other-than-temporarily impaired if the Company has the ability and
intent to hold the investments for a period of time, to maturity if necessary,
sufficient for a forecasted market price recovery up to or beyond the cost of
the investments. Unrealized losses on Investment Securities that are considered
other than temporary, as measured by the amount of decline in fair value
attributable to factors other than temporary, are recognized in income and the
cost basis of the Investment Securities is adjusted.

         Interest income: Interest income is accrued based on the outstanding
principal amount of the Investment Securities and their contractual terms.
Premiums and discounts associated with the purchase of the Investment Securities
are amortized or accreted into interest income over the projected lives of the
securities using the interest method. Our policy for estimating prepayment
speeds for calculating the effective yield is to evaluate historical
performance, Wall Street consensus prepayment speeds, and current market
conditions. If our estimate of prepayments is incorrect, we may be required to
make an adjustment to the amortization or accretion of premiums and discounts
that would have an impact on future income.

         Repurchase Agreements: We finance the acquisition of our Investment
Securities through the use of repurchase agreements. Repurchase agreements are
treated as collateralized financing transactions and are carried at their
contractual amounts, including accrued interest, as specified in the respective
agreements.

         Income Taxes: We have elected to be taxed as a REIT and intend to
comply with the provisions of the Internal Revenue Code of 1986, as amended (or
the Code), with respect thereto. Accordingly, we will not be subjected to
federal income tax to the extent of its distributions to shareholders and as
long as certain asset, income and stock ownership tests are met. We and FIDAC
have made a joint election to treat FIDAC as a taxable REIT subsidiary. As such,
FIDAC is taxable as a domestic C corporation and subject to federal and state
and local income taxes based upon its taxable income.

         Impairment of Goodwill and Intangibles: Our acquisition of FIDAC was
accounted for using the purchase method. The cost of FIDAC was allocated to the
assets acquired, including identifiable intangible assets, and the liabilities
assumed based on their estimated fair values at the date of acquisition. The
excess of cost over the fair value of the net assets acquired was recognized as
goodwill. Goodwill and finite-lived intangible assets are periodically reviewed
for potential impairment. This evaluation requires significant judgment.

         Recent Accounting Pronouncements: In September 2006, the FASB issued
SFAS No. 157, Fair Value Measurements ("SFAS 157"). SFAS 157 defines fair value,
establishes a framework for measuring fair value and requires enhanced
disclosures about fair value measurements. SFAS 157 requires companies to
disclose the fair value of its financial instruments according to a fair value
hierarchy (i.e., levels 1, 2, and 3, as defined). Additionally, companies are
required to provide enhanced disclosure regarding instruments in the level 3
category (the valuation of which require significant management judgment),
including a reconciliation of the beginning and ending balances separately for
each major category of assets and liabilities. SFAS 157 was adopted by us on
January 1, 2008. SFAS 157 did not have an impact on the manner in which we
estimate fair value, but it requires additional disclosures.

      In February 2007, the FASB issued SFAS No 159, The Fair Value Option for
Financial Assets and Financial Liabilities - including an amendment of FASB
Statement No. 115 ("SFAS 159"). SFAS 159 permits entities to choose to measure
many financial instruments and certain other items at fair value. Unrealized
gains and losses on items for which the fair value option has been elected will
be recognized in earnings at each subsequent reporting date. SFAS 159 was
effective for the Company commencing January 1, 2008. We are not expecting SFAS
159 to have an effect on the consolidated financial statements. We did not elect
the fair value option for any existing eligible financial instruments.

      In April 2007, the FASB issued a FASB Statement Postion (FSP) on FASB
Interpretation (FIN) 39-1 (FIN 39-1) which modfies FIN 39, Offsetting of Amounts
relating to Certain Contracts (FIN 39). FIN 39-1 addresses whether a reporting
entity that is party to a master netting arrangement can offset fair value

                                       23


amounts recognized for the right to reclaim cash collateral (a receivable) or
the obligation to return cash collateral (a payable) against fair value amounts
recognized for derivative instruments that have been offset under the same
master netting arrangement in accordance with FIN 39. Upon adoption of this FASB
Staff Positon (FSP), a reporting entity shall be permitted to change its
accounting policy to offset or not offset fair value amounts recognized for
derivative instruments under master netting arrangements. The guidance in this
FSP is effective for fiscal years beginning after November 15, 2007. The
implementation did not have an effect on the financial statements of the
Company.

      In February 2008, FASB issued FASB Staff Position No. FAS 140-3 Accounting
for Transfers of Financial Assets and Repurchase Financing Transactions, or FSP
FAS 140-3. FSP FAS 140-3 addresses whether transactions where assets purchased
from a particular counterparty and financed through a repurchase agreement with
the same counterparty can be considered and accounted for as separate
transactions, or are required to be considered "linked" transactions and may be
considered derivatives under SFAS No. 133, Accounting for Derivative Instruments
and Hedging Activities, or SFAS 133. FSP FAS 140-3 requires purchases and
subsequent financing through repurchase agreements be considered linked
transactions unless all of the following conditions apply: (1) the initial
purchase and the use of repurchase agreements to finance the purchase are not
contractually contingent upon each other; (2) the repurchase financing entered
into between the parties provides full recourse to the transferee and the
repurchase price is fixed; (3) the financial assets are readily obtainable in
the market; and (4) the financial instrument and the repurchase agreement are
not coterminous. This FSP is effective for fiscal years beginning after November
15, 2008. We are currently evaluating FSP FAS 140-3 but do not expect its
application to have a significant impact on our financial reporting.

      In February 2008, the Financial Accounting Standards Board ("FASB") issued
FASB Staff Position ("FSP") No. FAS 157-2, "Effective date of FASB Statement No.
157," or "FSP FAS 157-2." This FSP delays the effective date of SFAS No. 157 for
nonfinancial assets and nonfinancial liabilities, except for items that are
recognized or disclosed at fair value in the financial statements on a recurring
basis (at least annually), to fiscal years beginning after November 15, 2008,
and interim periods within those fiscal years. FSP FAS 157-2 became effective
upon issuance. It will be adopted by us on January 1, 2009.

      In March 2008, the FASB issued FAS No. 161, Disclosures about Derivative
Instruments and Hedging Activities, an amendment of FASB Statement No. 133. FAS
No. 161 attempts to improve the transparency of financial reporting by providing
additional information about how derivative and hedging activities affect an
entity's financial position, financial performance and cash flows. This
statement changes the disclosure requirements for derivative instruments and
hedging activities by requiring enhanced disclosure about (a) how and why an
entity uses derivative instruments, (b) how derivative instruments and related
hedged items are accounted for under Statement 133 and its related
interpretations, and (c) how derivative instruments and related hedged items
affect an entity's financial position, financial performance, and cash flows. To
meet these objectives, the Statement requires qualitative disclosures about
objectives and strategies for using derivatives, quantitative disclosures about
fair value amounts and of gains and losses on derivative instruments, and
disclosures about credit-risk-related contingent features in derivative
agreements. This disclosure framework is intended to better convey the purpose
of derivative use in terms of the risks that an entity is intending to manage.
SFAS 161 is effective for us January 1, 2009. We utilize interest rate swaps
which are designated as cash flow hedges under FAS 133 and therefore expect that
adoption of SFAS 161 will increase footnote disclosure to comply with the
disclosure requirements for financial statements issued after January 1, 2009.

Results of Operations:

         Net Income Summary

      For the quarter ended March 31, 2008, our net income was $243.0 million or
$0.54 basic income per average share related to common shareholders, as compared
to $67.4 million or $0.29 basic net income per average share for the quarter
ended March 31, 2007. Net income per average share increased by $0.25 per
average share available to common shareholders and total net income increased
$175.6 million for the quarter ended March 31, 2008, when compared to the
quarter ended March 31, 2007. We attribute the increase in total net income for
the quarter ended March 31, 2008 from the quarter ended March 31, 2007 to an
increase in net interest income, resulting from the increased asset base, and
the increase in interest rate spread. Net interest income increased by $184.1
million for the quarter ended March 31, 2008, as compared to the quarter ended
March 31, 2007.

                                       24


                               Net Income Summary
                (dollars in thousands, except for per share data)
                -------------------------------------------------


                                                                                          
                                                                              Quarter Ended      Quarter Ended
                                                                             March 31, 2008     March 31, 2007
                                                                            -------------------------------------
Interest income                                                                      $791,128           $449,564
Interest expense                                                                      537,606            380,164
                                                                            -------------------------------------
Net interest income                                                                   253,522             69,400
                                                                            -------------------------------------

Other income:
  Investment advisory and service fees                                                  6,598              5,562
  Gain on sale of investment securities                                                 9,417              6,145
  Gain on termination of interest rate swaps                                                -                 67
  Income from trading securities                                                        1,854              3,429
  Dividend income from available-for-sale equity securities                               941                  -
  Loss on other-than-temporarily impaired securities                                        -               (491)
                                                                            -------------------------------------
     Total other income                                                                18,810             14,712
                                                                            -------------------------------------

Expenses:
  Distribution fees                                                                       633                904
  General and administrative expenses                                                  23,995             12,886
                                                                            -------------------------------------
     Total expenses                                                                    24,628             13,790
                                                                            -------------------------------------

Income before income  taxes and minority interest                                     247,704             70,322

Income taxes                                                                            4,610              2,604

                                                                            -------------------------------------
Income before minority interest                                                       243,094             67,718

Minority interest                                                                          58                286
                                                                            -------------------------------------

Net Income                                                                            243,036             67,432

Dividends on preferred stock                                                            5,373              5,373
                                                                            -------------------------------------

Net income available to common shareholders                                          $237,663            $62,059
                                                                            =====================================


Weighted average number of basic common shares outstanding                        443,812,432        217,490,205
Weighted average number of diluted common shares outstanding                      452,967,457        225,928,127

Basic net income per average common share                                               $0.54              $0.29
Diluted net income per average common share                                             $0.53              $0.28

Average total assets                                                              $56,827,604        $35,150,250
Average equity                                                                     $5,835,604         $3,036,273

Return on average total assets                                                          1.71%              0.77%
Return on average equity                                                               16.66%              8.88%



         Interest Income and Average Earning Asset Yield

         We had average earning assets of $56.1 billion for the quarter ended
March 31, 2008. We had average earning assets of $31.7 billion for the quarter
ended March 31, 2007. Our primary source of income is interest income. Our
interest income was $791.1 million for the quarter ended March 31, 2008, and
$449.6 million for the quarter ended March 31, 2007. The yield on average
Investment Securities was 5.64% and 5.68% for the quarters ended March 31, 2008
and 2007, respectively. The prepayment speeds decreased to an average of 15% CPR
for the quarter ended March 31, 2008 from an average of 17% CPR for the quarter
ended March 31, 2007. Even though the yield on assets declined by .04%, the
total interest income increased by $341.5 million, due to the increase in
average earning assets.

                                       25


         Interest Expense and the Cost of Funds

         Our largest expense is the cost of borrowed funds. We had average
borrowed funds of $51.4 billion and total interest expense of $537.6 million for
the quarter ended March 31, 2008. We had average borrowed funds of $29.8 billion
and total interest expense of $380.2 million for the quarter ended March 31,
2007. Our average cost of funds was 4.18% for the quarter ended March 31, 2008
and 5.10% for the quarter ended March 31, 2007. The cost of funds rate decreased
by 92 basis points and the average borrowed funds increased by $21.6 billion for
the quarter ended March 31, 2008 when compared to the quarter ended March 31,
2007. Interest expense for the quarter ended March 31, 2008 increased by $157.4
million due to the substantial increase in the average repurchase balance. Since
a portion of our repurchase agreements are short term, changes in market rates
are directly reflected in our interest expense. In addition to short term
financing, the Company has entered into longer term repurchase agreements which
provide the counterparty with the right to call the balance prior to maturity
date. Our average cost of funds was 0.87% above average one-month LIBOR and
1.00% above average six-month LIBOR for the quarter ended March 31, 2008. Our
average cost of funds was 0.16% below average one-month LIBOR and 0.20% below
average six-month LIBOR for the quarter ended March 31, 2007. Our cost of funds,
when compared to six-month LIBOR and one-month LIBOR, increased in the first
quarter of 2008 because, in addition to short term financing, the Company has
entered into longer term repurchase agreements which typically have a higher
cost of funds.

         The table below shows our average borrowed funds and average cost of
funds as compared to average one-month and average six-month LIBOR for the
quarter ended March 31, 2008, the year ended December 31, 2007 and four quarters
in 2007.
                              Average Cost of Funds
                              ---------------------
      (Ratios for the quarters have been annualized, dollars in thousands)


                                                                                      

                                                                                                              Average
                                                                               Average       Average Cost     Cost of
                                                                               One-Month       of Funds        Funds
                                                           Average   Average   LIBOR          Relative to   Relative to
                           Average                Average  One-      Six-      Relative to     Average        Average
                           Borrowed    Interest   Cost of  Month     Month     Average Six-   One-Month      Six-Month
                            Funds      Expense    Funds    LIBOR     LIBOR     Month LIBOR      LIBOR          LIBOR
                         ----------- ----------- ------- -------- ----------- ------------- -------------- -------------
For the Quarter Ended
March 31, 2008           $51,399,101   $537,606    4.18%   3.31%     3.18%       0.13%         0.87%         1.00%
------------------------------------------------------------------------------------------------------------------------
For the Year Ended
 December 31, 2007       $37,967,215  $1,926,465   5.07%   5.19%     5.19%      (0.00%)       (0.12%)       (0.12%)
For the Quarter Ended
   December 31, 2007     $45,272,782   $558,435    4.93%   4.86%     4.85%       0.01%         0.07%         0.08%
For the Quarter Ended
  September 30, 2007     $40,201,513   $519,118    5.17%   5.37%     5.31%       0.07%        (0.20%)       (0.14%)
For the Quarter Ended
  June 30, 2007          $36,560,359   $468,748    5.13%   5.32%     5.37%      (0.05%)       (0.19%)       (0.24%)
For the Quarter Ended
  March 31, 2007         $29,834,208   $380,164    5.10%   5.26%     5.30%      (0.04%)       (0.16%)       (0.20%)


         Net Interest Income

         Our net interest income, which equals interest income less interest
expense, totaled $253.5 million for the quarter ended March 31, 2008, and $69.4
million for the quarter ended March 31, 2007. Our net interest income increased
for the quarter ended March 31, 2008, as compared to the quarter ended March 31,
2007, because of the increased average earning assets and the increased interest
rate spread. Our net interest spread, which equals the yield on our average
assets for the period less the average cost of funds for the period, was 1.46%
for the quarter ended March 31, 2008 as compared to 0.58% for the quarter ended
March 31, 2007. This 88 basis point increase in interest rate spread was the
result in the decreased cost of funds of 92 basis points, partially offset by a
decrease in the average yield of 4 basis points.

         The table below shows our interest income by average Investment
Securities held, total interest income, yield on average interest earning
assets, average balance of repurchase agreements, interest expense, average cost
of funds, net interest income, and net interest rate spread for the quarter
ended March 31, 2008, the year ended December 31, 2007 and the four quarters in
2007.

                                       26



                                                                                         
                                                  Net Interest Income
                        (Ratios for the quarters in have been annualized, dollars in thousands)

                                                         Yield on
                                Average                   Average      Average                Average             Net
                              Investment      Total      Interest     Balance of               Cost     Net     Interest
                               Securities    Interest     Earning     Repurchase   Interest      of    Interest   Rate
                                 Held         Income      Assets      Agreements    Expense    Funds    Income   Spread
                             ------------- ------------ -----------  ------------ ----------- ------- --------- --------
For the Quarter Ended
March 31, 2008               $  56,119,584 $    791,128      5.64 %  $ 51,399,101 $   537,606  4.18 % $ 253,522   1.46 %
------------------------------------------------------------------------------------------------------------------------
For the Year Ended
December 31, 2007            $  40,800,148 $  2,355,447      5.77 %  $ 37,967,215 $ 1,926,465  5.07 % $ 428,982   0.70 %
For the Quarter Ended
December 31, 2007            $  49,619,857 $    720,925      5.81 %  $ 45,272,782 $   558,435  4.93 % $ 162,490   0.88 %
 For the Quarter Ended
September 30, 2007           $  43,075,489 $    628,696      5.84 %  $ 40,201,513 $   519,118  5.17 % $ 109,578   0.67 %
For the Quarter Ended
June 30, 2007                $  38,822,274 $    556,262      5.73 %  $ 36,560,359 $   468,748  5.13 % $  87,514   0.60 %
For the Quarter Ended
March 31, 2007               $  31,682,974 $    449,564      5.68 %  $ 29,834,208 $   380,164  5.10 % $  69,400   0.58 %


         Investment Advisory and Service Fees

         FIDAC is a registered investment advisor which specializes in managing
fixed income securities. FIDAC generally receives annual net investment advisory
fees on the gross assets it manages, assists in managing or supervises. FIDAC
expanded its line of business in 2007 to manage Chimera Investment Corporation,
a newly-formed specialty finance company that invests in residential mortgage
loans, residential mortgage-backed securities, real estate related securities
and various other asset classes. At March 31, 2008, FIDAC had under management
approximately $3.2 billion in net assets and $12.7 billion in gross assets,
compared to $2.5 billion in net assets and $16.1 billion in gross assets at
March 31, 2007. Net investment advisory and service fees for the quarters ended
March 31, 2008 and 2007 totaled $6.0 million, and $4.7 million respectively, net
of fees paid to third parties pursuant to distribution service agreements for
facilitating and promoting distribution of shares or units to FIDAC's clients.
Gross assets under management will vary from time to time because of changes in
the amount of net assets FIDAC manages as well as changes in the amount of
leverage used by the various funds and accounts FIDAC manages.

         Gains and Losses on Sales of Investment Securities and Interest Rate
         Swaps

         For the quarter ended March 31, 2008, we sold Investment Securities
with a carrying value of $4.1 billion for an aggregate gain of $9.4 million. For
the quarter ended March 31, 2007, we sold Investment Securities with an
aggregate historical amortized value of $1.2 billion for an aggregate gain of
$6.1 million and terminated interest rates swap agreements with a notional
amount of $300 million for a gain of $67,000. We do not expect to sell assets on
a frequent basis, but may from time to time sell existing assets to move into
new assets, which our management believes might have higher risk-adjusted
returns, or to manage our balance sheet as part of our asset/liability
management strategy.

         Income from Trading Securities

         Gross income from trading securities held by our investment fund
totaled $1.9 million for the quarter ended March 31, 2008 and $3.4 million for
the quarter ended March 31, 2007.

         Dividend Income from Available-For-Sale Equity Securities

         We acquired approximately 3.6 million shares of common stock of
Chimera. The investment in Chimera is accounted for as available-for-sale equity
securities.

         Dividend income from available-for-sale equity securities totaled
$941,000 for the quarter ended March 31, 2008. For the quarter ended March 31,
2007 we did not have an investment in available-for-sale equity securities.

                                       27


         Loss on Other-Than-Temporarily Impaired Securities

         At each quarter end, we review each of our securities to determine if
an other-than-temporary impairment charge would be necessary. We will take these
charges if we determine that we do not intend to hold securities that were in an
unrealized loss position for a period of time, to maturity if necessary,
sufficient for a forecasted market price recovery up to or beyond the cost of
the investments. For the quarter ended March 31, 2008 there were no losses on
other-than-temporarily impaired securities. For the quarter ended March 31,
2007, the loss on other-than-temporarily impaired securities totaled $491,000.

         General and Administrative Expenses

         General and administrative (or G&A) expenses were $24.0 million for the
quarter ended March 31, 2008, and $12.9 million for the quarter ended March 31,
2007. G&A expenses as a percentage of average total assets was 0.17% and 0.15%
for the quarters ended March 31, 2008 and 2007 respectively. The increase in G&A
expenses of $11.1 million for the quarter March 31, 2008 was primarily the
result of increased salaries.

         The table below shows our total G&A expenses as compared to average
total assets and average equity for the quarter ended March 31, 2008 and the
year ended December 31, 2007and the four quarters in 2007.

                    G&A Expenses and Operating Expense Ratios
                    -----------------------------------------
      (ratios for the quarters have been annualized, dollars in thousands)


                                                                           
                                                                    Total G&A           Total G&A
                                                                 Expenses/Average   Expenses/Average
                                            Total G&A Expenses        Assets             Equity
                                            -------------------  ----------------  -------------------
 For the Quarter Ended March 31, 2008            $23,995              0.17%               1.64%
------------------------------------------------------------------------------------------------------
For the Year Ended December 31, 2007             $62,666              0.15%               1.69%
For  the Quarter Ended December 31, 2007         $20,174              0.16%               1.72%
For the Quarter Ended September 30, 2007         $17,334              0.16%               1.94%
For the Quarter Ended June 30, 2007              $12,272              0.12%               1.50%
For the Quarter Ended March 31, 2007             $12,886              0.15%               1.70%



Net Income and Return on Average Equity

         Our net income was $243.0 million for the quarter ended March 31, 2008,
and net income was $67.4 million for the quarter ended March 31, 2007. Our
return on average equity was 16.66% for the quarter ended March 31, 2008 and was
8.88% for the quarter ended March 31, 2007. Even with the increase in G&A
expenses, net income for the year increased by $175.6 million. We attribute the
increase in total net income for the quarter ended March 31, 2008 over the
quarter ended March 31, 2007 to the increase in interest rate spread and
increase in interest-earning assets.

         The table below shows our net interest income, net investment advisory
and service fees, gain (loss) on sale of Mortgage-Backed Securities and
termination of interest rate swaps, loss on other-than-temporarily impaired
securities, income from equity investment, G&A expenses, income taxes, minority
interest, and dividend income from equity investment, each as a percentage of
average equity, and the return on average equity for the quarter ended March 31,
2008, the year ended December 31, 2007, and the four quarters in 2007.

                     Components of Return on Average Equity
                     --------------------------------------
                 (Ratios for the quarters have been annualized)


                                                                                             

                                 Gain/(Loss)
                                  on Sale of
                                  Mortgage-
                                   Backed
                                  Securities   Loss on                         Dividend
                       Net           and      other-than-                       income
           Net      Investment    Interest    temporarily                        from
          Interest  Advisory and    Rate       impaired                        available-    G&A      Income  Minority   Return
          Income/     Service      Swaps/     securities/ Income from equity   for-sale    Expenses/ Taxes/    interest/    on
          Average   Fees/Average   Average     Average     investment/Average   equity     Average    Average  Average    Average
           Equity      Equity       Equity      Equity           Equity        securities   Equity    Equity    Equity    Equity
         --------------------------------------------------------------------------------------------------------------- --------
For the
 Year
 Ended
 March
 31, 2008   17.38%         0.41%       0.64%          -                 0.13%       0.06%    (1.64%)  (0.32%)     0.00%    16.66%
----------------------------------------------------------------------------------------------------------------------------------
For the
 Year
 Ended
 December
 31, 2007   11.56%         0.50%       0.57%      (0.03%)               0.52%       0.00%    (1.69%)  (0.24%)    (0.02%)   11.17%
For the
 Quarter
 Ended
 December
 31, 2007   13.89%         0.41%       0.16%          -                 0.61%       0.00%    (1.72%)  (0.26%)    (0.02%)   13.07%
For the
 Quarter
 Ended
September
 30, 2007   12.23%         0.49%       0.65%          -                 0.93%          -     (1.94%)  (0.26%)    (0.01%)   12.09%
For the
 Quarter
 Ended
June 30,
 2007       10.71%         0.55%       0.89%      (0.09%)               0.03%          -     (1.50%)  (0.10%)        -     10.49%
For the
 Quarter
 Ended
March 31,
 2007        9.14%         0.61%       0.82%      (0.06%)               0.45%          -     (1.70%)  (0.34%)    (0.04%)    8.88%




Financial Condition

         Investment Securities, Available for Sale

        All of our Mortgage-Backed Securities at March 31, 2008, were
adjustable-rate or fixed-rate mortgage-backed securities backed by single-family
mortgage loans. All of the mortgage assets underlying these mortgage-backed
securities were secured with a first lien position on the underlying
single-family properties. All of our mortgage-backed securities were FHLMC, FNMA
or GNMA mortgage pass-through certificates or CMOs, which carry an implied "AAA"
rating. All of our agency debentures are callable and carry an implied "AAA"
rating. We carry all of our investment assets at fair value.

         We accrete discount balances as an increase in interest income over the
life of discount Investment Securities and we amortize premium balances as a
decrease in interest income over the life of premium Investment Securities. At
March 31, 2008 and December 31, 2007, we had on our balance sheet a total of
$79.1 million and $77.4 million, respectively, of unamortized discount (which is
the difference between the remaining principal value and current historical
amortized cost of our investment securities acquired at a price below principal
value) and a total of $462.4 million and $405.8 million, respectively, of
unamortized premium (which is the difference between the remaining principal
value and the current historical amortized cost of our investment securities
acquired at a price above principal value).

         We received mortgage principal repayments of $2.5 billion for the
quarter ended March 31, 2008, and $1.7 billion for the quarter ended March 31,
2007. The average prepayment speed for the quarter ended March 31, 2008 and 2007
was 15%, and 17% respectively. During the quarter ended March 31, 2008, the
average CPR declined to 15% from 17% during the quarter ended March 31, 2007,
due to a decline in refinancing activity. Given our current portfolio
composition, if mortgage principal prepayment rates were to increase over the
life of our Mortgage-Backed Securities, all other factors being equal, our net
interest income would decrease during the life of these mortgage-backed
securities as we would be required to amortize our net premium balance into
income over a shorter time period. Similarly, if mortgage principal prepayment
rates were to decrease over the life of our Mortgage-Backed Securities, all
other factors being equal, our net interest income would increase during the
life of these Mortgage-Backed Securities as we would amortize our net premium
balance over a longer time period.

         The table below summarizes certain characteristics of our Investment
Securities at March 31, 2008, December 31, 2007, September 30, 2007, June 30,
2007, and March 31, 2007.

                              Investment Securities
                              ---------------------
                             (dollars in thousands)


                                                                                               
                                                                         Amortized                      Fair         Weighted
                               Principal        Net      Amortized    Cost/Principal               Value/Principal   Average
                                 Amount       Premium       Cost          Amount      Fair Value        Amount         Yield
                              -------------  ---------  ------------  -------------  -----------  ----------------  ----------
 At March 31, 2008            $56,006,707     $383,334   $56,390,041     100.68%     $56,853,862     101.51%         5.36%
------------------------------------------------------------------------------------------------------------------------------
At December 31, 2007          $52,569,598     $328,376   $52,897,974     100.62%     $53,133,443     101.07%         5.75%
At September 30, 2007         $44,904,820     $229,713   $45,134,533     100.51%     $44,890,633      99.97%         5.74%
At June 30, 2007              $39,102,277     $211,438   $39,313,715     100.54%     $38,753,509      99.11%         5.71%
At March 31, 2007             $39,053,196     $195,649   $39,248,845     100.50%     $39,230,648     100.45%         5.67%


         The table below summarizes certain characteristics of our Investment
Securities at March 31, 2008, December 31, 2007, September 30, 2007, June 30,
2007, and March 31, 2007. The index level for adjustable-rate Investment
Securities is the weighted average rate of the various short-term interest rate
indices, which determine the coupon rate.

                                       29


              Adjustable-Rate Investment Security Characteristics
              ---------------------------------------------------
                             (dollars in thousands)


                                                                                 
                                                                                                    Principal
                                                                                                     Amount at
                                                            Weighted                              Period End as %
                                              Weighted    Average Term   Weighted      Weighted          of
                                               Average         to        Average       Average        Total
                              Principal        Coupon         Next        Lifetime      Asset        Investment
                                 Amount         Rate       Adjustment       Cap         Yield       Securities
                            --------------- ------------- ------------ ------------- ------------ ---------------
 At March 31, 2008          $    17,487,518         5.19%    35 months         9.73%        4.40%          31.22%
-----------------------------------------------------------------------------------------------------------------
At December 31, 2007        $    15,331,447         5.90%    39 months         9.89%        5.63%          29.16%
At September 30, 2007       $    13,148,355         5.99%    41 months        10.02%        5.68%          29.28%
At June 30, 2007            $     9,553,827         5.85%    32 months        10.11%        5.77%          24.43%
At March 31, 2007           $     9,657,221         5.79%    30 months        10.05%        5.66%          24.73%




                 Fixed-Rate Investment Security Characteristics
                 ----------------------------------------------
                             (dollars in thousands)


                                                              
                                                                          Principal Amount at
                                                                                  Period
                                                                           End as % of Total
                       Principal     Weighted Average  Weighted Average         Investment
                         Amount        Coupon Rate        Asset Yield          Securities
                     -------------- ------------------ ----------------- -----------------------
At March 31, 2008       $38,519,189              5.98%             5.80%                  68.78%
------------------------------------------------------------------------------------------------
At December 31, 2007    $37,238,151              6.00%             5.80%                  70.84%
At September 30,
 2007                   $31,756,465              5.93%             5.76%                  70.72%
At June 30, 2007        $29,548,450              5.87%             5.69%                  75.57%
At March 31, 2007       $29,395,975              5.85%             5.67%                  75.27%



         At March 31, 2008 and December 31, 2007, we held Investment Securities
with coupons linked to various indices. The following tables detail the
portfolio characteristics by index.


                 Adjustable-Rate Investment Securities by Index
                 ----------------------------------------------
                                 March 31, 2008
                                 --------------



                                                                                    
                                                                         12-      11th              Monthly
                                                   One-   Six-  Twelve  Month   District   1-Year   Federal
                                                   Month  Month Month   Moving   Cost of  Treasury  Cost of     Other
                                                  Libor  Libor  Libor  Average    Funds     Index    Funds   Indexes(1)
                                                  ------ ------ ------ -------- --------- --------- -------- -----------

          Weighted Average Term
          to Next Adjustment                       1 mo. 32 mo. 61 mo.    1 mo.     1 mo.    35 mo.    1 mo.      14 mo.

          Weighted Average
          Annual Period Cap                        6.42%   2.8%  2.00%    0.01%     0.00%     1.90%    0.00%       1.94%

          Weighted Average
          Lifetime Cap at
          March 31, 2008                          10.73% 10.73% 10.99%    9.19%    11.29%    10.91%   13.43%      12.01%

          Investment Principal
          Value as Percentage of
          Investment Securities at
          March 31, 2008                           9.62%  2.26% 14.81%    0.72%     0.22%     3.39%    0.12%       0.08%
(1)   Combination of indexes that account for less than 0.05% of total investment securities.





                 Adjustable-Rate Investment Securities by Index
                 ----------------------------------------------
                                December 31, 2007
                                -----------------



                                                                         
                                               12-      11th                        Monthly   One-   Twelve
                         One-   Six-  Twelve  Month    District  1-Year    3-Year   Federal   Month   Month
                        Month  Month  Month   Moving   Cost of   Treasury  Treasury Cost of  Libor-  Libor-     Other
                        Libor  Libor  Libor   Average   Funds     Index     Index    Funds     USD     USD   Indexes(1)
                        ------ ------ ------ -------- --------- --------- --------- -------- ------- ------- -----------

    Weighted Average
     Term to
    Next Adjustment      1 mo. 38 mo. 72 mo.    1 mo.     1 mo.    36 mo.    18 mo.    1 mo.   1 mo.  60 mo.      10 mo.

    Weighted Average
     Annual
    Period Cap           6.48%  1.72%  2.00%     .42%     0.00%     1.88%     2.07%    0.00%   2.00%   2.00%       1.84%

    Weighted Average
     Lifetime
    Cap at December 31,
     2007                7.13% 11.25% 11.08%    9.15%    12.08%    10.73%    13.18%   13.43%   12.8%  10.94%     10.73 %

    Investment Principal
     Value as
    Percentage of
     Investment
    Securities at
     December 31, 2007   8.24%  1.89%  7.23%    0.67%     0.19%     3.39%     0.05%    0.13%   0.19%   7.14%       0.04%
          (1)  Combination of indexes that account for less than 0.05% of total investment securities.



                                       30


     Trading Securities and Trading Securities Sold, Not Yet Purchased

         Trading securities and trading securities sold, not yet purchased, are
included in the balance sheet as a result of consolidating the financial
statements of an affiliated investment fund. The resulting realized and
unrealized gains and losses are reflected in the statements of operations. The
fair value of the trading securities was $1.8 million and the trading securities
sold, not yet purchased, was $37.3 million at March 31, 2008. The fair value of
the trading securities was $11.7 million and the trading securities sold, not
yet purchased, was $32.8 million at December 31, 2007.

         Borrowings

         To date, our debt has consisted entirely of borrowings collateralized
by a pledge of our Investment Securities. These borrowings appear on our
statement of financial condition as repurchase agreements. At March 31, 2008, we
had established uncommitted borrowing facilities in this market with 30 lenders
in amounts which we believe are in excess of our needs. All of our Investment
Securities are currently accepted as collateral for these borrowings. However,
we limit our borrowings, and thus our potential asset growth, in order to
maintain unused borrowing capacity and thus increase the liquidity and strength
of our balance sheet.

         For the quarter ended March 31, 2008, the term to maturity of our
borrowings ranged from one day to ten years. We have entered into structured
borrowings giving the counterparty the right to call the balance prior to
maturity. The weighted average original term to maturity of our borrowings was
266 days at March 31, 2008. For the quarter ended March 31, 2007, the term to
maturity of our borrowings ranged from one day to three years, with a weighted
average original term to maturity of 245 days at March 31, 2007.

         At March 31, 2008, the weighted average cost of funds for all of our
borrowings was 3.85% with the effect of the interest rate swaps, and the
weighted average term to next rate adjustment was 229 days. At March 31, 2007,
the weighted average cost of funds for all of our borrowings 5.17% and the
weighted average term to next rate adjustment was 200 days.

         Liquidity

         Liquidity, which is our ability to turn non-cash assets into cash,
allows us to purchase additional investment securities and to pledge additional
assets to secure existing borrowings should the value of our pledged assets
decline. We may need to pledge assets for interest rate swaps, if the value of
the swaps decline. Potential immediate sources of liquidity for us include cash
balances and unused borrowing capacity. Unused borrowing capacity will vary over
time as the market value of our investment securities varies. Our non-cash
assets are largely actual or implied AAA assets, and accordingly, we have not
had, nor do we anticipate having, difficulty in converting our assets to cash.
Our balance sheet also generates liquidity on an on-going basis through mortgage
principal repayments and net earnings held prior to payment as dividends. Should
our needs ever exceed these on-going sources of liquidity plus the immediate
sources of liquidity discussed above, we believe that in most circumstances our
Investment Securities could be sold to raise cash. The maintenance of liquidity
is one of the goals of our capital investment policy. Under this policy, we
limit asset growth in order to preserve unused borrowing capacity for liquidity
management purposes.

         Borrowings under our repurchase agreements increased by $5.3 billion to
$51.3 billion at March 31, 2008, from $46.0 billion at December 31, 2007. The
increase in borrowings was the result of our deployment of additional capital
raised during 2007 and the first quarter of 2008, which permitted us to increase
our borrowings.

                                       31


         We anticipate that, upon repayment of each borrowing under a repurchase
agreement, we will use the collateral immediately for borrowing under a new
repurchase agreement. We have not at the present time entered into any
commitment agreements under which the lender would be required to enter into new
repurchase agreements during a specified period of time, nor do we presently
plan to have liquidity facilities with commercial banks.

         Under our repurchase agreements, we may be required to pledge
additional assets to our repurchase agreement counterparties (i.e., lenders) in
the event the estimated fair value of the existing pledged collateral under such
agreements declines and such lenders demand additional collateral (a "margin
call"), which may take the form of additional securities or cash. Similarly, if
the estimated fair value of our Investment Securities increases due to changes
in market interest rates of market factors, lenders may release collateral back
to us. Specifically, margin calls result from a decline in the value of the our
Mortgage-Backed Securities securing our repurchase agreements, prepayments on
the mortgages securing such Mortgage-Backed Securities and to changes in the
estimated fair value of such Mortgage-Backed Securities generally due to
principal reduction of such Mortgage-Backed Securities from scheduled
amortization and resulting from changes in market interest rates and other
market factors. Through March 31, 2008, we did not have any margin calls on our
repurchase agreements that we were not able to satisfy with either cash or
additional pledged collateral. However, should prepayment speeds on the
mortgages underlying our Mortgage-Backed Securities and/or market interest rates
suddenly increase, margin calls on our repurchase agreements could result,
causing an adverse change in our liquidity position.

         The following table summarizes the effect on our liquidity and cash
flows from contractual obligations for repurchase agreements, interest expense
on repurchase agreements, the non-cancelable office lease and employment
agreements at March 31, 2008.


                                                                                          

                                                                  (dollars in thousands)
                                                                  ----------------------
                                         Within One      One to Three     Three to      More than
Contractual Obligations                    Year              Years       Five Years     Five Years         Total
---------------------------------------------------------------------------------------------------------------------
Repurchase agreements                      $43,674,007      $3,800,000   $2,450,000      $1,400,000      $51,324,007
Interest expense on repurchase
agreements                                     374,880         442,921      209,590         230,002        1,257,393
Long-term operating lease obligations
                                                   399             532            -               -              931
Employment contracts                            64,342           8,895            -               -           73,237
                                       ------------------------------------------------------------------------------
Total                                      $44,113,628      $4,252,348   $2,659,590      $1,630,002      $52,655,568

                                       ================ =============== ============ =============== ================


         Stockholders' Equity

         During the quarter ended March 31, 2008, we declared dividends to
common shareholders totaling $224.8 million or $0.48 per share, which were paid
to shareholders on April 29, 2008. During the quarter ended March 31, 2008, we
declared and paid dividends to Series A Preferred shareholders totaling $3.6
million or $0.492188 per share, and Series B Preferred shareholders totaling
$1.7 million or $0.375 per share. During the quarter ended March 31, 2007, we
declared dividends to common shareholders totaling $52.6 million or $0.20 per
share, which were paid on April 26, 2007. During the quarter ended March 31,
2007, we declared and paid dividends to Series A Preferred shareholders totaling
$3.6 million or $0.492188 per share, and Series B Preferred shareholders
totaling $1.7 million or $0.375 per share.

         On January 23, 2008 we entered into an underwriting agreement pursuant
to which we sold 58,650,000 shares of our common stock for net proceeds
following underwriting expenses of approximately $1.1 billion. This transaction
settled on January 29, 2008.

         During the quarter ended March 31, 2008, we raised $54.6 million by
issuing 3.3 million shares through the Direct Purchase and Dividend Reinvestment
Program.

         During the quarter ended March 31, 2008, 170,617 options were exercised
under the Long-Term Stock Incentive Plan, or Incentive Plan, for an aggregate
exercise price of $1.6 million.

                                       32


         On August 3, 2006, we entered into an ATM Equity Offering(sm) Sales
Agreement with Merrill Lynch & Co. and Merrill Lynch, Pierce, Fenner & Smith
Incorporated, relating to the sale of shares of common stock from time to time
through Merrill Lynch. Sales of the shares, if any, are made by means of
ordinary brokers' transaction on the New York Stock Exchange. During the quarter
ended March 31, 2008, 588,000 shares of our common stock were issued pursuant to
this program, totaling $11.5 million in net proceeds. On August 3, 2006, we
entered into an ATM Equity Sales Agreement with UBS Securities LLC, relating to
the sale of shares of our common stock from time to time through UBS Securities.
Sales of the shares, if any, will be made by means of ordinary brokers'
transaction on the New York Stock Exchange. During the quarter ended March 31,
2008, 3.8 million shares of our common stock were issued pursuant to this
program, totaling $60.3 million in net proceeds.


         Unrealized Gains and Losses

         With our "available-for-sale" accounting treatment, unrealized
fluctuations in fair values of assets do not impact our GAAP or taxable income
but rather are reflected on our statement of financial condition by changing the
carrying value of the asset with the change included in stockholders' equity
under "Accumulated Other Comprehensive Income (Loss)." By accounting for our
assets in this manner, we hope to provide useful information to stockholders and
creditors and to preserve flexibility to sell assets in the future without
having to change accounting methods.

         As a result of us using fair value accounting treatment, our book value
and book value per share are likely to fluctuate far more than if we used
historical amortized cost accounting. As a result, comparisons with companies
that use historical cost accounting for some or all of their investments may not
be meaningful.

         The table below shows unrealized gains and losses on the Investment
Securities, available-for-sale equity securities and interest rate swaps in our
portfolio.


                                                                                            
                                        Unrealized Gains and Losses
                                        ---------------------------
                                          (dollars in thousands)
                                             December 31,       September 30,
                          March 31, 2008          2007              2007          June 30, 2007    March 31, 2007
                         -------------------------------------------------------------------------------------------
Unrealized gain                  $654,506          $379,348             $68,015         $102,641           $138,211
Unrealized loss                  (990,320)         (531,545)           (453,974)        (570,281)          (198,251)
                         -------------------------------------------------------------------------------------------
Net Unrealized loss             ($335,814)        ($152,197)          ($385,959)       ($467,640)          ($60,040)
                         ===========================================================================================


         Unrealized changes in the estimated net fair value of investment
securities have one direct effect on our potential earnings and dividends:
positive fair value changes increase our equity base and allow us to increase
our borrowing capacity while negative changes tend to limit borrowing capacity
under our capital investment policy. A very large negative change in the net
fair value of our investment securities might impair our liquidity position,
requiring us to sell assets with the likely result of realized losses upon sale.

         Leverage

         Our debt-to-equity ratio at March 31, 2008 and December 31, 2007 was
8.1:1 and 8.7:1, respectively. We generally expect to maintain a ratio of
debt-to-equity of between 8:1 and 12:1, although the ratio may vary from this
range from time to time based upon various factors, including our management's
opinion of the level of risk of our assets and liabilities, our liquidity
position, our level of unused borrowing capacity and over-collateralization
levels required by lenders when we pledge assets to secure borrowings.

         Our target debt-to-equity ratio is determined under our capital
investment policy. Should our actual debt-to-equity ratio increase above the
target level due to asset acquisition or market value fluctuations in assets, we
will cease to acquire new assets. Our management will, at that time, present a
plan to our board of directors to bring us back to our target debt-to-equity
ratio; in many circumstances, this would be accomplished over time by the
monthly reduction of the balance of our Mortgage-Backed Securities through
principal repayments.



                                       33


         Asset/Liability Management and Effect of Changes in Interest Rates

         We continually review our asset/liability management strategy with
respect to interest rate risk, mortgage prepayment risk, credit risk and the
related issues of capital adequacy and liquidity. Our goal is to provide
attractive risk-adjusted stockholder returns while maintaining what we believe
is a strong balance sheet.

         We seek to manage the extent to which our net income changes as a
function of changes in interest rates by matching adjustable-rate assets with
variable-rate borrowings. In addition, we have attempted to mitigate the
potential impact on net income of periodic and lifetime coupon adjustment
restrictions in our portfolio of investment securities by entering into interest
rate swaps. At March 31, 2008, we had entered into swap agreements with a total
notional amount of $17.0 billion. We agreed to pay a weighted average pay rate
of 4.90% and receive a floating rate based on one month LIBOR. At December 31,
2007, we entered into swap agreements with a total notional amount of $16.2
billion. We agreed to pay a weighted average pay rate of 5.03% and receive a
floating rate based on one month LIBOR. We may enter into similar derivative
transactions in the future by entering into interest rate collars, caps or
floors or purchasing interest only securities.

         Changes in interest rates may also affect the rate of mortgage
principal prepayments and, as a result, prepayments on mortgage-backed
securities. We seek to mitigate the effect of changes in the mortgage principal
repayment rate by balancing assets we purchase at a premium with assets we
purchase at a discount. To date, the aggregate premium exceeds the aggregate
discount on our mortgage-backed securities. As a result, prepayments, which
result in the expensing of unamortized premium, will reduce our net income
compared to what net income would be absent such prepayments.

         Off-Balance Sheet Arrangements

         We do not have any relationships with unconsolidated entities or
financial partnerships, such as entities often referred to as structured finance
or special purpose entities, which would have been established for the purpose
of facilitating off-balance sheet arrangements or other contractually narrow or
limited purposes. Further, we have not guaranteed any obligations of
unconsolidated entities nor do we have any commitment or intent to provide
funding to any such entities. As such, we are not materially exposed to any
market, credit, liquidity or financing risk that could arise if we had engaged
in such relationships.

         Capital Resources

         At March 31, 2008, we had no material commitments for capital
expenditures.

         Inflation

         Virtually all of our assets and liabilities are financial in nature. As
a result, interest rates and other factors drive our performance far more than
does inflation. Changes in interest rates do not necessarily correlate with
inflation rates or changes in inflation rates. Our financial statements are
prepared in accordance with GAAP and our dividends are based upon our net income
as calculated for tax purposes; in each case, our activities and balance sheet
are measured with reference to historical cost or fair market value without
considering inflation.

         Other Matters

         We calculate that at least 75% of our assets were qualified REIT
assets, as defined in the Code for the quarters ended March 31, 2008 and 2007.
We also calculate that our revenue qualifies for the 75% source of income test
and for the 95% source of income test rules for the quarters ended March 31,
2008 and 2007. Consequently, we met the REIT income and asset test. We also met
all REIT requirements regarding the ownership of our common stock and the
distribution of our net income. Therefore, as of March 31, 2008 and December 31,
2007 we believe that we qualified as a REIT under the Code.

                                       34


         We at all times intend to conduct our business so as not to become
regulated as an investment company under the Investment Company Act of 1940, or
the Investment Company Act. If we were to become regulated as an investment
company, then our use of leverage would be substantially reduced. The Investment
Company Act exempts entities that are "primarily engaged in the business of
purchasing or otherwise acquiring mortgages and other liens on and interests in
real estate" (qualifying interests). Under current interpretation of the staff
of the SEC, in order to qualify for this exemption, we must maintain at least
55% of our assets directly in qualifying interests and at least 80% of our
assets in qualifying interests plus other real estate related assets. In
addition, unless certain mortgage securities represent all the certificates
issued with respect to an underlying pool of mortgages, the Mortgage-Backed
Securities may be treated as securities separate from the underlying mortgage
loans and, thus, may not be considered qualifying interests for purposes of the
55% requirement. We calculate that as of March 31, 2008 and December 31, 2007,
we were in compliance with this requirement.


                                       35


ITEM 3   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
-------------------------------------------------------------------

MARKET RISK
         Market risk is the exposure to loss resulting from changes in interest
rates, foreign currency exchange rates, commodity prices and equity prices. The
primary market risk to which we are exposed is interest rate risk, which is
highly sensitive to many factors, including governmental monetary and tax
policies, domestic and international economic and political considerations and
other factors beyond our control. Changes in the general level of interest rates
can affect our net interest income, which is the difference between the interest
income earned on interest-earning assets and the interest expense incurred in
connection with our interest-bearing liabilities, by affecting the spread
between our interest-earning assets and interest-bearing liabilities. Changes in
the level of interest rates also can affect the value of our Mortgage-Backed
Securities and our ability to realize gains from the sale of these assets. We
may utilize a variety of financial instruments, including interest rate swaps,
caps, floors, inverse floaters and other interest rate exchange contracts, in
order to limit the effects of interest rates on our operations. When we use
these types of derivatives to hedge the risk of interest-earning assets or
interest-bearing liabilities, we may be subject to certain risks, including the
risk that losses on a hedge position will reduce the funds available for
payments to holders of securities and that the losses may exceed the amount we
invested in the instruments.

         Our profitability and the value of our portfolio (including interest
rate swaps) may be adversely affected during any period as a result of changing
interest rates. The following table quantifies the potential changes in net
interest income, portfolio value should interest rates go up or down 25, 50, and
75 basis points, assuming the yield curves of the rate shocks will be parallel
to each other and the current yield curve. All changes in income and value are
measured as percentage changes from the projected net interest income and
portfolio value at the base interest rate scenario. The base interest rate
scenario assumes interest rates at March 31, 2008 and various estimates
regarding prepayment and all activities are made at each level of rate shock.
Actual results could differ significantly from these estimates.


                                                                                          
                                                                                   Projected Percentage Change in
                                            Projected Percentage Change in         Portfolio Value, with Effect of
        Change in Interest Rate                   Net Interest Income                    Interest Rate Swaps
----------------------------------------------------------------------------------------------------------------------

-75 Basis Points                                        11.28%                                  2.32%
-50 Basis Points                                         6.86%                                  2.07%
-25 Basis Points                                         2.82%                                  1.70%
Base Interest Rate                                         -                                      -
+25 Basis Points                                        (4.14%)                                 0.63%
+50 Basis Points                                        (8.47%)                                (0.09%)
+75 Basis Points                                       (12.80%)                                (0.91%)


ASSET AND LIABILITY MANAGEMENT
         Asset and liability management is concerned with the timing and
magnitude of the repricing of assets and liabilities. We attempt to control
risks associated with interest rate movements. Methods for evaluating interest
rate risk include an analysis of our interest rate sensitivity "gap", which is
the difference between interest-earning assets and interest-bearing liabilities
maturing or repricing within a given time period. A gap is considered positive
when the amount of interest-rate sensitive assets exceeds the amount of
interest-rate sensitive liabilities. A gap is considered negative when the
amount of interest-rate sensitive liabilities exceeds interest-rate sensitive
assets. During a period of rising interest rates, a negative gap would tend to
adversely affect net interest income, while a positive gap would tend to result
in an increase in net interest income. During a period of falling interest
rates, a negative gap would tend to result in an increase in net interest
income, while a positive gap would tend to affect net interest income adversely.
Because different types of assets and liabilities with the same or similar
maturities may react differently to changes in overall market rates or
conditions, changes in interest rates may affect net interest income positively
or negatively even if an institution were perfectly matched in each maturity
category.
         The following table sets forth the estimated maturity or repricing of
our interest-earning assets and interest-bearing liabilities at March 31, 2008.
The amounts of assets and liabilities shown within a particular period were
determined in accordance with the contractual terms of the assets and
liabilities, except adjustable-rate loans, and securities are included in the
period in which their interest rates are first scheduled to adjust and not in
the period in which they mature and does include the effect of the interest rate
swaps. The interest rate sensitivity of our assets and liabilities in the table
could vary substantially based on actual prepayment experience.

                                       36



                                                                                              

                                                                          More than 1 Year
                                         Within 3 Months                     to 3 Years      3 Years and
                                                           4-12 Months                           Over          Total
                                                                     (dollars in thousands)
                                         --------------------------------------------------------------------------------
Rate Sensitive Assets:
  Investment Securities  (Principal)          $6,380,808       $1,264,878       $1,731,284    $46,629,738    $56,006,708
 Cash Equivalents                              1,420,000                -                -              -      1,420,000
 Reverse Repurchase Agreements                   800,000                -                -              -        800,000
                                         --------------------------------------------------------------------------------
  Total Rate Sensitive Assets                  8,600,808        1,264,878        1,731,284     46,629,738     58,226,708

Rate Sensitive Liabilities:
  Repurchase Agreements,
    with the effect of swaps                  27,484,857        2,487,000       12,642,300      8,709,650     51,324,007
                                         --------------------------------------------------------------------------------

Interest rate sensitivity gap               ($18,884,049)     ($1,222,322)    ($10,911,016)   $37,920,088     $6,902,701
                                         ================================================================================

Cumulative rate sensitivity gap             ($18,884,049)    ($20,106,372)    ($31,017,387)    $6,902,700
                                         =================================================================

Cumulative interest rate sensitivity
gap as a percentage of total
rate-sensitive assets                               (34%)            (36%)            (55%)           12%
                                         =================================================================


        Our analysis of risks is based on management's experience, estimates,
models and assumptions. These analyses rely on models which utilize estimates of
fair value and interest rate sensitivity. Actual economic conditions or
implementation of investment decisions by our management may produce results
that differ significantly from the estimates and assumptions used in our models
and the projected results shown in the above tables and in this report. These
analyses contain certain forward-looking statements and are subject to the safe
harbor statement set forth under the heading, "Special Note Regarding
Forward-Looking Statements."

                                       37


ITEM 4.       CONTROLS AND PROCEDURES


      Our management, including our Chief Executive Officer (the "CEO") and
Chief Financial Officer (the "CFO"), reviewed and evaluated the effectiveness of
the design and operation of our disclosure controls and procedures (as defined
in Rule 13a-15(e) and 15d-15(e) of the Securities Exchange Act) as of the end of
the period covered by this quarterly report. Based on that review and
evaluation, the CEO and CFO have concluded that our current disclosure controls
and procedures, as designed and implemented, (1) were effective in ensuring that
information regarding the Company and its subsidiaries is made known to our
management, including our CEO and CFO, by our employees, as appropriate to allow
timely decisions regarding required disclosure and (2) were effective in
providing reasonable assurance that information the Company must disclose in its
periodic reports under the Securities Exchange Act is recorded, processed,
summarized and reported within the time periods prescribed by the SEC's rules
and forms. There have been no changes in our internal control over financial
reporting that occurred during the last fiscal quarter that have materially
affected, or is reasonably likely to materially affect, our internal control
over financial reporting.

                                       38


PART II. OTHER INFORMATION

Item 1.  LEGAL PROCEEDINGS

         From time to time, we are involved in various claims and legal actions
arising in the ordinary course of business. In the opinion of management, the
ultimate disposition of these matters will not have a material adverse effect on
our consolidated financial statements.

Item 1A. RISK FACTORS

         In addition to the other information set forth in this report, you
should carefully consider the factors discussed in Part I, "Item 1A. Risk
Factors" in our Annual Report on Form 10-K for the year ended December 31, 2007,
which could materially affect our business, financial condition or future
results. The materialization of any risks and uncertainties identified in our
forward looking statements contained in this report together with those
previously disclosed in the Form 10-K or those that are presently unforeseen
could result in significant adverse effects on our financial condition, results
of operations and cash flows. See Item 2. "Management's Discussion and Analysis
of Financial Condition and Results of Operations -- Special Note Regarding
Forward Looking Statements" in this quarterly report on Form 10-Q. The
information presented below updates and should be read in conjunction with the
risk factors and information disclosed in that Form 10-K.

Agency Mortgage-Backed Securities that are guaranteed by FNMA and FHLMC are
subject to the risk that these U.S. Government-sponsored entities may not be
able to fully satisfy their guarantee obligations, which may adversely affect
the value of our investment portfolio and our ability to sell or finance these
securities.

         The interest and principal payments we expect to receive on the
Mortgage-Backed Securities in which we intend to invest will be guaranteed by
FNMA, FHLMC, or GNMA. Unlike the GNMA certificates in which we may invest, the
principal and interest on securities issued by FNMA and FHLMC are not guaranteed
by the U.S. Government. All the Mortgage-Backed Securities in which we invest
depend on a steady stream of payments on the mortgages underlying the
securities. The recent economic challenges in the residential mortgage market
have affected the financial results of FNMA and FHLMC. For the year ended 2007,
both FNMA and FHLMC reported substantial losses. FNMA has also reported a net
loss of $2.2 billion in the first quarter 2008, compared with a fourth quarter
2007 net loss of $3.6 billion. FNMA recently stated that it expects severe
weakness in the housing market to continue in 2008. If FNMA and FHLMC continue
to suffer significant losses, their ability to honor their respective
Mortgage-Backed Securities guarantees may be adversely affected. Further, any
actual or perceived financial challenges at either FNMA or FHLMC could cause the
rating agencies to downgrade the corporate credit ratings of FNMA or FHLMC.

         Any failure to honor guarantees on Mortgage-Backed Securities by FNMA
or FHLMC or any downgrade of securities issued by FNMA or FHLMC by the rating
agencies could cause a significant decline in the cash flow from, and the value
of, any Mortgage-Backed Securities we may own and the market for these
securities may be adversely affected for a significant period of time. We may be
unable to sell or finance Mortgage-Backed Securities on favorable terms or at
all and our financial position and results of operations could be adversely
affected.


                                       39


Item 6.  EXHIBITS

Exhibits:

The exhibits required by this item are set forth on the Exhibit Index attached
hereto.

                                  EXHIBIT INDEX

Exhibit       Exhibit Description
Number

3.1           Articles of Amendment and Restatement of the Articles of
              Incorporation of the Registrant (incorporated by reference to
              Exhibit 3.2 to the Registrant's Registration Statement on Form
              S-11 (Registration No. 333-32913) filed with the Securities and
              Exchange Commission on August 5, 1997).
3.2           Articles of Amendment of the Articles of Incorporation of the
              Registrant (incorporated by reference to Exhibit 3.1 of the
              Registrant's Registration Statement on Form S-3 (Registration
              Statement 333-74618) filed with the Securities and Exchange
              Commission on June 12, 2002).
3.3           Articles of Amendment of the Articles of Incorporation of the
              Registrant (incorporated by reference to Exhibit 3.1 of the
              Registrant's Form 8-K (filed with the Securities and Exchange
              Commission on August 3, 2006).
3.4           Articles of Amendment of the Registrant.
3.5           Form of Articles Supplementary designating the Registrant's 7.875%
              Series A Cumulative Redeemable Preferred Stock, liquidation
              preference $25.00 per share (incorporated by reference to Exhibit
              3.3 to the Registrant's 8-A filed April 1, 2004).
3.6           Articles Supplementary of the Registrant's designating an
              additional 2,750,000 shares of the Company's 7.875% Series A
              Cumulative Redeemable Preferred Stock, as filed with the State
              Department of Assessments and Taxation of Maryland on October 15,
              2004 (incorporated by reference to Exhibit 3.2 to the Registrant's
              8-K filed October 4, 2004).
3.7           Articles Supplementary designating the Registrant's 6% Series B
              Cumulative Convertible Preferred Stock, liquidation preference
              $25.00 per share (incorporated by reference to Exhibit 3.1 to the
              Registrant's 8-K filed April 10, 2006).
3.8           Bylaws of the Registrant, as amended (incorporated by reference to
              Exhibit 3.3 to the Registrant's Registration Statement on Form
              S-11 (Registration No. 333-32913) filed with the Securities and
              Exchange Commission on August 5, 1997).
4.1           Specimen Common Stock Certificate (incorporated by reference to
              Exhibit 4.1 to Amendment No. 1 to the Registrant's Registration
              Statement on Form S-11 (Registration No. 333-32913) filed with the
              Securities and Exchange Commission on September 17, 1997).
4.2           Specimen Preferred Stock Certificate (incorporated by reference to
              Exhibit 4.2 to the Registrant's Registration Statement on Form S-3
              (Registration No. 333-74618) filed with the Securities and
              Exchange Commission on December 5, 2001).
4.3           Specimen Series A Preferred Stock Certificate (incorporated by
              reference to Exhibit 4.1 of the Registrant's Registration
              Statement on Form 8-A filed with the SEC on April 1, 2004).
4.4           Specimen Series B Preferred Stock Certificate (incorporated by
              reference to Exhibit 4.1 to the Registrant's Form 8-K filed with
              the Securities and Exchange Commission on April 10, 2006).
31.1          Certification of Michael A.J. Farrell, Chairman, Chief Executive
              Officer, and President of the Registrant, pursuant to 18 U.S.C.
              Section 1350 as adopted pursuant to Section 302 of the
              Sarbanes-Oxley Act of 2002.
31.2          Certification of Kathryn F. Fagan, Chief Financial Officer and
              Treasurer of the Registrant, pursuant to 18 U.S.C. Section 1350 as
              adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1          Certification of Michael A.J. Farrell, Chairman, Chief Executive
              Officer, and President of the Registrant, pursuant to 18 U.S.C.
              Section 1350 as adopted pursuant to Section 906 of the
              Sarbanes-Oxley Act of 2002.
32.2          Certification of Kathryn F. Fagan, Chief Financial Officer and
              Treasurer of the Registrant, pursuant to 18 U.S.C. Section 1350 as
              adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

                                       40


         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.

                                         ANNALY CAPITAL MANAGEMENT, INC.

Dated:   May 7, 2008        By: /s/ Michael A.J. Farrell
                               -------------------------
                                         Michael A.J. Farrell
                                        (Chairman of the Board, Chief Executive
                                         Officer, President and authorized
                                         officer of registrant)

Dated:    May 7, 2008      By: /s/ Kathryn F. Fagan
                              ---------------------
                                        Kathryn F. Fagan
                                        (Chief Financial Officer and Treasurer
                                        and principal financial and chief
                                        accounting officer)

                                       41