EXHIBIT 13



                CAPSTEAD MORTGAGE CORPORATION AND SUBSIDIARIES

                                PORTIONS OF THE

                         ANNUAL REPORT TO STOCKHOLDERS

                     FOR THE YEAR ENDED DECEMBER 31, 1996

 
Stockholders and Board of Directors
Capstead Mortgage Corporation

We have audited the accompanying consolidated balance sheet of Capstead Mortgage
Corporation and subsidiaries as of December 31, 1996 and 1995, and the related
consolidated statements of income, stockholders' equity, and cash flows for each
of the three years in the period ended December 31, 1996.  These financial
statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements based on
our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Capstead Mortgage
Corporation and subsidiaries at December 31, 1996 and 1995, and the consolidated
results of their operations and their cash flows for each of the three years in
the period ended December 31, 1996, in conformity with generally accepted
accounting principles.



Dallas, Texas
January 22, 1997

 
                CAPSTEAD MORTGAGE CORPORATION AND SUBSIDIARIES
                       CONSOLIDATED STATEMENT OF INCOME
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)



 
 
                                                              YEAR ENDED DECEMBER 31
                                                        -------------------------------------- 
                                                          1996           1995           1994
                                                        --------       --------       --------
                                                                             
INTEREST INCOME:                                                               
  Mortgage investments                                  $299,597       $240,735       $202,398
  CMO collateral and investments                         363,367        382,425        354,603
                                                        --------       --------       --------
   Total interest income                                 662,964        623,160        557,001
                                                        --------       --------       --------
INTEREST AND RELATED EXPENSES:                                                   
   Short-term borrowings:                                                          
   Mortgage investments                                  253,292        214,702        139,092
    CMO investments                                       14,233          1,948              -
  Collateralized mortgage obligations                    314,338        360,386        335,656
  Mortgage insurance and other                             7,743         11,385         13,476
                                                        --------       --------       --------
    Total interest and related expenses                  589,606        588,421        488,224
                                                        --------       --------       --------
     Net margin on mortgage assets                        73,358         34,739         68,777
                                                        --------       --------       --------
MORTGAGE SERVICING REVENUES:                                                     
   Servicing fees                                        101,815         68,510         28,973
   Other                                                  28,738         19,662          3,913
                                                        --------       --------       --------
    Total mortgage servicing revenues                    130,553         88,172         32,886
                                                        --------       --------       --------
MORTGAGE SERVICING EXPENSES:                                                     
   Direct servicing expenses                              13,626         10,781          5,481
   Indirect servicing expenses                             6,561          2,461            292
   Amortization of mortgage servicing                     44,795         26,576          5,998
   rights                                                                         
   Interest                                               16,449          7,101             96
                                                        --------       --------       --------
    Total mortgage servicing expenses                     81,431         46,919         11,867
                                                        --------       --------       --------
     Net margin on mortgage servicing                     49,122         41,253         21,019
                                                        --------       --------       --------
OTHER REVENUES:                                                                  
   Gain on sales and other                                16,316         12,823         10,111
   CMO administration                                      3,405          3,645          4,067
                                                        --------       --------       --------
    Total other revenues                                  19,721         16,468         14,178
                                                        --------       --------       --------
OTHER OPERATING EXPENSES                                  14,973         15,101         18,395
                                                        --------       --------       --------
NET INCOME                                              $127,228       $ 77,359       $ 85,579
                                                        ========       ========       ========
                                                                                  
Net income                                              $127,228       $ 77,359       $ 85,579
Less cash dividends on preferred stock                   (36,356)       (39,334)       (38,876)
                                                        --------       --------       --------
                                                                                   
Net income available to common  stockholders            $ 90,872       $ 38,025       $ 46,703
                                                        ========       ========       ========
                                                                                   
NET INCOME PER SHARE:                                                            
   Primary                                                 $2.31          $1.09          $1.36
   Fully diluted                                            2.06           1.07           1.34

AVERAGE NUMBER OF SHARES OUTSTANDING:                                            
   Primary                                                39,277         34,679         34,376
   Fully diluted                                          61,813         36,230         35,720


 
 See accompanying notes to consolidated financial statements.

 
                CAPSTEAD MORTGAGE CORPORATION AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEET
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
  


 
 
                                                          DECEMBER 31
                                                -------------------------------                                           
                                                    1996               1995
                                                -----------          ----------
ASSETS                                                     
                                                               
  Mortgage investments                          $ 4,700,326          $4,522,954
  CMO collateral and investments                  4,641,737           4,830,020
                                                -----------          ----------
                                                  9,342,063           9,352,974
                                                            
  Mortgage servicing rights                         637,979             423,360
  Prepaids, receivables and other                   156,293             108,570
                                                            
  Cash and cash equivalents                          21,003              18,702
                                                -----------          ----------
                                                            
                                                $10,157,338          $9,903,606
                                                ===========          ==========
                                                            
LIABILITIES                                                
  Short-term borrowings                         $ 5,462,856          $4,628,782
  Collateralized mortgage obligations             3,861,892           4,538,863
  Accounts payable and accrued expenses              33,924              23,339
  Mortgage servicing rights                                  
    acquisitions payable                             71,797              47,898
                                                -----------          ----------
                                                  9,430,469           9,238,882
                                                -----------          ----------
                                                             
STOCKHOLDERS' EQUITY                                        
  Preferred stock - $0.10 par value;                         
   100,000 shares authorized:                                
    $1.60 Cumulative Preferred Stock,                        
      Series A, 470 and 550 shares                           
      issued and outstanding ($7,708                         
      aggregate liquidation preference)               6,567               7,685
    $1.26 Cumulative Convertible                             
      Preferred Stock, Series B, 23,932                      
      and 30,686 shares issued and                           
      outstanding ($272,346 aggregate                        
      liquidation preference)                       259,829             330,065
  Common stock - $0.01 par value; 100,000                    
    shares authorized; 44,743 and 35,282                      
    shares issued and outstanding                       447                 353
  Paid-in capital                                   461,045             321,222
  Undistributed income (accumulated deficit           4,582              (2,503)
  Unrealized gain (loss) on debt securities          (5,601)              7,902
                                                -----------          ----------
                                                    726,869             664,724
                                                -----------          ----------
                                                            
                                                $10,157,338          $9,903,606
                                                ===========          ==========
                                            
                               
                                       
                                            
See accompanying notes to consolidated financial statements.

 
                CAPSTEAD MORTGAGE CORPORATION AND SUBSIDIARIES
                CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                      THREE YEARS ENDED DECEMBER 31, 1996
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                             
 
 
  
 
                                                                                  UNDISTRIBUTED     UNREALIZED
                                        PREFERRED STOCK                              INCOME         GAIN (LOSS)
                                     ---------------------    COMMON   PAID-IN    (ACCUMULATED       ON DEBT
                                     SERIES A    SERIES B     STOCK    CAPITAL       DEFICIT)       SECURITIES      TOTAL
                                     --------    --------     ------  --------    --------------    ----------    --------
                                                                                              
                                                                                                                
                                                                                                                
Balance at January 1, 1994            $10,295    $319,543      $341   $308,158      $   (147)      $        -     $638,190
Adjustment for change in                                                                                        
 accounting method                          -           -         -          -             -            7,512        7,512
Net income                                  -           -         -          -        85,579                -       85,579
Cash dividends:                                                                                                 
 Common ($1.42\\2/3 per share)              -           -         -          -       (48,991)               -      (48,991)
 Preferred:                                                                                                     
  Series A ($1.60 per share)                -           -         -          -        (1,042)               -       (1,042)
  Series B ($1.26 per share)                -           -         -          -       (37,834)               -      (37,834)
Conversion of preferred stock          (1,575)        (18)        2      1,591             -                -            -
Additions to capital                        -       5,254         1      1,033             -                -        6,288
Change in unrealized gain                                                                             
 (loss) on debt securities                  -           -         -          -             -          (86,027)     (86,027)
                                      -------    --------     -----   --------      --------         ---------    --------
Balance at December 31, 1994            8,720     324,779       344    310,782        (2,435)         (78,515)     563,675
Net income                                  -           -         -          -        77,359                -       77,359
Cash dividends:                                                                                                 
 Common ($1.09//1/3// per share)            -           -         -          -       (38,093)               -      (38,093)
 Preferred:                                                                                                     
  Series A ($1.60 per share)                -           -         -          -          (939)               -         (939)
  Series B ($1.26 per share)                -           -         -          -       (38,395)               -      (38,395)
Conversion of preferred stock          (1,035)        (26)        1      1,060             -                -            -
Additions to capital                        -       5,312         8      9,380             -                -       14,700
Change in unrealized gain                                                                                       
 (loss) on debt securities                  -           -         -          -             -           86,417       86,417
                                      -------    --------      ----   --------      --------         ---------    --------
Balance at December 31, 1995            7,685     330,065       353    321,222        (2,503)           7,902      664,724
Net income                                  -           -         -          -       127,228                -      127,228
Cash dividends:                                                                                                 
 Common ($2.11//1/2// per share)            -           -         -          -       (83,787)               -      (83,787)
 Preferred:                                                                                                     
  Series A ($1.60 per share)                -           -         -          -          (804)               -         (804)
  Series B ($1.26 per share)                -           -         -          -       (35,552)               -      (35,552)
Conversion of preferred stock          (1,118)    (79,372)       54     80,412             -                -          (24)
Additions to capital                        -       9,162        40     65,413             -                -       74,615
Other                                       -         (26)        -     (6,002)            -                -       (6,028)
Change in unrealized gain                                                                                       
 (loss) on debt securities                  -           -         -          -             -          (13,503)     (13,503)
                                      -------    --------      ----   --------      --------         ---------    --------
Balance at December 31, 1996          $ 6,567    $259,829      $447   $461,045      $  4,582         $ (5,601)    $726,869
                                      =======    ========      ====   ========      ========         =========    ========


                                               
                                               

See accompanying notes to consolidated financial statements.

 
                CAPSTEAD MORTGAGE CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENT OF CASH FLOWS
                                (IN THOUSANDS)



 
 
                                                           YEAR ENDED DECEMBER 31
                                               ---------------------------------------------
                                                   1996            1995             1994
                                               ------------    ------------     ------------
                                                                           
OPERATING ACTIVITIES:                                                      
                                                                       
 Net income                                    $   127,228     $    77,359      $    85,579
 Noncash items:                                                            
  Amortization of discount and premium              61,520          25,829            6,265
  Amortization of mortgage servicing                44,795          26,576            5,998
   rights                                                                  
  Depreciation and other amortization                3,670           3,260            1,932
 Net change in prepaids, receivables,                                      
  other assets, accounts payable and 
  accrued expenses                                   8,364         (17,130)         (42,830)
 Net gain from investing activities                (15,991)        (11,144)          (9,161)
                                               -----------     -----------      -----------
   Net cash provided by operating                  229,586         104,750           47,783
    activities                                 -----------     -----------      -----------
                                                                           
INVESTING ACTIVITIES:                                                      
 Purchases of mortgage investments              (1,813,735)     (2,914,774)      (3,566,430)
 Purchases of CMO investments                     (521,539)       (131,531)               -
 Purchases of mortgage servicing rights           (251,505)       (184,082)        (263,821)
 Purchases of derivative financial                 (49,301)        (27,381)               -
  instruments                                                              
 Purchases of equity securities                          -               -          (17,808)
 Principal collections on mortgage                 967,107         549,458          349,806
  investments                                                              
 Proceeds from sales and redemptions of                                    
  mortgage assets                                  730,807       1,281,057          105,288
 Proceeds from sales of derivative                                         
  financial instruments                              6,782          32,480                -
 CMO collateral:                                                           
  Principal collections                            560,963         501,110        1,157,248
  Decrease in accrued interest receivable            5,119           4,092            9,065
  Decrease in short-term investments                13,650           4,603          166,150
                                               -----------     -----------      -----------
   Net cash used by investing activities          (351,652)       (884,968)      (2,060,502)
                                               -----------     -----------      -----------
                                                            
FINANCING ACTIVITIES:                                      
 Increase in short-term borrowings                 834,074       1,438,200          746,775
 Increase (decrease) in mortgage                            
  servicing acquisitions payable                    23,899         (27,990)          75,888
 Collateralized mortgage obligations:                       
  Issuance of securities                            41,323               -        2,565,540
  Principal payments on securities                (723,881)       (572,191)      (1,352,288)
  Increase (decrease) in accrued                     1,383           1,887           (7,636)
   interest payable                                        
 Capital stock transactions                         67,712          14,700            6,288
 Dividends paid                                   (120,143)        (77,427)         (87,867)
                                               -----------     -----------      -----------
   Net cash provided by financing                  124,367         777,179        1,946,700
    activities                                 -----------     -----------      -----------
                                                            
Net increase (decrease) in cash and cash               
 equivalents                                         2,301         (3,039)          (66,019)
Cash and cash equivalents at beginning              18,702         21,741            87,760
 of year                                       -----------    -----------       -----------
                                                            
Cash and cash equivalents at end of year       $    21,003    $    18,702       $    21,741
                                               ===========    ===========       ===========
                                                    
                                                            
                                                           
See accompanying notes to consolidated financial statements.

 
                CAPSTEAD MORTGAGE CORPORATION AND SUB SIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                              DECEMBER 31, 1996       
                                                           
                                                            
                                                            
NOTE 1 - BUSINESS                                          
                                                            
Capstead Mortgage Corporation, a national mortgage banking firm, earns income
from investing in mortgage-backed securities, servicing mortgage loans and other
investment strategies.  The Company's business plan is to build a mortgage
banking operation with investments in mortgage securities and mortgage servicing
with the goal of producing reasonably balanced operating results in a variety of
interest rate environments.

NOTE 2 - ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION
- ---------------------------

The consolidated financial statements include the accounts of Capstead Mortgage
Corporation ("Capstead"), its mortgage servicing subsidiary ("Capstead Inc."),
its special-purpose finance subsidiaries and certain other entities
(collectively, the "Company").  Intercompany balances and transactions have been
eliminated.  Substantially all of the assets of the special-purpose finance
subsidiaries are pledged to secure collateralized mortgage obligations ("CMOs")
and are not available for the satisfaction of general claims of Capstead.
Capstead has no responsibility for CMOs beyond the assets pledged as collateral.

USE OF ESTIMATES
- ----------------

The use of estimates is inherent in the preparation of financial statements in
conformity with generally accepted accounting principles.  The amortization of
premiums and discounts on mortgage assets and CMOs, as well as the amortization
of mortgage servicing rights is based on expectations of future movements in
interest rates and how resulting rates will impact prepayments on underlying
mortgage loans.  It is possible that prepayments could rise to levels that would
adversely affect profitability if such levels are sustained for more than a
brief period of time.  The Company attempts to mitigate this risk by achieving a
balance of investments that perform well in a rising interest rate environment,
such as mortgage servicing rights and CMO investments, and in a falling interest
rate environment, such as mortgage investments, as supplemented from time to
time by hedging activities.

MORTGAGE ASSETS
- ---------------

Mortgage assets held in the form of mortgage-backed securities are debt
securities.  Management determines the appropriate classification of debt
securities at the time of purchase and reevaluates such designation as of each
balance sheet date.  Debt securities are classified as held-to-maturity when the
Company has the positive intent and ability to hold the securities to maturity.
Held-to-maturity securities are stated at amortized cost.  Debt securities not
classified as held-to-maturity are classified as available-for-sale.  Available-
for-sale securities are stated at fair value with unrealized gains and losses,
net of tax, reported as a separate component of stockholders' equity.

 
Interest income, net of servicing fees, is recorded as income when earned.  Any
discount or premium is recognized as an adjustment to interest income by the
interest method over the life of the related mortgage asset. Realized gains and
losses are included in other revenues.  The cost of assets sold is based on the
specific identification method.

CASH AND CASH EQUIVALENTS
- -------------------------

Cash and cash equivalents include cash on hand and highly liquid investments
with original maturities of 3 months or less.

MORTGAGE SERVICING RIGHTS
- -------------------------

The cost of acquiring mortgage servicing rights is capitalized and then
amortized in proportion to and over the period of estimated net servicing
income.  Estimated net servicing income is evaluated periodically and
adjustments are made to the rate of amortization.

On January 1, 1996 the Company adopted Statement of Financial Accounting
Standards No. 122, "Accounting for Mortgage Servicing Rights" ("SFAS 122").
SFAS 122 requires that mortgage servicing rights be evaluated for impairment on
a disaggregated basis by predominant risk characteristics.  A valuation
allowance is established through a charge to income to the extent that the
recorded amount for servicing rights within an individual stratum exceeds fair
value.  Any such valuation allowance may be adjusted in the future, again
through a charge or benefit to income, as the fair value of the servicing rights
changes.  Fair values are established through use of a discounted cash flow
valuation model that incorporates assumptions the Company believes market
participants would use in estimating the fair value of future net servicing
income including assumptions regarding prepayment speeds, discount rates and
servicing costs.  For impairment evaluation purposes, the Company stratifies its
servicing portfolio on the basis of term, interest rate and loan type (fixed-
rate versus adjustable-rate).

Because the fair value of the mortgage servicing rights for each stratum of the
servicing portfolio exceeded recorded amounts throughout 1996, no impairment
charges or direct writedowns of mortgage servicing rights have been recorded.
Consequently, the adoption of SFAS 122 has had an immaterial impact on the
accounting results for the year ended December 31, 1996 and would not have had a
material impact on previous periods.

DERIVATIVE FINANCIAL INSTRUMENTS
- --------------------------------

The Company has acquired derivative financial instruments, specifically interest
rate floors, for trading purposes and as hedges against increased prepayments on
investments in mortgage servicing rights and CMO investments.  Interest rate
floors increase in value when interest rates decline.  Interest rate floors held
for trading purposes partially protect current income against the impact of
increased prepayments because they are marked to market to income each period.
Interest rate floors designated as hedges partially protect the value of the
assets hedged from the impact of increased prepayments by increasing in value
when interest rates decline.

Realized and unrealized gains (losses) from hedge transactions reduce (increase)
the carrying amount of the assets hedged.  Ongoing correlation and effectiveness
of the hedges is measured by comparing the change in value of the hedges with
the change in value of the assets hedged.  Should a hedge prove ineffective,
results in excess of a corresponding change in value of the assets hedged would
be taken to income or expense and hedge accounting would 

 
cease. The Company has acquired other derivative financial instruments,
specifically interest rate caps, as a hedge against rising interest rates on a
portion of its short-term borrowings. Because interest rate floors and caps are
one-sided options, the Company's exposure to losses on these instruments is
limited to the current basis in the instruments.

The Company may receive cash payments from the counterparties to these
instruments should certain specified interest rates fall below (interest rate
floors) or rise above (interest rate caps) a specified level.  Any such payments
will be accrued and taken to income as other revenue or, for hedges, as a
component of interest income on CMO investments, amortization expense of
mortgage servicing rights or interest expense on short-term borrowings, as
applicable.  The cost of acquiring interest rate floors and interest rate caps
designated as hedges is taken as a charge to income as a component of the
applicable hedged item over the contractual lives of the instruments.  The fair
value of the interest rate floors and the unamortized cost of the interest rate
caps are included in prepaids, receivables and other on the balance sheet.  The
Company has credit risk associated with the counterparties to derivative
financial instruments.  The Company manages credit risk by dealing only with
large, financially sound investment banking firms.

BORROWINGS
- ----------

CMOs and short-term borrowings are carried at their unpaid principal balances,
net of unamortized discount or premium.  Any discount or premium is recognized
as an adjustment to interest expense by the interest method over the expected
term of the related borrowings.

MORTGAGE SERVICING REVENUES
- ---------------------------

Mortgage servicing revenues represent fees received for servicing mortgage
loans.  Servicing fees are calculated based on a contractual percentage of the
outstanding monthly principal balance of mortgage loans serviced and are
recognized as income when collected.

INCOME TAXES
- ------------

Capstead and its qualified real estate investment trust ("REIT") subsidiaries
have elected to be taxed as a REIT and intend to continue to do so.  As a result
of this election, Capstead is not taxed on taxable income distributed to
stockholders, provided that certain REIT qualification tests are met.  It is
Capstead's policy to distribute 100 percent of taxable income of the REIT within
the time limits prescribed by the Internal Revenue Code (the "Code"), which may
extend into the subsequent taxable year.  Accordingly, no provision has been
made for income taxes for Capstead and its qualified REIT subsidiaries.
Capstead's non-REIT subsidiaries, principally Capstead Inc., file a separate
federal income tax return.

STOCK-BASED COMPENSATION
- ------------------------

Compensation cost for stock-based awards is measured as the excess, if any, of
the quoted market price of the Company's stock at the date of the grant over the
amount an employee must pay to acquire the stock.

NET INCOME PER SHARE
- --------------------

Primary net income per share is computed by dividing net income, after deduction
of preferred stock dividends, by the weighted average number of common shares
and common stock equivalents outstanding after retroactively 

 
giving effect to stock splits. Fully diluted net income per share is computed by
dividing net income by the weighted average number of common shares and common
stock equivalents outstanding, after retroactively giving effect to stock
splits, and assuming conversion of the $1.60 Cumulative Preferred Stock, Series
A ("Series A Preferred Stock") and the $1.26 Cumulative Convertible Preferred
Stock, Series B ("Series B Preferred Stock"). The Series B Preferred Stock was
not considered convertible for purposes of calculating fully diluted net income
per share prior to 1996 as it was antidilutive.

RECLASSIFICATION AND STOCK SPLITS
- ---------------------------------

Certain amounts for prior years have been reclassified to conform to the 1996
presentation.  On October 30, 1995 and July 31, 1996, the Company completed 3-
for-2 common stock splits.  The affected capital accounts as well as all
references to the number of common shares and share amounts in the accompanying
consolidated financial statements and related notes have been restated to
reflect the stock splits.

RECENT ACCOUNTING PRONOUNCEMENT
- -------------------------------

In June 1996 the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 125, "Accounting for Transfers and Servicing
of Financial Assets and Extinguishments of Liabilities" ("SFAS 125").  SFAS 125
provides accounting and reporting standards for all types of securitization
transactions involving the transfer of financial assets including repurchase
agreements and collateralized borrowing arrangements.  Most securitizations of
financial assets other than repurchase agreements that occur after the adoption
of SFAS 125 will be recorded as sales.  The Company will adopt this
pronouncement effective January 1, 1997.  The adoption of SFAS 125 is not
expected to have a material impact on the results of operations or financial
position of the Company.

NOTE 3 - MORTGAGE SERVICING

The following table provides information regarding the primary mortgage
servicing portfolio (which excludes subservicing) and the related investment in
mortgage servicing rights (dollars in thousands):



 
                                              UNPAID                 MORTGAGE
                                             PRINCIPAL     NUMBER    SERVICING
                                              BALANCE     OF LOANS    RIGHTS
                                            -----------   --------   --------- 
                                                            
Loans serviced at January 1, 1995           $14,392,182    115,609    $189,416
 Additions                                   13,090,200    143,153     223,836
 Results of hedging activity                          -          -     (17,745)
 Run-off/amortization*                       (1,924,753)   (11,877)    (25,907)
                                            -----------    -------    -------- 
Loans serviced at December 31, 1995          25,557,629    246,885     369,600
 Additions                                   13,663,775    146,527     227,143
 Results of hedging activity                          -          -       5,774
 Run-off/amortization*                       (3,658,807)   (27,039)    (42,660)
                                            -----------    -------    --------
Loans serviced at December 31, 1996          35,562,597    366,373     559,857
 Purchases pending transfer                   4,170,630     42,970      78,122
                                            -----------    -------    --------
Total portfolio at December 31, 1996        $39,733,227    409,343    $637,979
                                            ===========    =======    ========
                                        

* EXCLUDES HEDGE INSTRUMENT AMORTIZATION.
                                               
In addition, as of December 31, 1996 the Company subserviced $2.2 billion of
single-family mortgage loans under a subservicing arrangement entered into
during 1996 with a large national mortgage originator.
                                                    

 
The Company services mortgage loans in all 50 states and the District of
Columbia. As of December 31, 1996, 15. 3 percent of loans serviced and loans
pending transfer were located in California (based on the unpaid principal
balances).                                                

In connection with mortgage servicing a ctivities, the Company maintains
segregated escrow deposits that are held in bank trust accounts. At December
31, 1996 and 1995, escrow and fiduciary funds for loans serviced approximated
$484 million and $316 million, respectively, and are excluded from the
accompanying balance sheet.                                                    

NOTE 4 - MORTGAGE INVESTMENTS                  
Mortgage investments and the related average effective interest rates
(calculated excluding unrealized gains and losses) were as follows (dollars in
thousands):                            

                                     
                              
                                                               YEAR ENDED
                                      AS OF DECEMBER 31        DECEMBER 31
                                    ----------------------     -----------
                                       1996        1995        1996   1995
                                    ----------  ----------     ----   ----
                                                            
Agency securities:                                          
                                                          
 Fixed-rate                         $  467,887  $  489,689     6.37%  6.32%
 Adjustable-rate                     3,878,827   2,984,451     6.22   6.13
 Callable notes                              -      49,092     7.05   6.98
AAA-rated private mortgage pass-                            
 through securities:                                        
 Fixed-rate                              1,160       1,771     9.27   8.76
 Medium-term                           278,187     424,329     7.07   6.96
 Adjustable-rate                        71,237     563,203     7.59   6.90
Mortgage loans                           3,028      10,419     7.59   7.09
                                    ----------  ----------
                                    $4,700,326  $4,522,954
                                    ==========  ==========


The Company classifies its mortgage investments by interest rate characteristics
of the underlying mortgage loans.  Fixed-rate mortgage investments have (i)
fixed rates of interest for their entire terms or (ii) an initial fixed-rate
period of 10 years after origination and then adjust annually based on a
specified margin over 1-year U.S. Treasury Securities ("1-year Treasuries").
Medium-term mortgage investments have (i) an initial fixed-rate period of 3 or 5
years after origination and then adjust annually based on a specified margin
over 1-year Treasuries or (ii) initial interest rates that adjust one time,
approximately 5 years following origination of the mortgage loan, based on a
specified margin over Federal National Mortgage Association ("FNMA") yields for
30-year, fixed-rate commitments at the time of adjustment.  Adjustable-rate
mortgage investments either adjust (i) semiannually based on a specified margin
over the 6-month London Interbank Offered Rate ("LIBOR") or (ii) annually based
on a specified margin over 1-year Treasuries.  Fixed- and adjustable-rate
mortgage agency securities consist of mortgage-backed securities issued by
government-sponsored entities, either the Federal Home Loan Mortgage
Corporation, FNMA or the Government National Mortgage Association (collectively
"Agency Securities").  The maturity of mortgage-backed securities is directly
affected by the rate of principal prepayments on the underlying mortgage loans.

At December 31, 1996 the Agency Securities and AAA-rated private mortgage pass-
through securities ("Mortgage Pass-Throughs") were pledged to secure short-term
borrowings.

 
NOTE 5 - CMO COLLATERAL AND INVESTMENTS

CMO collateral includes mortgage securities and related investments pledged to
secure CMO borrowings ("Pledged CMO Collateral").  CMO investments include (i)
mortgage collateral released from the related indentures pursuant to clean-up
calls ("Released CMO Collateral"), (ii) investments in FNMA Trust interest-only
mortgage securities, and (iii) investments in other CMO securities such as other
agency and private-issue interest-only and principal-only mortgage securities.
The components of CMO collateral and investments are summarized as follows (in
thousands):


                                                               DECEMBER 31
                                                      ------------------------------
                                                         1996               1995
                                                      -----------        -----------
                                                                   
Pledged mortgage securities                           $3,908,623         $4,627,409
Short-term investments                                    11,055             24,705
Accrued interest receivable                               24,012             29,130
                                                      ----------         ----------
 Total Pledged CMO Collateral                          3,943,690          4,681,244
Unamortized discount                                      (7,166)            (7,147)
                                                      ----------         ----------
  Net Pledged CMO Collateral                           3,936,524          4,674,097
Released CMO Collateral                                  140,091             33,095
FNMA Trust interest-only mortgage securities             546,539            107,554
Other CMO investments                                     18,583             15,274
                                                      ----------         ----------
                                                      $4,641,737         $4,830,020
                                                      ==========         ==========
                                                                 
                                                                         
Pledged mortgage securities consist primarily of fixed-rate, medium-term and
adjustable-rate mortgage-backed securities.  All principal and interest on these
pledged mortgage securities is remitted directly to a collection account
maintained by a trustee.  The trustee is responsible for reinvesting those funds
in short-term investments.  All collections on the pledged mortgage securities
and the reinvestment income earned thereon are available for the payment of
principal and interest on CMOs issued by the Company.  The weighted average
effective interest rate for total Pledged CMO Collateral was 7.40percent and
7.55 percent during 1996 and 1995, respectively.                         
                                                                         
FNMA Trust interest-only mortgage securities are entitled to receive 100 percent
of coupon interest stripped from pools of FNMA mortgage-backed securities.  At
December 31, 1996 the Company's investment in FNMA Trust interest-only mortgage
securities yielded 11.38 percent with related notional amounts aggregating $1.7
billion.  These and certain other CMO investments were pledged to secure short-
term borrowings as of December 31, 1996.                                 

 
NOTE 6 - SHORT-TERM BORROWINGS

Short-term borrowings are primarily made under repurchase arrangements with
investment banking firms pursuant to which the Company pledges mortgage assets
as collateral.  The terms and conditions of these arrangements, including
interest rates, are negotiated on a transaction-by-transaction basis.
Repurchase arrangements, all of which had maturities of less than 31 days, and
the related average effective interest rates are classified by type of
collateral as follows (dollars in thousands):


 
                            DECEMBER 31, 1996       DECEMBER 31, 1995
                          ----------------------  ----------------------
                                       WEIGHTED                WEIGHTED
                          BORROWINGS    AVERAGE   BORROWINGS    AVERAGE
                          OUTSTANDING    RATE     OUTSTANDING    RATE
                          -----------  ---------  -----------  ---------
 
                                                   
Agency Securities          $4,275,701    5.67%     $3,454,802    5.75%
Mortgage Pass-Throughs        340,363    5.78         962,455    5.99
Mortgage loans                  2,252    6.01               -       -
CMO investments               664,540    5.87         168,025    6.10
                           ----------              ----------
                           $5,282,856              $4,585,282
                           ==========              ==========


In 1996 Capstead Inc. increased its revolving line of credit agreement with an
investment banking firm from $300 million to $450 million and extended the
maturity one year to September 30, 1998.  A fee was paid on the $200 million
committed portion of this facility.  The line is used primarily to finance
acquisitions of mortgage servicing rights.  Interest rates on borrowings under
this facility are based on LIBOR with interest due monthly.  Borrowings under
this facility totaled $180,000,000 at 8.60 percent and $43,500,000 at 8.19
percent at December 31, 1996 and 1995, respectively.

The weighted average effective interest rate on short-term borrowings secured by
mortgage assets was 5.53 percent and 6.04 percent during 1996 and 1995,
respectively.  Interest paid on short-term borrowings totaled $279,160,000,
$217,028,000 and $136,442,000 during 1996, 1995 and 1994, respectively.

NOTE 7 - COLLATERALIZED MORTGAGE OBLIGATIONS

Each series of CMOs issued consists of various classes of bonds, most of which
have fixed rates of interest.  Interest is payable monthly or quarterly at
specified rates for all classes.  Typically, principal payments on each series
are made to each class in the order of their stated maturities so that no
payment of principal will be made on any class of bonds until all classes having
an earlier stated maturity have been paid in full.  The components of CMOs along
with selected other information are summarized as follows (dollars in
thousands):


                                                   DECEMBER 31
                                       ------------------------------------
                                            1996                  1995
                                       --------------        --------------
                                                         
                                                         
CMOs                                      $3,905,048            $4,606,668
Accrued interest payable                      54,548                53,164
                                          ----------            ----------
 Total obligation                          3,959,596             4,659,832
Less unamortized discount                    (97,704)             (120,969)
                                          ----------            ----------
                                          $3,861,892            $4,538,863
                                          ==========            ==========
                                       
Range of average interest rates         5.70% to 9.88%        5.80% to 9.70%
Range of stated maturities               2007 to 2025          2007 to 2025
Number of series                              34                    41


 
The maturity of each CMO series is directly affected by the rate of principal
prepayments on the related CMO collateral.  Each series is also subject to
redemption at the Company's option provided that certain requirements specified
in the related indenture have been met (referred to as "clean-up calls").  As a
result, the actual maturity of any series is likely to occur earlier than its
stated maturity.  The average effective interest rate for all CMOs was 7.53
percent and 7.57 percent during 1996 and 1995, respectively.  Interest paid on
CMOs totaled $304,670,000, $351,477,000 and $324,229,000 during 1996, 1995 and
1994, respectively.

NOTE 8 - DISCLOSURES REGARDING FAIR VALUES OF FINANCIAL INSTRUMENTS

The estimated fair values of mortgage assets have been determined using
available market information and appropriate valuation methodologies; however,
considerable judgment is required in interpreting market data to develop these
estimates.  In addition, fair values fluctuate on a daily basis.  Accordingly,
estimates presented herein are not necessarily indicative of the amounts that
could be realized in a current market exchange.  The use of different market
assumptions and/or estimation methodologies may have a material effect on the
estimated fair values.

The carrying amounts of cash and cash equivalents, receivables, payables and
short-term borrowings approximate fair value.  The fair value of derivative
financial instruments is based on quoted market prices.  The fair value of
mortgage assets was estimated using either (i) quoted market prices when
available, including quotes made by lenders in connection with designating
collateral for repurchase arrangements or (ii) offer prices for similar mortgage
assets.  The fair value of CMOs is dependent upon the characteristics of the CMO
collateral pledged to secure the issuance.  Therefore, fair value was based on
the same method used for determining fair value for the underlying CMO
collateral adjusted for credit enhancements.  The following table summarizes
fair value disclosures for financial instruments (in thousands):




                                         DECEMBER 31, 1996           DECEMBER 31, 1995
                                      ------------------------   -------------------------
                                       CARRYING        FAIR        CARRYING        FAIR
                                        AMOUNT        VALUE         AMOUNT         VALUE
                                      ----------    ----------   ----------     ----------
ASSETS:                                                                            
                                                                    
 Cash and cash equivalents            $   21,003    $   21,003   $   18,702      $   18,702
 Receivables                              74,719        74,719       79,710          79,858
 Mortgage investments                  4,700,326     4,700,326    4,522,954       4,522,954
 CMO collateral and                                                                
  investments                          4,641,737     4,602,808    4,830,020       4,791,722
 Derivative financial                                                            
  instruments:                                                                     
  Interest rate floors                    49,423        49,423       22,911          22,911
  Interest rate caps                       6,626         2,887        4,422             463
                                                                                   
LIABILITIES:                                                                       
 Payables                                105,721       105,721       71,237          71,237
 Short-term borrowings                 5,462,856     5,462,856    4,628,782       4,628,782
 CMOs                                  3,861,892     3,872,482    4,538,863       4,553,184



As a result of adopting the provisions of Statement of Financial Accounting
Standards No. 115, "Accounting for Certain Investments in Debt and Equity
Securities" ("SFAS 115"), the January 1, 1994 opening balance of stockholders'
equity was increased by $7,512,000 to reflect net unrealized gains on securities
classified as available-for-sale that were previously carried at amortized cost.
In response to transition rules for adopting SFAS 115 

 
released in November 1995, $393,478,000 of medium-term Mortgage Pass-Throughs,
$546,759,000 of Agency Securities, and $195,474,000 of CMO collateral and
investments were transferred from held-to-maturity to available-for-sale. These
securities had a net unrealized gain of $7,701,000 on the December 31, 1995
transfer date.

The following table summarizes fair value disclosures for available-for-sale
debt securities (in thousands):


                                                        GROSS         GROSS       
                                                      UNREALIZED    UNREALIZED         FAIR
                                           COST         GAINS         LOSSES          VALUE
                                        ----------    ----------    ----------      ----------
                                                                        
December 31, 1996                                                               
- ------------------                                                              
Mortgage investments:                                                           
 Agency Securities:                                                              
  Fixed-rate                            $  490,893       $     -       $23,006      $  467,887
  Adjustable-rate                        3,858,339        20,977           489       3,878,827
 Mortgage Pass-Throughs:                                                        
  Fixed-rate                                 1,116            44             -           1,160
  Medium-term                              278,473           283           569         278,187
  Adjustable-rate                           69,531         1,706             -          71,237
CMO collateral and investments             712,327         3,104         7,651         707,780
                                        ----------       -------       -------      ----------
                                        $5,410,679       $26,114       $31,715      $5,405,078
                                        ==========       =======       =======      ==========
                                                                                
December 31, 1995                                                               
- -----------------                                                               
Mortgage investments:                                                           
 Agency Securities:                                                             
  Fixed-rate                            $  497,785       $     -       $ 8,096      $  489,689
  Adjustable-rate                        2,977,794         6,657             -       2,984,451
  Callable notes                            48,974           118             -          49,092
 Mortgage Pass-Throughs:                                                        
  Fixed-rate                                 1,723            48             -           1,771
  Medium-term                              420,910         3,455            36         424,329
  Adjustable-rate                          555,944         7,259             -         563,203
CMO collateral and investments             356,159         9,063        10,566         354,656
                                        ----------       -------       -------      ----------
                                        $4,859,289       $26,600       $18,698      $4,867,191
                                        ==========       =======       =======      ==========


CMO collateral and investments classified as held-to-maturity consist of Pledged
CMO Collateral and Released CMO Collateral.  Pledged CMO Collateral has been
permanently financed through the issuance of CMOs.  Gross unrealized gains and
losses are based on projected net cash flows of the Pledged CMO Collateral after
payment on the related CMOs determined using market discount rates and
prepayment assumptions. The maturity of Pledged CMO Collateral is directly
affected by the rate of principal prepayments by mortgagors and clean-up calls
of remaining CMOs outstanding.  The following table summarizes fair value
disclosures for CMO collateral and investments held-to-maturity (in thousands):



                                                        GROSS         GROSS       
                                                      UNREALIZED    UNREALIZED         FAIR
                                           COST         GAINS         LOSSES          VALUE
                                        ----------    ----------    ----------      ----------
                                                                        

As of December 31, 1996                 $3,933,957       $5,464        $54,983      $3,884,438
 
As of December 31, 1995                  4,475,364        5,042         60,920       4,419,486


Sales of Released CMO Collateral occasionally occur provided the collateral has
paid down to within 15 percent of its original issuance amounts.  The following
table summarizes disclosures related to the disposition of debt securities held
available-for-sale and held-to-maturity (in thousands):

 


 
                                              1996        1995       1994
                                            --------    --------    -------
                                                           
Sale of securities held                                         
 available-for-sale:                                            
 Cost basis                                 $624,151    $784,600    $16,695
 Gains                                        13,936       9,511      6,223
Redemption of callable agency notes and                         
 sale                                                           
 of Released CMO Collateral                                     
  held-to-maturity:                                             
 Cost basis                                   64,753     320,843     77,087
 Gains                                         1,098         966      2,938


NOTE 9 - INCOME TAXES

Capstead and its qualified REIT subsidiaries file a separate federal income tax
return that does not include the operations of the non-REIT subsidiaries.
Provided all taxable income of Capstead and its qualified REIT subsidiaries is
distributed to stockholders within time limits prescribed by the Code, no income
taxes are due on this income.  Taxable income of the non-REIT subsidiaries is
fully taxable.  Income taxes paid by the non-REIT subsidiaries during 1995
totaled $481,000.  No income taxes were paid in 1996 and 1994.  Effective tax
rates will differ substantially from statutory federal income tax rates because
of the effect of the following items (in thousands):


 
                                                 YEAR ENDED DECEMBER 31
                                            --------------------------------
                                              1996        1995       1994
                                            --------    --------    --------
                                                           
Income taxes computed at the federal
 statutory rate                             $ 44,530    $ 27,241    $ 29,097
Income not subject to tax due to
 REIT status                                 (35,384)    (21,712)    (27,289)
                                            --------    --------    --------
Net income of non-REIT subsidiaries
 at the statutory rate                         9,146       5,529      1,808
Alternative minimum tax                            -         456         -
Benefit of previously unrecognized
 deferred income tax asset                    (8,308)     (5,859)    (1,261)
Other                                           (838)        346       (547)
                                            --------    --------    --------
                                            $      -    $    472   $      -
                                            ========    ========    ========


 
Significant components of deferred income tax assets and liabilities are as
follows (in thousands):



                                           DECEMBER 31
                                       --------------------
                                        1996         1995
                                       -------      -------
                                              
Deferred tax assets:                              
 Net operating loss carryforwards      $25,947      $19,065
 Hedging transactions                    4,432        5,967
 Other                                   2,834        1,158
                                       -------      -------
                                        33,213       26,190
                                       -------      -------
Deferred tax liabilities:                         
 Mortgage servicing rights              18,684        2,765
 Mark-to-market                            551        1,139
                                       -------      -------
                                        19,235        3,904
                                       -------      -------
Net deferred tax assets                $13,978      $22,286
                                       =======      =======
                                                  
Valuation allowance                    $13,978      $22,286
                                       =======      =======
                                          

At December 31, 1996 the non-REIT subsidiaries had net operating loss
carryforwards for tax purposes of approximately $77 million, which expire
beginning in the year 2007.

NOTE 10 - STOCKHOLDERS' EQUITY

The Series A Preferred Stock is entitled to a cumulative fixed dividend at an
annual rate of $1.60, is eligible for conversion into 2.0421 shares of common
stock and is nonvoting.  The Series A Preferred Stock is currently redeemable at
the Company's option.  During 1996, 79,980 shares of the Series A Preferred
Stock were converted into 162,264 shares of common stock.

The Series B Preferred Stock is entitled to a cumulative fixed dividend at an
annual rate of $1.26, is eligible for conversion into 0.7246 of 1 share of
common stock and is nonvoting.  The Series B Preferred Stock is redeemable at
the Company's option at a redemption price of $12.50 after December 2, 1997.
During 1996, 7,373,698 shares of the Series B Preferred Stock were converted
into 5,341,583 shares of common stock.  If these conversions had occurred at the
beginning of the year, primary net income per share would have been $2.23 for
the year ended December 31, 1996.

During 1996, 1995 and 1994, the Company issued 413,030; 156,227 and 46,679
shares of common stock through its dividend reinvestment plan for net proceeds
of $8,326,000, $2,044,000, and $534,000, respectively.  During 1996, 1995 and
1994, the Company also issued 310,434; 411,142 and 481,384 shares of Series B
Preferred Stock through its dividend reinvestment plan for Series B stockholders
on which net proceeds were received of $4,259,000, $5,312,000 and $5,254,000,
respectively.

The Company modified its dividend reinvestment plan for common stock during 1995
to allow investors to purchase additional shares directly from the Company.
During 1996 and 1995 the Company issued 647,289 and 458,654 shares for net
proceeds of $12,091,000 and $6,223,000, respectively, pursuant to this
modification.  Also during 1995 the Company began a program whereby the Company
may issue new shares of common stock on a daily basis, subject to certain
limitations.  During 1996 and 1995 the Company issued 1,954,550 and 64,200
shares for net proceeds of $37,792,000 and $974,000, respectively, pursuant to
this program.  During 1996 the Company began a similar program for the Series B
Preferred Stock whereby the Company may issue new shares of the Series B
Preferred Stock on a daily basis.  During 1996 the Company issued 309,200 shares
of Series B Preferred Stock for net proceeds of $4,903,000 pursuant to this
program.

 
During 1996 a 6-year option issued July 31, 1992 to acquire 1,687,500 shares of
common stock at $14.50 per share was reacquired from a non-affiliated holder at
a cost of $6,506,000.  Option exercises by employees during 1996 resulted in net
proceeds of $7,246,000.

The Company's Charter provides that if the Board of Directors determines in good
faith that the direct or indirect ownership of stock of Capstead has become
concentrated to an extent which would cause Capstead to fail to qualify as a
REIT, the Company may redeem or repurchase, at fair market value, any number of
shares of common stock and/or preferred stock sufficient to maintain or bring
such ownership into conformity with the Code and may refuse to transfer or issue
shares of common stock and/or preferred stock to any person whose acquisition
would result in Capstead being unable to comply with the requirements of the
Code.  In addition, the Charter provides that the Company may redeem or refuse
to transfer any shares of capital stock of Capstead necessary to prevent the
imposition of a penalty tax as a result of ownership of such shares by certain
disqualified organizations, including governmental bodies and tax-exempt
entities that are not subject to tax on unrelated business taxable income.

NOTE 11 - EMPLOYEE BENEFIT PLANS

The Company sponsors stock plans for directors and employees to provide for the
issuance of stock options and other incentive-based stock awards (collectively,
the "Plans").  The Plans provide for the issuance of up to an aggregate of
5,513,000 shares of common stock.  Most of the outstanding stock options provide
for the annual granting of dividend equivalent rights ("DERs") that permit the
option holder to obtain additional shares of common stock based upon formulas
set forth in the Plans and all options granted have terms and vesting
requirements at the grant date of up to ten years.  The following table provides
information regarding stock option activity for the periods indicated:



                                    NUMBER OF   WEIGHTED AVERAGE
                                      SHARES     EXERCISE PRICE
                                    ----------  ----------------
                                           
Balance at December 31, 1993    
 (343,380 exercisable)                343,380         $13.75
 Granted                            1,316,250         $12.94
 Exercised                            (62,156)        $ 7.16
 Canceled                             (39,832)        $16.23
 DERs earned                           11,636         $    -
                                    ---------         
                                                      
Balance at December 31, 1994                          
 (646,243 exercisable)              1,569,278         $13.16
 Granted                              487,125         $11.20
 Exercised                            (17,944)        $ 6.69
 Canceled                             (34,508)         12.80
 DERs earned                           55,472         $    -
                                    ---------         
                                                      
Balance at December 31, 1995                          
 (1,293,221 exercisable)            2,059,423         $12.41
 Granted                              821,250         $15.42
 Exercised                           (563,230)        $12.23
 Canceled                             (17,559)        $12.01
 DERs earned                           70,686         $    -
                                    ---------         
                                                      
Balance at December 31, 1996                          
 (1,716,334 exercisable)            2,370,570         $13.12
                                    =========


 
Weighted average price and life information for significant vested option grants
as well as all other vested option grants outstanding at December 31, 1996 were
as follows:


                                                       WEIGHTED   
                                                       AVERAGE    
                      OPTIONS         OPTIONS          EXERCISE      REMAINING
                    OUTSTANDING     EXERCISABLE         PRICE       LIFE (YEARS)
                    -----------     -----------        --------     ------------
                                                        
January 1996            768,000         192,000          $15.42          9
April 1994            1,059,412       1,059,412          $12.83          7
 Related DERs            70,455          70,455          $    -          7
All other               472,703         394,467          $12.40          7
                      ---------       ---------                         
                      2,370,570       1,716,334          $12.50          8
                      =========       =========                   


In 1996 the Company issued restricted stock grants for 262,500 shares of common
stock to key officers at a grant date fair value of $15.42 per share and 144,000
shares to all employees at a grant date fair value of $21.50 per share, subject
to restrictions as to continuous employment.  Restrictions generally expire over
a period of from four to ten years from the date of grant.  Compensation expense
is recognized over the restricted period.  At December 31, 1996 a total of
382,000 shares were outstanding under these grants.

The Company applies Accounting Principles Board Opinion No. 25, "Accounting for
Stock Issued to Employees," and related Interpretations in accounting for stock
awards.  Accordingly, no compensation expense has been recognized for stock
awards other than for DERs and restricted stock grants.  Related compensation
costs totaled $6,032,000, $798,000 and $877,000 in 1996, 1995 and 1994,
respectively.  The effect of determining compensation cost for stock options
granted in 1996 and 1995, including the accrual for DERs granted in January
1997, based upon the fair value at the grant date consistent with the
methodology prescribed under Statement of Financial Accounting Standard No. 123,
"Accounting for Stock-Based Compensation," would not have been material to net
income for 1996 or 1995.  This effect may not be representative of the pro forma
effect on net income in future years because it does not take into consideration
pro forma compensation expense related to grants made prior to 1995.

The Company also sponsors a qualified defined contribution retirement plan for
all employees.  The Company matches up to 50 percent of a participant's
voluntary contribution up to a maximum of 6 percent of a participant's
compensation.  The Company also may make additional contributions of up to
another 3 percent of a participant's compensation.  All Company contributions
are subject to certain vesting requirements.  Contribution expenses were
$677,000, $759,000, and $370,000 in 1996, 1995 and 1994, respectively.

 
NOTE 12 - NET INTEREST INCOME ANALYSIS (UNAUDITED)
The following table summarizes interest income and interest expense on mortgage
assets and average effective interest rates for the periods indicated (dollars
in thousands):



 
                                            1996                  1995                  1994
                                     ------------------    ------------------    ------------------
                                               AVERAGE               AVERAGE               AVERAGE
                                      AMOUNT     RATE       AMOUNT     RATE       AMOUNT     RATE
                                     --------  --------    --------  --------    --------  --------
                                                                         
Interest income:                                                             
 Mortgage investments                $299,597     6.39%    $240,735     6.50%    $202,398     6.07%
 CMO collateral and investments       363,367     7.74      382,425     7.59      354,603     7.63
                                     --------              --------              --------
   Total interest income              662,964               623,160               557,001
                                     --------              --------              --------
                                                                             
Interest expense:                                                            
 Short-term borrowings                267,525     5.53      216,650     6.04      139,092     4.64
 CMOs                                 314,338     7.53      360,386     7.57      335,656     7.49
                                     --------              --------              --------
   Total interest expense             581,863               577,036               474,748
                                     --------              --------              --------
Net interest                         $ 81,101              $ 46,124              $ 82,253
                                     ========              ========              ========
 


The following table summarizes the changes in interest income and interest
expense due to changes in interest rates versus changes in volume for the
periods indicated (in thousands):


                                             1996/1995*                                1995/1994*
                                -----------------------------------       -----------------------------------
                                  RATE         VOLUME        TOTAL          RATE         VOLUME       TOTAL
                                --------      --------     --------       --------      ---------    --------
                                                                                   
Interest income:                                                                            
 Mortgage investments           $ (4,141)     $ 63,003     $ 58,862       $ 14,813      $  23,524    $ 38,337
 CMO collateral and investments    7,291       (26,349)     (19,058)        (1,587)        29,409      27,822
                                --------      --------     --------       --------      ---------    --------
   Total interest income           3,150        36,654       39,804         13,226         52,933      66,159
                                --------      --------     --------       --------      ---------    --------
Interest expense:                                                                                  
 Short-term borrowings           (19,609)       70,484       50,875         47,140         30,418      77,558
 CMOs                             (2,035)      (44,013)     (46,048)         3,708         21,022      24,730
                                --------      --------     --------       --------      ---------    --------
   Total interest expense        (21,644)       26,471        4,827         50,848         51,440     102,288
                                --------      --------     --------       --------      ---------    --------
Net interest                    $ 24,794      $ 10,183     $ 34,977       $(37,622)      $  1,493    $(36,129)
                                ========      ========     ========       ========      =========    ========


*  THE CHANGE IN INTEREST DUE TO BOTH VOLUME AND RATE HAS BEEN ALLOCATED TO
   VOLUME AND RATE CHANGES IN PROPORTION TO THE RELATIONSHIP OF THE ABSOLUTE
   DOLLAR AMOUNTS OF THE CHANGE IN EACH.

 
NOTE 13 - QUARTERLY RESULTS (UNAUDITED)
The following is a summary of quarterly results of operations (in thousands,
except percentages and per share amounts):


 
                                                 YEAR ENDED DECEMBER 31, 1996
                                          ------------------------------------------
                                            FIRST     SECOND      THIRD     FOURTH
                                           QUARTER    QUARTER    QUARTER    QUARTER
                                          ---------  ---------  ---------  ---------
                                                               
Interest income                           $166,384   $166,259   $165,104   $165,217
Interest and related expenses              151,006    149,322    145,467    143,816
Net margin on mortgage assets               15,378     16,937     19,637     21,401
Net margin on mortgage servicing
 operations                                  9,955     11,164     13,310     14,694
Other revenues                               4,754      7,270      2,734      4,965
Net income                                  26,828     32,173     32,428     35,798
 
Net income per share:
 Primary                                      0.47       0.60       0.60       0.64
 Fully diluted                                0.45       0.53       0.53       0.56
 
Return on average stockholders'
 equity                                      16.12%     19.01%     18.72%     19.82%
 
                                                YEAR ENDED DECEMBER 31, 1995
                                          -----------------------------------------
                                           FIRST      SECOND     THIRD      FOURTH
                                          QUARTER    QUARTER    QUARTER    QUARTER
                                          --------   --------   --------   --------
 
Interest income                           $152,099   $152,980   $156,543   $161,538
Interest and related expenses              145,327    145,092    148,091    149,911
Net margin on mortgage assets                6,772      7,888      8,452     11,627
Net margin on mortgage servicing
 operations                                  9,470     10,105      9,729     11,948
Other revenues                               2,602      3,448      6,371      4,049
Net income                                  15,366     17,739     21,297     22,958
 
Net income per share:
 Primary                                      0.16       0.23       0.33       0.37
 Fully diluted                                   *       0.23       0.32       0.36
 
Return on average stockholders' equity        9.54%     10.98%     13.11%     14.01%


* FULLY DILUTED EARNINGS PER SHARE IS NOT PRESENTED FOR THE QUARTER ENDED MARCH
  31, 1995 BECAUSE THE EFFECT OF CONVERTING POTENTIALLY DILUTIVE SECURITIES WAS
  ANTIDILUTIVE.

NOTE 14 - MARKET AND DIVIDEND INFORMATION (UNAUDITED)

The New York Stock Exchange trading symbol for the Company's common stock is
CMO.  There were 2,865 holders of record of the Company's common stock at
December 31, 1996.  In addition, depository companies held stock for 33,343
beneficial owners.  During the last two years, the high and low stock sales
prices and dividends declared on common stock were:



 
                    YEAR ENDED DECEMBER 31, 1996      YEAR ENDED DECEMBER 31, 1995
                    ----------------------------      -----------------------------
                     STOCK PRICES    DIVIDENDS         STOCK PRICES    DIVIDENDS
                    --------------                    --------------
                     HIGH    LOW      DECLARED         HIGH    LOW      DECLARED
                    ------  ------  ------------      ------  ------  -------------
                                                  
                                                    
First quarter       $17.25  $14.42  $0.46//2/3//      $11.06  $ 7.44  $0.16
Second quarter       19.50   14.33   0.53//1/3//       13.50    9.11   0.23//1/10//
Third quarter        22.50   17.42   0.55              15.44   11.56   0.32//9/10//
Fourth quarter       24.63   20.75   0.56//1/2//       16.33   13.94   0.37//1/3//


 
                CAPSTEAD MORTGAGE CORPORATION AND SUBSIDIARIES
                            SELECTED FINANCIAL DATA
           (IN THOUSANDS, EXCEPT PERCENTAGES AND PER SHARE AMOUNTS)



 
 
                                                          YEAR ENDED DECEMBER 31
                              ------------------------------------------------------------------------------
                                   1996            1995            1994            1993            1992
                              --------------  --------------  --------------  --------------  --------------
 
                                                                               
SELECTED CONSOLIDATED
 STATEMENT OF INCOME
 DATA:
 Interest income               $    662,964    $    623,160    $    557,001    $    574,826    $    500,587
 Interest and related
  expenses                          589,606         588,421         488,224         511,160         429,254
 Net margin on mortgage
  assets                             73,358          34,739          68,777          63,666          71,333
 Net margin on mortgage
  servicing                          49,122          41,253          21,019          (1,056)              -
 Other revenues                      19,721          16,468          14,178          64,573           3,862
 Net income                         127,228          77,359          85,579          94,256          53,191
 Net income per share:(1)
  Primary(2)                   $       2.31    $       1.09    $       1.36    $       1.63    $       1.50
  Fully diluted                        2.06            1.07            1.34            1.59            1.43
 Return on average total
  stockholders' equity                18.41%          11.91%          13.27%          14.65%          16.08%
 Cash dividends paid per
  share(1)
  Common                       $2.11//1/2//    $1.09//1/3//    $1.42//2/3//    $1.62//2/3//    $1.44//2/3//
  Series A Preferred                   1.60            1.60            1.60            1.60            1.60
  Series B Preferred                   1.26            1.26            1.26            1.26            0.10
 AVERAGE NUMBER OF SHARES
  OUTSTANDING:(1)
  Primary                            39,277          34,679          34,376          34,079          32,387
  Fully diluted                      61,813          36,230          35,720          35,843          35,081
SELECTED CONSOLIDATED
 BALANCE SHEET DATA:
 Mortgage investments          $  4,700,326    $  4,522,954    $  3,305,984    $  2,842,151    $  1,904,600
 CMO collateral
  and investments                 4,641,737       4,830,020       5,270,103       3,995,956       5,269,600
 Mortgage servicing rights          637,979         423,360         282,969          25,146               -
 Total assets                    10,157,338       9,903,606       8,943,858       6,980,324       7,229,608
 Short-term borrowings            5,462,856       4,628,782       3,190,582       2,443,807       1,449,209
 Collateralized mortgage
  obligations                     3,861,892       4,538,863       5,102,145       3,891,134       5,143,157
 Stockholders' equity               726,869         664,724         563,675         638,190         631,499
MORTGAGE SERVICING DATA:
 Primary servicing
  portfolio(3)                 $ 35,562,597    $ 25,557,629    $ 14,392,182    $  2,393,267    $          -
 Subservicing portfolio           2,155,873               -               -               -               -
 


(1) ADJUSTED FOR 3-FOR-2 COMMON STOCK SPLITS EFFECTIVE OCTOBER 30, 1995 AND JULY
    31, 1996.
(2) DURING 1996, 7,373,698 SHARES OF THE SERIES B PREFERRED STOCK WERE CONVERTED
    INTO 5,341,583 SHARES OF COMMON STOCK.  IF THESE CONVERSIONS HAD OCCURRED AT
    THE BEGINNING OF 1996, PRIMARY NET INCOME PER SHARE WOULD HAVE BEEN $2.23
    FOR 1996.
(3) EXCLUDES $4.2 BILLION OF MORTGAGE SERVICING RIGHTS ACQUIRED IN 1996 THAT
    WILL BE TRANSFERRED INTO THE PRIMARY MORTGAGE SERVICING PORTFOLIO BY THE END
    OF FEBRUARY 1997. INCLUDING THESE PENDING ACQUISITIONS, THE PRIMARY MORTGAGE
    SERVICING PORTFOLIO IS EXPECTED TO EXCEED $39 BILLION BY THE END OF FEBRUARY
    1997.

 
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS


FINANCIAL CONDITION
- -------------------

The Company's business plan is to build a mortgage banking operation with
investments in mortgage securities and mortgage servicing with the goal of
producing reasonably balanced operating results in a variety of interest rate
environments.

The Company commenced mortgage servicing operations in 1993 and through steady
growth has become one of the 20 largest mortgage servicers in the country.  The
primary mortgage servicing portfolio (which excludes pending transfers and
subservicing) increased a net $10.0 billion during 1996 to $35.6 billion with a
weighted average interest rate of 7.39 percent and earning an average annual
service fee, excluding ancillary revenue and earnings on escrows, (the "Average
Service Fee"), of 30.1 basis points.  The December 31, 1996 balance of mortgage
servicing rights related to this portfolio was $560 million (157 basis points,
or a 5.2 multiple of the Average Service Fee).  An additional $4.2 billion of
mortgage servicing acquired in 1996 is pending transfer into the portfolio and
is being subserviced by the sellers.  This portfolio has a weighted average
interest rate of 7.67 percent earning an Average Service Fee of 32.3 basis
points.  At an average cost of 187 basis points, this portfolio is being
acquired at a 5.8 multiple.

Primary mortgage servicing portfolio run-off, consisting of prepayments and
scheduled payments on mortgage loans serviced, was 12.12 percent in 1996, up
from 9.44 percent in 1995 primarily due to lower prevailing mortgage interest
rates in 1996.  During the fourth quarter of 1996, portfolio run-off dropped to
10.87 percent reflecting the recent rise in mortgage interest rates.  Derivative
financial instruments, specifically interest rate floors, are held from time to
time as partial hedges against prepayment risk (see "Effects of Interest Rate
Changes").  Outstanding hedge positions, with a $6.95 billion notional amount,
carried a $5.7 million unrealized gain at December 31, 1996.

During the second quarter of 1996, the Company entered into a subservicing
arrangement with a large national mortgage originator.  As of December 31, 1996
the subservicing portfolio totaled $2.2 billion.  An advantage of subservicing
arrangements is that further growth and enhanced efficiencies can be achieved
without the cost of acquiring additional mortgage servicing rights.  This
arrangement is viewed by the Company as a confirmation of the quality and cost
effectiveness of the mortgage servicing operation and could lead to other such
relationships in the future.

After growing substantially in 1995, holdings of mortgage investments peaked at
$5.0 billion by the end of the first quarter of 1996 and consisted primarily of
adjustable-rate mortgage ("ARM") mortgage-backed securities.  In light of market
conditions, the Company modestly reduced holdings of ARM securities during the
second half of 1996 making additional purchases primarily to replace run-off
such that at December 31, 1996 mortgage investments totaled $4.7 billion with
ARM securities representing nearly $4.0 billion of the total.

During 1996 the Company acquired $1.8 billion of ARM securities issued by
government-sponsored entities, either the Federal Home Loan Mortgage Corporation
("FHLMC"), Federal National Mortgage Association ("FNMA") or the Government
National Mortgage Association ("GNMA") (collectively, "Agency Securities").
Sales of ARM Agency Securities and AAA-rated private mortgage 

 
pass-through securities ("Mortgage Pass-Throughs") totaled $563 million in 1996.
In addition, $49 million of callable agency-issued notes were redeemed by the
issuer early in the year.

Prior to 1995 the Company had been an active issuer of collateralized mortgage
obligations ("CMOs") and other CMO securities backed by jumbo mortgage loans.
The Company retained residual interests in these securitizations consisting
primarily of interest-only and principal-only mortgage securities.  Other than
modest issuances of previously held residual interests, the Company has not
issued any CMOs since 1994.  In lieu of issuing CMOs, the Company increased its
net CMO investments (defined as CMO collateral, net of related bonds, plus other
CMO investments) by acquiring interest-only mortgage securities.  During 1996
the Company acquired $522 million of interest-only mortgage securities.  Most of
these securities have been FNMA Trust interest-only mortgage securities, which
represent the right to receive 100 percent of coupon interest stripped from
pools of FNMA mortgage-backed securities.  After considering these acquisitions,
run-off, modest sales and CMO issuances, as well as changes in market value, net
CMO investments increased $489 million during 1996 to $780 million.  Derivative
financial instruments, specifically interest rate floors, are held from time to
time as partial hedges against prepayment risk on interest-only mortgage
securities (see "Effects of Interest Rate Changes").  Outstanding hedge
positions, with a $3.275 billion notional amount, carried a $7.6 million
unrealized gain at December 31, 1996.

The following table summarizes the Company's utilization of capital at December
31, 1996 (in thousands):



                                                                    CAPITAL
                                            ASSETS    BORROWINGS   EMPLOYED
                                          ----------  -----------  ---------
                                                          
Agency Securities:
 Fixed-rate                               $  467,887  $   473,282  $ (5,395)
 Adjustable-rate                           3,878,827    3,802,419    76,408
Mortgage Pass-Throughs:
 Fixed-rate                                    1,160        1,123        37
 Medium-term                                 278,187      270,409     7,778
 Adjustable-rate                              71,237       68,831     2,406
Mortgage loans                                 3,028        2,252       776
CMO collateral and investments             4,641,737    4,526,432*  115,305
Mortgage servicing rights                    637,979      251,797** 386,182
                                          ----------  -----------  --------
                                          $9,980,042  $ 9,396,545   583,497
                                          ==========  ===========
Other assets, net of other liabilities                              143,372
                                                                   --------
Total stockholders' equity                                         $726,869
                                                                   ========


*    INCLUDES APPROXIMATELY $665 MILLION OF RELATED SHORT-TERM BORROWINGS.
**   REPRESENTS AMOUNTS OWED UNDER CONTRACTS FOR BULK PURCHASES OF MORTGAGE
     SERVICING RIGHTS AND $180 MILLION DRAWN ON A $450 MILLION LINE OF CREDIT
     SECURED BY EXISTING MORTGAGE SERVICING RIGHTS.

Securities held available-for-sale were carried at a net unrealized loss of $5.6
million at December 31, 1996.  Higher prevailing interest rates and selected
sales of mortgage assets resulted in a $13.5 million net decline in value of
securities held available-for-sale during 1996 from a net unrealized gain of
$7.9 million at December 31, 1995.  The Company has the ability to hold these
securities for the foreseeable future and therefore does not expect to realize
losses on security sales.

 
RESULTS OF OPERATIONS
- ---------------------

Comparative net operating results (interest income or fee revenues, net of
related interest expense or direct operating costs), by source, were as follows
(in thousands, except percentages and per share amounts):


 
                                                  YEAR ENDED DECEMBER 31
                                              -----------------------------------
                                                1996         1995         1994
                                              ---------    ---------    ---------
                                                               
Agency Securities                             $ 35,082     $ 12,589     $ 15,933
Mortgage Pass-Throughs                           8,074        6,880       17,341
Mortgage loans                                     368        1,399       26,467
Net CMO investments                             29,834       13,871        9,036
Mortgage servicing                              49,122       41,253       21,019
CMO administration                               3,405        3,645        4,067
Gain on sales and other                         16,316       12,823       10,111
                                              --------     --------     --------
 Contribution to income                        142,201       92,460      103,974
Other operating expenses                       (14,973)     (15,101)     (18,395)
                                              --------     --------     --------
  Net income                                  $127,228     $ 77,359     $ 85,579
                                              ========     ========     ========
Net income per share:*                                                
 Primary                                      $   2.31     $   1.09     $   1.36
 Fully diluted                                    2.06         1.07         1.34
 Return on average stockholders' equity          18.41%       11.91%       13.27%
                                                              

* PRIOR PERIOD PER SHARE INFORMATION HAS BEEN ADJUSTED FOR THE 3-F OR-2 COMMON
  STOCK SPLITS EFFECTIVE OCTOBER 30, 1995 AND JULY 31, 1996.

1996 COMPARED TO 1995
- ---------------------

Operating results for 1996 improved substantially over those achieved in 1995.
Improved interest spreads on a larger mortgage investment portfolio, together
with improved mortgage servicing results, contributed to significantly higher
net income compared to 1995.  Modest  1/4 of 1 percent reductions in short-term
interest rates by the Federal Reserve in July and December 1995 and again in
January 1996 contributed to improved interest spreads.  An investment decision
during the second quarter of 1996 to modestly reduce the Company's commitment to
ARM securities and increase investments in interest-only mortgage securities
also contributed to the Company's improved profitability.

Agency Securities contributed significantly more to income in 1996 than in 1995
due to a $1.6 billion increase in average holdings of these securities and a 39
basis point increase in net interest spreads.  Acquisitions during the last two
years of over $4.6 billion of Agency Securities increased average outstanding
portfolios to $4.0 billion during 1996 compared to $2.4 billion during 1995.
Spreads improved despite marginally lower yields due to a more favorable short-
term interest rate environment.  Agency Security yields averaged 6.24 percent
during 1996 compared to 6.26 percent in 1995 while borrowing costs were 5.43
percent compared to 5.84 percent in 1995.  Yields were marginally lower in 1996
primarily due to sales and redemptions by March 31, 1996 of all the Company's
investments in relatively high yielding callable agency notes.  In addition,
improvements in pass-through rates resulting from the periodic resetting of
coupon interest rates on underlying ARM loans were largely offset by continued
high purchase premium amortization on investments in ARM securities due to high
run-off (see "Effects of Interest Rate Changes").

Mortgage Pass-Throughs contributed more to income in 1996 than in 1995 despite a
$628 million reduction in portfolio outstanding due to a 90 basis point increase
in net interest spreads (before mortgage insurance costs).  As a result of asset
sales and run-off, the average outstanding portfolio was 

 
$637 million in 1996 compared to nearly $1.3 billion in 1995. Average yields for
this portfolio were higher at 7.32 percent during 1996 compared to 6.92 percent
in 1995 while average borrowing rates were lower at 5.67 percent during 1996
compared to 6.17 percent in 1995. The rise in yields is primarily due to sales
of ARM Mortgage Pass-Throughs and the periodic resetting of coupon interest
rates on underlying ARM and medium-term loans (see "Effects of Interest Rate
Changes"). Lower borrowing rates reflect lower prevailing short-term interest
rates.

The net interest spread earned from mortgage loans contributed less to income in
1996 than in 1995 due to lower average holdings of mortgage loans.  This
reflects the November 1995 decision to exit the jumbo mortgage loan conduit
business and the decision early in 1996 to discontinue soliciting originations
by telephone.

Net CMO investments contributed substantially more to income in 1996 than in
1995 due primarily to substantial investments made during the past year in
interest-only mortgage securities (see above, "Financial Condition").

Higher mortgage servicing results reflect continued growth in this operation.
Revenues increased to $131 million in 1996, compared to $88 million in 1995.
Servicing expenses also increased, but not to the same extent as revenues, which
reflects efficiencies gained in the servicing process as the servicing portfolio
continues to grow.  Amortization of mortgage servicing rights of $45 million
during 1996 was higher than the $27 million recorded in 1995 due to portfolio
growth and higher levels of prepayments caused by lower prevailing mortgage
interest rates.  Greater use of external borrowings secured by the mortgage
servicing portfolio to finance portfolio growth contributed to higher borrowing
costs in 1996 compared to 1995.  Because the fair value of the mortgage
servicing portfolio has exceeded recorded amounts throughout 1996, the adoption
of Statement of Financial Accounting Standards No. 122, "Accounting for Mortgage
Servicing Rights" ("SFAS 122") has had an immaterial impact on servicing results
for 1996.

Operating expenses in 1996 were marginally lower than in 1995 despite higher
compensation related accruals because of the November 1995 closure of the
mortgage conduit unit and, to a lesser extent, the second quarter closure of the
telephone origination unit.  These two decisions have also reduced requirements
for loan loss provisions.  In addition, with the growth of the mortgage
servicing operation, more indirect operating costs have been identified with
that unit than in the prior year.

During 1996 the Company sold $667 million of mortgage assets consisting of
mortgage loans, Mortgage Pass-Throughs, Agency Securities and CMO investments.
This compares to similar sales in 1995 totaling $1.0 billion.  Higher gains on
sales reflect lower interest rates experienced during 1996 as the Company's
mortgage investments and derivative financial instruments held for trading
purposes tend to increase in value under these conditions (see "Effects of
Interest Rate Changes").

1995 COMPARED TO 1994
- ---------------------

Operating results improved steadily throughout 1995 although for the year
results were 10 percent below those achieved in 1994.  Results were
significantly affected by a series of moves by the Federal Reserve beginning in
February 1994 raising short-term interest rates a total of three percentage
points by February of 1995.  These increases resulted in corresponding increases
in the Company's borrowing costs that had the effect of substantially reducing
net interest spreads on mortgage investments.  Although 

 
beginning in February 1995 intermediate- and long-term interest rates declined
considerably, this decline had little effect on borrowing costs, with the
Federal Reserve waiting until July and December 1995 to modestly reduce short-
term interest rates by 1/4 of 1 percent increments. The decline in intermediate-
and long-term interest rates during 1995 made asset sales attractive as values
on mortgage assets improved. Offsetting these increases in value to some extent
were higher prepayment rates on mortgage loans, which were also due to declining
interest rates. These higher prepayments resulted in increased amortization
costs associated with the mortgage servicing portfolio and interest-only
mortgage securities as well as increased amortization of premiums paid on ARM
investments.

Net CMO investments contributed more to income in 1995 than in 1994 due
primarily to investments made during 1995 in interest-only mortgage securities.
Additionally, prepayments on CMO collateral were still relatively high in the
first quarter of 1994, the end of the last major refinancing boom.  Principal
collections on CMO collateral totaled $501 million during 1995 compared to $1.2
billion in 1994.  Lower levels of prepayments have the effect of lowering
amortization of bond discounts and improving operating results (see "Effects of
Interest Rate Changes").

Higher mortgage servicing results reflect growth in this operation.  Revenues
increased to $88 million during 1995 compared to $33 million during 1994.
Operating costs also increased, but not to the same extent as revenues, which
reflects efficiencies gained in the servicing process through outsourcing and
portfolio growth.  Amortization of mortgage servicing rights totaled $27 million
during 1995, significantly higher than the $6 million recorded in 1994 due to
portfolio growth and higher levels of prepayments caused by lower interest
rates.

Other operating expenses were lower in 1995 due primarily to higher absorption
of costs by the mortgage servicing operation given this operation's growth
relative to that of the rest of the Company.  Included in other operating
expenses in 1995 is a charge of $750,000 consisting primarily of personnel costs
associated with exiting the jumbo mortgage loan conduit business.  Loan loss
provisions declined in 1995 due primarily to reductions in fraud exposure
resulting from reduced mortgage purchase activity.

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

The Company's primary sources of funds include monthly principal and interest
payments on mortgage investments, short-term borrowings, excess cash flows on
CMO investments, servicing fees and other revenue from mortgage servicing,
proceeds from sales of mortgage assets and equity offerings (see below).  The
Company currently believes that these funds are sufficient for growth of the
mortgage servicing portfolio, the acquisition of mortgage assets, repayments on
short-term borrowings, the payment of cash dividends as required for Capstead's
continued qualification as a Real Estate Investment Trust ("REIT") and common
stock repurchases, if any, as described below.  It is the Company's policy to
remain strongly capitalized and conservatively leveraged.

Short-term borrowings are primarily made under repurchase arrangements.  The
Company has uncommitted repurchase facilities with investment banking firms to
finance mortgage assets, subject to certain conditions.  Interest rates on
borrowings under these facilities are based on overnight to 30-day London
Interbank Offered Rate ("LIBOR") rates.  The terms and conditions of these
arrangements, including interest rates, are negotiated on a transaction-by-
transaction basis.

 
At December 31, 1996 the mortgage servicing operation had available $270 million
of a $450 million revolving line of credit agreement with an investment banking
firm that matures September 30, 1998.  The line is to be used primarily to
finance acquisitions of mortgage servicing rights on a collateralized basis.
The agreement requires, among other things, that the mortgage servicing
operation maintain certain financial ratios and specified levels of unencumbered
servicing rights.  The mortgage servicing operation is in compliance with all
requirements.  Interest rates on borrowings under this facility are based on
LIBOR.

During 1996 the Company raised $74.6 million through its dividend reinvestment
and stock purchase plans, stock option exercises and open market sales.  The
Company anticipates continuing to raise equity through these channels as market
conditions allow.  On July 22, 1996 the Company announced that the board of
directors had approved the repurchase of up to 1 million shares of common stock
to fund employee stock option and stock grant programs.  As of December 31, 1996
no such share repurchases had occurred.

EFFECTS OF INTEREST RATE CHANGES

Changes in interest rates may impact the Company's earnings in various ways.
The Company's earnings depend, in part, on the difference between the interest
received on mortgage investments and the interest paid on related short-term
borrowings.  The resulting spread may be reduced in a rising interest rate
environment.  Because most of the Company's mortgage investments are ARM
mortgage securities, the risk of rising short-term interest rates is offset to
some extent by increases in the rates of interest earned on underlying ARM
loans.  Since ARM loans generally limit the amount of such increase during any
single interest rate adjustment period and over the life of the loan, interest
rates on borrowings can rise to levels that may exceed the interest rates on the
underlying ARM loans resulting in a negative interest spread.  The Company may
invest in derivative financial instruments from time to time, specifically
interest rate caps, as a hedge against rising interest rates on a portion of its
short-term borrowings.  Interest rate caps increase in value as interest rates
rise and decline in value when rates fall.

Another effect of changes in interest rates is that as interest rates decrease,
the rate of prepayment of mortgage loans underlying mortgage investments
generally increases.  To the extent the proceeds of prepayments on mortgage
investments cannot be reinvested at a rate of interest at least equal to the
rate previously earned on such investments, earnings may be adversely affected.
Because prolonged periods of high prepayments can significantly reduce the
expected life of mortgage investments, the actual yields realized can be lower
due to faster amortization of purchase premiums.  In addition, the rates of
interest earned on ARM investments generally will decline during periods of
falling interest rates as the underlying ARM loans reset at lower rates.  The
Company may, from time to time, sell mortgage assets.  This may increase income
volatility because of the recognition of transactional gains or losses.  Such
sales may become attractive as values of mortgage assets fluctuate with changes
in interest rates.

Changes in interest rates also impact earnings recognized from net CMO
investments, which consist primarily of fixed-rate CMO residuals and interest-
only mortgage securities.  The amount of income that may be generated from the
typical CMO residual is dependent upon the rate of principal prepayments on the
underlying mortgage collateral.  If mortgage interest rates fall significantly
below interest rates on the collateral, principal prepayments will increase,
reducing or even eliminating the overall return on the investment in the CMO
residual.  This is due primarily to the acceleration of 

 
the amortization of bond discounts, a noncash item, as bond classes are repaid
more rapidly than originally anticipated. Conversely, if mortgage interest rates
rise significantly above interest rates on the collateral, principal prepayments
will typically diminish, resulting in a greater overall return on an investment
in a fixed-rate CMO residual because of an increase in time over which the
Company receives the larger positive interest spread.

Interest-only mortgage securities behave similarly to CMO residuals.  In a
falling interest rate environment, prepayments on the underlying mortgage loans
generally will be higher thereby reducing or even eliminating overall returns on
these securities.  Sustained periods of high prepayments can result in losses.
Conversely, in periods of rising interest rates, interest-only mortgage
securities tend to perform favorably because underlying mortgage loans will
generally prepay at slower rates thereby increasing overall returns.

The above discussion regarding how changes in interest rates impact mortgage
assets also applies to the Company's investment in mortgage servicing rights.
When interest rates rise, periodic amortization of amounts paid for mortgage
servicing rights is less since the average lives of the related mortgage loans
tend to be longer and earnings from large, temporarily held cash balances will
be greater.  Additionally, mortgage servicing rights become more valuable under
these conditions.  Conversely, lower interest rates will spur prepayments thus
reducing the time the Company can service the related loans.  Sustained periods
of high prepayments can result in losses on the Company's investment in mortgage
servicing rights, particularly now that the Company has adopted SFAS 122 and
must evaluate this investment for impairment on a disaggregated basis and record
impairment charges if the recorded amount for an individual servicing stratum
exceeds its fair value.

The Company's business plan is to build a mortgage banking operation with
investments in mortgage securities and mortgage servicing with the goal of
producing reasonably balanced operating results in a variety of interest rate
environments.  The Company supplements its business plan from time to time with
derivative financial instruments, specifically interest rate floors, which may
be used to hedge certain assets, such as mortgage servicing rights or interest-
only mortgage securities or may be held for trading purposes.  Interest rate
floors decrease in value when interest rates rise and increase in value when
rates decline.  In instances where floors are designated as hedges, any changes
in value will adjust the basis of the assets hedged.  In instances where floors
are held for trading purposes, changes in value will be recorded in income as
they occur, which could increase income volatility.

RECENT ACCOUNTING PRONOUNCEMENTS

In June 1996 the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 125, "Accounting for Transfers and Servicing
of Financial Assets and Extinguishments of Liabilities" ("SFAS 125").  SFAS 125
provides accounting and reporting standards for all types of securitization
transactions involving the transfer of financial assets including repurchase
agreements and collateralized borrowing arrangements.  Under SFAS 125 most
securitizations of financial assets other than repurchase agreements would be
recorded as sales.  The Company will adopt this pronouncement effective January
1, 1997.  Since the Company is no longer an active issuer of CMOs, this adoption
is not expected to have a material impact on the results of operations or
financial position of the Company.