SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

                  FOR THE QUARTERLY PERIOD ENDED: JUNE 30, 2003

                                       OR

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

       FOR THE TRANSITION PERIOD FROM _______________ TO _________________

                         COMMISSION FILE NUMBER: 1-13447

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

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

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

                                      10036
                                   (Zip Code)

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

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

                                  Yes X  No
                                     ---    ---

     Indicate by check mark whether the Registrant is an accelerated filer ( as
defined in Rule 12b-2 of the Exchange Act):

                                  Yes X  No
                                     ---    ---

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

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

         Class                                Outstanding at August 13, 2003
Common Stock, $.01 par value                             94,061,723







                        Annaly Mortgage Management, Inc.


                                    FORM 10-Q


                                      INDEX


Part I.     FINANCIAL INFORMATION

Item 1.     Financial Statements:

                                                                                                 
   Statements of Financial Condition- June 30, 2003 (Unaudited) and December 31, 2002               1

   Statements of Operations (Unaudited) for the quarters and six months ended June 30, 2003
        and 2002                                                                                    2

   Statements of Stockholders' Equity (Unaudited) for the six months ended June 30, 2003            3

   Statements of Cash Flows (Unaudited) for the quarters and six months ended June 30, 2003
          and 2002                                                                                  4

     Notes to Financial Statements (Unaudited)                                                   5-13

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations   14-24

Item 3. Quantitative and Qualitative Disclosures about Market Risk                                 25

Item 4. Controls and Procedures                                                                    26

PART II.     OTHER INFORMATION

Item 5.     Submission of Matters to a Vote of Security Holders                                    27

Item 6.     Exhibits and Reports on Form 8-K                                                       27

SIGNATURES                                                                                         29

CERTIFICATIONS                                                                                  30-33




PART 1.
ITEM 1.      FINANCIAL STATEMENTS




                                   ANNALY MORTGAGE MANAGEMENT, INC.
                                  STATEMENTS OF FINANCIAL CONDITION
                           (dollars in thousands, except per share amounts)

                                                                  JUNE 30, 2003                  DECEMBER 31,
                                                                   (UNAUDITED)                       2002
                                                              -----------------------       ------------------------

                                 ASSETS

                                                                                                     
Cash and cash equivalents                                                   $    304                       $    726
Mortgage-Backed Securities, at fair value                                 12,887,495                     11,551,857
Agency Debentures, at fair value                                           1,375,980                              -
Receivable for Mortgage-Backed Securities sold                               387,218                         55,954
Accrued interest receivable                                                   58,026                         49,707
Other assets                                                                   1,104                            840
                                                              -----------------------       ------------------------
Total assets                                                             $14,710,127                    $11,659,084
                                                              =======================       ========================

                  LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
  Repurchase agreements                                                 $ 12,162,333                    $10,163,174
  Payable for investment securities purchased                              1,306,238                        338,691
  Accrued interest payable                                                    16,788                         14,935
  Dividends payable                                                           56,420                         57,499
  Other liabilities                                                            4,708                          2,812
  Accounts payable                                                             2,202                          1,907
                                                              -----------------------       ------------------------
Total liabilities                                                         13,548,689                     10,579,018
                                                              -----------------------       ------------------------

Commitments

Stockholders' Equity:
  Common stock: par value $.01 per share; 500,000,000
    Authorized, 94,030,753 and 84,569,206 shares issued
    and outstanding, respectively                                                940                            846
  Additional paid-in capital                                               1,157,092                      1,003,200
  Accumulated other comprehensive income                                       1,190                         75,511
  Retained earnings                                                            2,216                            509
                                                              -----------------------       ------------------------
Total stockholders' equity                                                 1,161,438                      1,080,066
                                                              -----------------------       ------------------------

Total liabilities and stockholders' equity                               $14,710,127                    $11,659,084
                                                              =======================       ========================


See notes to financial statements.

                                       1




PART 1.
ITEM 1.     FINANCIAL STATEMENTS



                        ANNALY MORTGAGE MANAGEMENT, INC.
                            STATEMENTS OF OPERATIONS
                                   (UNAUDITED)
                (dollars in thousands, except per share amounts)

                                                         For the            For the         For the Six        For the Six
                                                      Quarter Ended     Quarter Ended      Months Ended       Months Ended
                                                      June 30, 2003      June 30, 2002     June 30, 2003      June 30, 2002
                                                     ----------------  -----------------  ----------------   -----------------

                                                                                                         
     INTEREST INCOME                                         $93,892           $109,423          $181,392            $202,322

     INTEREST EXPENSE                                         51,770             47,860            95,818              87,872
                                                     ----------------  -----------------  ----------------   -----------------

     NET INTEREST INCOME                                      42,122             61,563            85,574             114,450

     GAIN ON SALE OF MORTGAGE-BACKED SECURITIES
                                                              20,231              1,342            31,252               4,753

     GENERAL AND ADMINISTRATIVE
     EXPENSES                                                  4,201              3,536             7,898               6,791
                                                     ----------------  -----------------  ----------------   -----------------

     NET INCOME                                               58,152             59,369           108,928             112,412
                                                     ----------------  -----------------  ----------------   -----------------

     OTHER COMPREHENSIVE INCOME (LOSS):
       Unrealized gain (loss) on available-
         for-sale securities                                (49,579)             38,123          (43,069)              33,866
       Less:  reclassification adjustment
        for net gains included in net income                (20,231)            (1,342)          (31,252)             (4,753)
                                                     ----------------- -----------------  ----------------   ----------------
       Other comprehensive income (loss)                    (69,810)             36,781          (74,321)              29,113
                                                     ----------------  -----------------  ----------------   -----------------

     COMPREHENSIVE INCOME (LOSS)                           $(11,658)            $96,150           $34,607            $141,526
                                                     ================  =================  ================   =================

     NET INCOME PER SHARE:
       Basic                                                   $0.62              $0.72             $1.22               $1.41
                                                     ================  =================  ================   =================

       Diluted                                                 $0.62              $0.71             $1.22               $1.40
                                                     ================  =================  ================   =================

     WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:
       Basic                                              93,384,128         82,910,206        89,019,821          79,954,529
                                                     ================  =================  ================   =================

       Diluted                                            93,588,024         83,186,865        89,231,272          80,245,372
                                                     ================  =================  ================   =================

     See notes to financial statements.


                                       2




PART I
ITEM 1.     FINANCIAL STATEMENTS



                                          ANNALY MORTGAGE MANAGEMENT, INC.
                                         STATEMENT OF STOCKHOLDERS' EQUITY
                                     FOR THE SIX MONTHS ENDED JUNE 30, 2003
                                                    (UNAUDITED)
                                (dollars in thousands, except per share amounts)


                                                                                                  Accumulated
                                            Common       Additional                                  Other
                                            Stock         Paid-In    Comprehensive    Retained   Comprehensive
                                          Par Value       Capital        Income       Earnings       Income           Total
                                          ------------ ------------- -------------   ----------  --------------- ------------

                                                                                                    
BALANCE, DECEMBER 31, 2002                     $846      $1,003,200                       $509        $75,511      $1,080,066

  Net income                                                              $50,775       50,775
  Other comprehensive income:
    Unrealized net gain on securities,
      net of reclassification adjustment                                  (4,511)                     (4,511)
                                                                     -------------
  Comprehensive income                                                    $46,264                                      46,264
                                                                     =============
  Exercise of stock options                  -                  215                                                       215
  Proceeds from direct purchase and
    dividend reinvestment                    -                  955                                                       955
  Dividends declared for the quarter
    ended March 31, 2003, $0.60 per share                                              (50,788)                       (50,788)

                                          ----------   -------------                 ----------  -------------  --------------
BALANCE, MARCH 31, 2003                        $846      $1,004,370                       $496        $71,000      $1,076,712
  Net income                                                              $58,152       58,152
  Other comprehensive income:
    Unrealized net loss on securities,
      net of reclassification adjustment                                 (69,810)                    (69,810)
                                                                     -------------
  Comprehensive income                                                  $(11,658)                                    (11,658)
                                                                     =============
  Exercise of stock options                       -             154                                                       154
  Proceeds from direct purchase and               1           1,346                                                     1,347
    dividend reinvestment
  Proceeds from secondary offering               93         151,222                                                   151,315
  Dividends declared for the quarter
    ended June 30, 2003,
    $0.60 per share                                                                   (56,432)                       (56,432)

                                          ----------   -------------                 ----------  -------------  --------------
BALANCE, JUNE 30, 2003                         $940      $1,157,092                     $2,216         $1,190      $1,161,438
                                          ==========   =============                 ==========  =============  ==============

See notes to financial statements.


                                       3


PART I
ITEM 1.     FINANCIAL STATEMENTS



                        ANNALY MORTGAGE MANAGEMENT, INC.
                            STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
                             (dollars in thousands)
                                                               For the Quarter  For the Quarter  For the Six    For the Six
                                                                     Ended          Ended       Months Ended   Months Ended
                                                                 June 30, 2003  June 30, 2002   June 30, 2003  June 30, 2002
                                                               ---------------  -------------- --------------- ------------
Cash flows from operating activities:
                                                                                                    
  Net income                                                     $     58,152    $   59,369    $  108,928       $ 112,412
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Amortization of mortgage premiums and
         discounts, net                                                57,614        19,797       106,133          37,688
      Gain on sale of Mortgage-Backed Securities                      (20,231)       (1,343)      (31,252)         (4,753)
      Stock option expense                                                 58           101            60             163
      Market value adjustment on long-term
        repurchase agreement                                            1,993          (406)        2,097            (369)
      (Increase) decrease in accrued interest receivable               (7,939)          449        (8,319)         (4,049)

      (Increase) in other assets                                         (232)         (850)         (265)         (1,046)
      Increase (decrease) in accrued interest payable                     873          (746)        1,853           4,667
      Increase in accounts payable                                      1,169           763           295             851
                                                                  ------------  ------------  ------------    ------------
          Net cash provided by operating activities                    91,457        77,134       179,530         145,564
                                                                  ------------  ------------  ------------    ------------

Cash flows from investing activities:
    Purchase of Mortgage-Backed Securities                         (4,920,184)   (2,151,127)   (7,217,253)     (5,989,743)
    Purchase of agency debentures                                  (1,170,000)            -    (1,341,000)              -
    Proceeds from sale of Mortgage-Backed Securities                1,576,147       414,974     2,112,393         808,436
    Proceeds from callable agency debentures                          171,000             -       171,000               -
    Principal payments of Mortgage-Backed
      Securities                                                    2,178,798       864,902     4,050,322       1,957,893
                                                                  ------------  ------------  ------------    ------------
          Net cash used in investing activities                    (2,164,239)     (871,251)   (2,224,538)     (3,223,414)
                                                                  ------------  ------------  ------------    ------------

Cash flows from financing activities:
  Proceeds from repurchase agreements                              31,387,072    22,122,302    55,682,830      41,949,911
  Principal payments on repurchase agreements                     (29,416,888)  (21,276,899)  (53,683,870)    (39,132,937)
  Proceeds from exercise of stock options                                  94           265           309             485
  Proceeds from direct purchase and dividend reinvestment               1,349           831         2,302           1,390
  Net proceeds from secondary offerings                               151,315             -       151,315         347,337
  Dividends paid                                                      (50,801)      (52,223)     (108,300)        (88,119)
                                                                  ------------  ------------  ------------    ------------
          Net cash provided by financing activities                 2,072,141       794,276     2,044,586       3,078,067
                                                                  ------------  ------------  ------------    ------------

Net increase (decrease) in cash and cash equivalents                     (641)          159          (422)            217

Cash and cash equivalents, beginning of period                            945           487           726             429

                                                                 ------------- ------------- -------------   -------------
Cash and cash equivalents, end of period                         $        304  $        646  $        304    $        646
                                                                  ============  ============  ============   =============

Supplemental disclosure of cash flow information:
  Interest paid                                                  $     50,897  $     48,607  $     93,965    $     83,205
                                                                  ============  ============  ============   =============
Noncash financing activities:
  Net change in unrealized gain (loss) on available-
      for-sale securities net of reclassification
     adjustment                                                  $    (69,810) $     36,781  $    (74,321) $     29,113
                                                                  ============  ============  ============  ============
  Dividends declared, not yet paid                               $     56,420  $     56,404  $     56,420  $     56,404
                                                                  ============  ============  ============  ============


                                       4




ANNALY MORTGAGE MANAGEMENT, INC.
NOTES TO FINANCIAL STATEMENTS
FOR THE QUARTERS ENDED JUNE 30, 2003 AND 2002
(UNAUDITED)
- --------------------------------------------------------------------------------

1.    ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

         Annaly Mortgage Management, Inc. (the "Company") was incorporated in
Maryland on November 25, 1996. The Company commenced its operations of
purchasing and managing an investment portfolio of Mortgage-Backed Securities on
February 18, 1997, upon receipt of the net proceeds from the private placement
of equity capital. An initial public offering was completed on October 14, 1997.

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

         Basis of Presentation - The accompanying unaudited financial statements
have been prepared in conformity with the instructions to Form 10-Q and Article
10, Rule 10-01 of Regulation S-X for interim financial statements. Accordingly,
they do not include all of the information and footnotes required by accounting
principles generally accepted in the United States of America ("GAAP"). The
interim financial statements for the three month period are unaudited; however,
in the opinion of the Company's management, all adjustments, consisting only of
normal recurring accruals, necessary for a fair statement of the results of
operations have been included. These unaudited financial statements should be
read in conjunction with the audited financial statements included in the
Company's Annual Report on form 10-K for the year ended December 31, 2002. The
nature of the Company's business is such that the results of any interim period
are not necessarily indicative of results for a full year.

         Cash and Cash Equivalents - Cash and cash equivalents includes cash on
hand and money market funds. The carrying amounts of cash equivalents
approximates their value.

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

         Statement of Financial Accounting Standards No. 115, Accounting for
Certain Investments in Debt and Equity Securities, requires the Company to
classify its investments as either trading investments, available-for-sale
investments or held-to-maturity investments. Although the Company generally
intends to hold most of its Investment Securities until maturity, it may, from
time to time, sell any of its Investment Securities as part of its overall
management of its statement of financial condition. Accordingly, this
flexibility requires the Company to classify all of its Investment Securities as
available-for-sale. All assets classified as available-for-sale are reported at
fair value, based on market prices provided by certain dealers who make markets
in these financial instruments, with unrealized gains and losses excluded from
earnings and reported as a separate component of stockholders' equity.

         Unrealized losses on Investment Securities that are considered other
than temporary, as measured by the amount of decline in fair value attributable
to factors other than temporary, are recognized in income and the cost basis of
the Mortgage-Backed Securities is adjusted. There were no such adjustments for
the quarters ended June 30, 2003 and 2002.

         Interest income is accrued based on the outstanding principal amount of
the Investment Securities and their contractual terms. Premiums and discounts
associated with the purchase of the Mortgage-Backed Securities are amortized
into interest income over the lives of the securities using the interest method.

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

                                       5



         Credit Risk - At June 30, 2003 and December 31, 2002, the Company has
limited its exposure to credit losses on its portfolio of Investment Securities
by only purchasing securities issued by Federal Home Loan Mortgage Corporation
("FHLMC"), Federal National Mortgage Association ("FNMA"), Government National
Mortgage Association ("GNMA"), or Federal Home Loan Bank ("FHLB"). The payment
of principal and interest on the FHLMC, FNMA, and FHLB Investment Securities are
guaranteed by those respective agencies and the payment of principal and
interest on the GNMA Mortgage-Backed Securities are backed by the
full-faith-and-credit of the U.S. government. At June 30, 2003 and December 31,
2002 all of the Company's Investment Securities have an actual or implied "AAA"
rating.

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

         Income Taxes - The Company has elected to be taxed as a Real Estate
Investment Trust ("REIT") and intends to comply with the provisions of the
Internal Revenue Code of 1986, as amended (the "Code") with respect thereto.
Accordingly, the Company will not be subjected to Federal income tax to the
extent of its distributions to shareholders and as long as certain asset, income
and stock ownership tests are met.

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

         New Accounting Pronouncement - In December 2002, the FASB issued
Statement of Financial Accounting Standard (SFAS) No. 148, "Accounting for
Stock-Based Compensation-Transition and Disclosures, an Amendment of FASB
Statement No. 123" (SFAS No. 148). This Statement provides alternative methods
of transition for companies who voluntarily change to the fair value-based
method of accounting for stock-based employee compensation in accordance with
SFAS No. 123, "Accounting for Stock-Based Compensation" (SFAS No. 123). SFAS No.
148 does not permit the use of the original SFAS No. 123 prospective method of
transition for changes to the fair value based method made in fiscal years
beginning after December 15, 2003. The Statement also requires prominent
disclosures in both annual and interim financial statements about the method of
accounting for stock-based compensation and the effect of the method used on
reported results. This Statement is effective upon issuance.

2.    MORTGAGE-BACKED SECURITIES

       The following table pertains to the Company's Mortgage-Backed Securities
       classified as available-for-sale as of June 30, 2003, which are carried
       at their fair value:




                                     Federal Home         Federal National         Government          Total Mortgage-
                                     Loan Mortgage            Mortgage          National Mortgage          Backed
                                      Corporation            Association           Association            Securities
                                ---------------------- --------------------- ---------------------- --------------------
                                                                (dollars in thousands)
Mortgage-Backed
                                                                                                
  Securities, gross                        $4,737,720            $7,464,489               $362,238          $12,564,447

Unamortized discount                             (21)               (1,046)                   (14)              (1,081)
Unamortized premium                           102,262               214,700                  6,957              323,919
                                ---------------------- --------------------- ---------------------- --------------------
Amortized cost                              4,839,961             7,678,143                369,181           12,887,285

Gross unrealized gains                         17,863                30,105                  1,687               49,655
Gross unrealized losses                      (25,017)              (23,938)                  (490)             (49,445)
                                ---------------------- --------------------- ---------------------- --------------------

Estimated fair value                       $4,832,807            $7,684,310               $370,378           12,887,495
                                ====================== ===================== ====================== ====================

                                                         Gross Unrealized       Gross Unrealized        Estimated Fair
                                    Amortized Cost              Gain                   Loss                  Value
                                ---------------------- --------------------- ---------------------- --------------------
Adjustable rate                             7,848,276                31,674               (28,510)            7,851,440

Fixed rate                                  5,039,009                17,981               (20,935)            5,036,055
                                ---------------------- --------------------- ---------------------- --------------------

Total                                      12,887,285                49,655               (49,445)           12,887,495
                                ====================== ===================== ====================== ====================


         The following table pertains to the Company's Mortgage-Backed
Securities classified as available-for-sale as of December 31, 2002, which are
carried at their fair value:




                                       Federal Home       Federal National          Government              Total
                                      Loan Mortgage            Mortgage          National Mortgage      Mortgage-Backed
                                        Corporation          Association            Association           Securities
                                 ---------------------- --------------------- ---------------------- --------------------
                                                                 (dollars in thousands)
Mortgage-Backed
                                                                                                 
  Securities, gross                        $ 5,120,929            $5,860,987              $ 220,468          $11,202,384

Unamortized discount                             (544)                  (120)                     -                 (664)
Unamortized premium                            105,872               164,071                  4,684              274,627
                                 ---------------------- --------------------- ---------------------- --------------------
Amortized cost                               5,226,257             6,024,938                225,152           11,476,347

Gross unrealized gains                          31,731                58,239                    537               90,507
Gross unrealized losses                        (9,554)               (5,318)                  (125)             (14,997)
                                 ---------------------- --------------------- ---------------------- --------------------

Estimated fair value                       $ 5,248,434           $ 6,077,859              $ 225,564          $11,551,857
                                 ====================== ===================== ====================== ====================

                                                           Gross Unrealized       Gross Unrealized        Estimated Fair
                                     Amortized Cost              Gain                   Loss                   Value
                                 ---------------------- --------------------- ---------------------- --------------------
Adjustable rate                            $ 7,144,741              $ 35,349             $ (12,424)           $7,167,666

Fixed rate                                   4,331,606                55,158                (2,573)            4,384,191
                                 ---------------------- --------------------- ---------------------- --------------------

Total                                      $11,476,347              $ 90,507             $ (14,997)          $11,551,857
                                 ====================== ===================== ====================== ====================


         The adjustable rate Mortgage-Backed Securities are limited by periodic
caps (generally interest rate adjustments are limited to no more than 1% every
six months) and lifetime caps. The weighted average lifetime cap was 10.1% at
June 30, 2003 and 8.8% at December 31, 2002.

         During the six months ended June 30, 2003, the Company realized $31.3
million in gains from sales of Mortgage-Backed Securities. During the six months
ended June 30, 2002, the Company realized $4.8 million in gains from sales of
Mortgage-Backed Securities.

3.    AGENCY DEBENTURES

         At June 30, 2003, the Company owned callable agency debentures totaling
$1.4 billion. FHLMC, FNMA, and FHLB are the issuers of the debentures. All of
the Company's agency debentures are classified as available-for-sale. The
unrealized gain on the Company's agency debentures at June 30, 2003 was
$980,000. The Company's agency debentures are adjustable rate and fixed rate
with a weighted average lifetime cap of 6.56%.

                                       7




4.    REPURCHASE AGREEMENTS

         The Company had outstanding $12,162,333,000 and $10,163,174,000 of
repurchase agreements with a weighted average borrowing rate of 1.50% and 1.72%
and a weighted average remaining maturity of 93 days and 124 days as of June 30,
2003 and December 31, 2002, respectively.

At June 30, 2003 and December 31, 2002, the repurchase agreements had the
following remaining maturities:



                                June 30, 2003                   December 31, 2002
                     ---------------------------------- ---------------------------------
                                            (dollars in thousands)
                                                                       
Within 30 days                              $6,663,647                       $ 7,778,003
30 to 59 days                                3,923,662                           816,906
60 to 89 days                                        -                           104,500
90 to 119 days                                 111,060                                 -
Over 120 days                                1,463,964                         1,463,765
                     ---------------------------------- ---------------------------------
Total                                      $12,162,333                       $10,163,174
                     ================================== =================================


5.       OTHER LIABILITIES

         In July 2001, the Company entered into a repurchase agreement maturing
in July 2004 which grants the buyer the right to extend the agreement, in whole
or in part, in three-month increments up to July 2006. The repurchase agreement
has a principal value of $100,000,000. The Company accounts for the extension
option as a separate interest rate floor liability carried at fair value. The
initial fair value of $1,205,000 allocated to the interest rate floor resulted
in a similar discount on the repurchase agreement borrowings that is being
amortized over the initial term of 3 years using the effective yield method. At
June 30, 2003, the fair value of this interest rate floor was a $4,708,000 and
was classified as other liabilities.

6.    COMMON STOCK

         During the six months ended June 30, 2003, the Company declared
dividends to shareholders totaling $107,220,000 or $1.20 per share, which
$56,420,000 was paid on July 31, 2003.

         On April 1, 2003, the Company entered into an underwriting agreement
pursuant to which the Company raised approximately net proceeds of approximately
$151.3 million in equity in a secondary offering of 9,300,700 shares of common
stock.

         During the six months ended June 30, 2003, 35,622 options were
exercised under the long-term compensation plan at $369,000. Also, 125,225
shares were purchased in the dividend reinvestment and direct purchase program
at $2,302,000.

         During the Company's year ended December 31, 2002, the Company declared
dividends to shareholders totaling $223,602,000, or $2.67 per share, of which
$166,102,000 was paid during the year and $57,499,000 was paid on January 29,
2003.

         During the year ended December 31, 2002, the Company completed an
offering of common stock in the first quarter issuing 23,000,000 shares, with
aggregate net proceeds of approximately $347,337,000. Through the Equity Shelf
Program, the Company raised $28,103,000 in net proceeds and issued 1,484,100
shares.

         During the year ended December 31, 2002, 97,095 options were exercised
at $1,090,000. Total shares exchanged upon exercise of the stock options were
4,444 at a value of $76,000. Also, 165,480 shares were purchased in dividend
reinvestment and share purchase plan, totaling $3,009,000.

                                       8





7.    EARNINGS PER SHARE (EPS)

         For the quarter ended June 30, 2003, the reconciliation is as follows:

                                                          For the Quarter Ended June 30, 2003
                                                   (dollars in thousands, except per share amounts)
                                       ----------------------- ----------------------- ------------------------
                                                Income         Weighted Average Shares         Per-Share
                                             (Numerator)             (Denominator)              Amount
                                       ----------------------- ----------------------- ------------------------

                                                                                                
Net income                                            $58,152
                                       -----------------------

Basic earnings per share                              $58,152              93,384,128                    $0.62
                                                                                       ========================

Effect of dilutive securities:
  Dilutive stock options                                                      203,896

                                       ----------------------- -----------------------
  Diluted earnings per share                          $58,152              93,588,024                    $0.62
                                       ======================= ======================= ========================



         Options to purchase 12,500 shares of stock were outstanding and
considered anti-dilutive as their exercise price exceeded the average stock
price for the quarter.



         For the quarter ended June 30, 2002, the reconciliation is as follows:

                                                          For the Quarter Ended June 30, 2002
                                                   (dollars in thousands, except per share amounts)
                                       ----------------------- ----------------------- ------------------------
                                                Income         Weighted Average Shares         Per-Share
                                             (Numerator)             (Denominator)              Amount
                                       ----------------------- ----------------------- ------------------------

                                                                                                
Net income                                            $59,369
                                       -----------------------

Basic earnings per share                              $59,369              82,910,206                    $0.72
                                                                                       ========================

Effect of dilutive securities:
  Dilutive stock options                                                      276,659
                                       ----------------------- -----------------------
  Diluted earnings per share                          $59,369              83,186,865                    $0.71
                                       ======================= ======================= ========================



         Options to purchase 6,250 shares of stock were outstanding and
considered anti-dilutive as their exercise price exceeded the average stock
price for the quarter.

                                       9





         For the six months ended June 30, 2003, the reconciliation is as
follows:

                                                           For the Six Months Ended June 30, 2003
                                                   (dollars in thousands, except per share amounts)
                                       ------------------------------------------------------------------------
                                                Income         Weighted Average Shares         Per-Share
                                             (Numerator)            (Denominator)               Amount
                                       ----------------------- ----------------------- ------------------------

                                                                                                
Net income                                           $108,928
                                       -----------------------

Basic earnings per share                              108,928              89,019,821                    $1.22
                                                                                       ========================

Effect of dilutive securities:
  Dilutive stock options                                                      211,451
                                       ----------------------- -----------------------
  Diluted earnings per share                         $108,928              89,231,272                    $1.22
                                       ======================= ======================= ========================


         Options to purchase 12,500 shares of stock were outstanding and
considered anti-dilutive as their exercise price exceeded the average stock
price for the six months ended June 30, 2003.



         For the six months ended June 30, 2002, the reconciliation is as
follows:

                                                        For the Six Months Ended June 30, 2002
                                                  (dollars in thousands, except per share amounts)
                                       ------------------------------------------------------------------------
                                                Income         Weighted Average Shares         Per-Share
                                             (Numerator)            (Denominator)               Amount
                                       ----------------------- ----------------------- ------------------------

                                                                                                
Net income                                           $112,412
                                       -----------------------

Basic earnings per share                              112,412              79,954,529                    $1.41
                                                                                       ========================

Effect of dilutive securities:
  Dilutive stock options                                                      290,843

                                       ----------------------- -----------------------
  Diluted earnings per share                         $112,412              80,245,372                    $1.40
                                       ======================= ======================= ========================


         Options to purchase 6,250 shares of stock were outstanding and
considered anti-dilutive as their exercise price exceeded the average stock
price for the six months ended June 30, 2003.

8.  LONG-TERM STOCK INCENTIVE PLAN

         The Company has adopted a long term stock incentive plan for executive
officers, key employees and nonemployee directors (the "Incentive Plan"). The
Incentive Plan authorizes the Compensation Committee of the board of directors
to grant awards, including incentive stock options as defined under Section 422
of the Code ("ISOs") and options not so qualified ("NQSOs"). The Incentive Plan
authorizes the granting of options or other awards for an aggregate of the
greater of 500,000 shares or 9.5% of the fully diluted outstanding shares of the
Company's common stock.

         The Company has elected to follow Accounting Principles Board Opinion
No. 25, "Accounting for Stock Issued to Employees" ("APB 25") and related
interpretations in accounting for its employee stock options because the
alternative fair value accounting provided for under SFAS No. 123, as amended by
SFAS No. 148, requires use of option valuation models that were not developed
for use in valuing employee stock options. Under APB 25, because the exercise
price of the Company's employee stock options equals the market price of the
underlying stock on the date of grant, no compensation expense is recognized.

                                       10



         There were 6,250 stock options granted during the quarters ended June
30, 2003 and 2002. The fair value at date of grant for stock options granted
during six months ended June 30, 2003 and 2002 was $0.69 and $0.83 per option,
respectively. The fair value of stock options at date of grant was estimated
using the Black-Scholes option pricing model utilizing the following weighted
average assumptions:

                                          For the Year Ended December 31,
                                             2002                2001
                                          -------------------------------

Risk-free interest rate                      2.49%               4.02%
Expected option life in years                   5                   5
Expected stock price volatility                22%                 26%
Expected dividend yield                     11.28%              13.57%

         Because the Company's employee stock options have characteristics
significantly different from those of traded options and changes in the
subjective input assumptions can materially affect the fair value estimate, in
management's opinion, the existing models do not provide a reliable single
measure of the fair value of its employee stock options. The Black-Scholes
option pricing model was developed for use in estimating the fair value of
traded options that have no vesting restrictions and are freely transferable.
All available option pricing models require the input of highly subjective
assumptions including the expected stock price volatility.

         The following table illustrates the effect on net income and earnings
per share if the Company had applied the fair value recognition provisions of
SFAS No. 123, Accounting for Stock-Based Compensation, to stock-based employee
compensation.



                                                          For the Quarter Ended           For the Six months Ended
                                                                June 30,                           June 30,
                                                          2003            2002             2003             2002
                                                    --------------- --------------- ----------------- ----------------
                                                                                                 
Net income, as reported                                    $58,152         $59,369          $108,928         $112,412
Deduct:  Total stock-based employee compensation
expense determined under fair value based method
                                                               (4)             (5)               (9)             (10)
                                                    --------------- --------------- ----------------- ----------------
Pro-forma net income                                       $58,148         $59,364          $108,919         $112,402
                                                    =============== =============== ================= ================

Net income per share, as reported
Basic                                                        $0.62           $0.72             $1.22            $1.41
Diluted                                                      $0.62           $0.71             $1.22            $1.40

Pro-forma net income per share
Basic                                                        $0.62           $0.72             $1.22            $1.41
Diluted                                                      $0.62           $0.71             $1.22            $1.40



9.    COMPREHENSIVE INCOME

         The Company adopted Statement of Financial Accounting Standards No.
130, Reporting Comprehensive Income, (SFAS No. 130). SFAS No. 130 requires the
reporting of comprehensive income in addition to net income from operations.
Comprehensive income is a more inclusive financial reporting methodology that
includes disclosure of certain financial information that historically has not
been recognized in the calculation of net income. The Company at June 30, 2003
and December 31, 2002 held securities classified as available-for-sale. At June
30, 2003, the net unrealized gain totaled $1.2 million and at December 31, 2002,
the net unrealized gain totaled $75.5 million.

10.   LEASE COMMITMENTS

         The Company has a noncancelable lease for office space, which commenced
in May 2002 and expires in December 2009.

         The Company's aggregate future minimum lease payments are as follows:

                                                (dollars in thousands)
          2003                                                         500
          2004                                                         500
          2005                                                         500
          2006                                                         530
          2007                                                         532
          Thereafter                                                 1,064
                                                ---------------------------
          Total remaining lease payments                            $3,626
                                                ===========================

                                       11



11.      RELATED PARTY TRANSACTION

         Mr. Farrell, on behalf of FIDAC, has approached us about the
possibility of us acquiring FIDAC. Our board of directors has formed a special
committee of independent directors to consider this matter and the special
committee has retained independent counsel and an independent financial adviser
to assist it. If our board of directors, based upon a favorable recommendation
of the special committee, with Mr. Farrell and Ms. Denahan abstaining,
determines that we should acquire FIDAC, we expect that such proposed
acquisition will be submitted to a vote of our stockholders. We have not decided
whether we will pursue this opportunity and either party may at any time
determine not to proceed with this proposed acquisition without any further
obligation.

         Michael A.J. Farrell, our Chairman of the Board, Chief Executive
Officer and President, Wellington J. Denahan, our Vice Chairman and Chief
Investment Officer, Kathryn F. Fagan, our Chief Financial Officer and Treasurer,
Jennifer A. Stephens, our Executive Vice President and Secretary, and other of
our officers and employees are the shareholders of Fixed Income Discount
Advisory Company (or FIDAC). Mr. Farrell, Ms. Denahan and other officers and
employees are actively involved in managing mortgage-backed securities and other
fixed income assets on behalf of FIDAC.

         Mr. Farrell, on behalf of FIDAC, has approached us about the
possibility of us acquiring FIDAC. Our board of directors formed a special
committee of independent directors to consider this matter and the special
committee retained independent counsel and an independent financial adviser to
assist it. The special committee has determined that we should make an offer to
acquire FIDAC. We expect that based upon that determination, our board of
directors, with Mr. Farrell and Ms. Denahan abstaining, will approve our making
of an offer to acquire FIDAC.

         The price and terms of our offer to acquire FIDAC have not yet been
determined. We believe, however, that the purchase price will be payable in
shares of our common stock.

         No assurances can be made as to when or whether we will acquire FIDAC.
We cannot predict the terms and conditions of the proposed acquisition. We
cannot be sure whether FIDAC will agree to the terms and conditions of our
offer. Either party may at any time determine not to proceed with this proposed
acquisition without any further obligation. In addition, we cannot be sure of
the potential consequences of us acquiring or not acquiring FIDAC.

         If we are able to reach an agreement to acquire FIDAC, we expect that
the proposed acquisition will be submitted to a vote of our stockholders.

         Our management currently allocates rent and other general and
administrative expenses in the amounts of 90% and 10% to the Company and FIDAC,
respectively.

12.       INTEREST RATE RISK

         The primary market risk to the Company is interest rate risk. Interest
rates are highly sensitive to many factors, including governmental monetary and
tax policies, domestic and international economic and political considerations
and other factors beyond the Company's control. Changes in the general level of
interest rates can affect net interest income, which is the difference between
the interest income earned on interest-earning assets and the interest expense
incurred in connection with the interest-bearing liabilities, by affecting the
spread between the interest-earning assets and interest-bearing liabilities.
Changes in the level of interest rates also can affect the value of the
Mortgage-Backed Securities and the Company's ability to realize gains from the
sale of these assets.

                                       12



         The Company seeks to manage the extent to which net income changes as a
function of changes in interest rates by matching adjustable-rate assets with
variable-rate borrowings. In addition, although the Company has not done so to
date, the Company may seek to mitigate the potential impact on net income of
periodic and lifetime coupon adjustment restrictions in the portfolio of
Mortgage-Backed Securities by entering into interest rate agreements such as
interest rate caps and interest rate swaps.

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







                                       13





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

Special Note Regarding Forward-Looking Statements

         Certain statements contained in this quarterly report, and certain
statements contained in our future filings with the Securities and Exchange
Commission (the "SEC" or the "Commission"), in our press releases or in our
other public or shareholder communications may not be, based on historical facts
and are "forward-looking statements" within the meaning of the Private
Securities Litigation Reform Act of 1995. Forward-looking statements which are
based on various assumptions, (some of which are beyond our control) may be
identified by reference to a future period or periods, or by the use of
forward-looking terminology, such as "may," "will," "believe," "expect,"
"anticipate," "continue," or similar terms or variations on those terms, or the
negative of those terms. Actual results could differ materially from those set
forth in forward-looking statements due to a variety of factors, including, but
not limited to, changes in interest rates, changes in yield curve, changes in
prepayment rates, the availability of mortgage backed securities for purchase,
the availability of financing and, if available, the terms of any financing. For
a discussion of the risks and uncertainties which could cause actual results to
differ from those contained in the forward-looking statements, see our 2002 Form
10-K. We do not undertake, and specifically disclaim any obligation, to publicly
release the result of any revisions which may be made to any forward-looking
statements to reflect the occurrence of anticipated or unanticipated events or
circumstances after the date of such statements.

Overview

         Annaly Mortgage Management, Inc. ("we" or "us") are a real estate
investment trust that owns and manages a portfolio of Investment Securities
which consist of Mortgage-Backed Securities and agency debentures. Our principal
business objective is to generate net income for distribution to our
stockholders from the spread between the interest income on our Investment
Securities and the costs of borrowing to finance our acquisition of Investment
Securities.

Critical Accounting Policies

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

         Market Valuation of Securities: All assets classified as
available-for-sale are reported at fair value, based on market prices. Our
policy is to obtain market values from three independent sources and record the
market value of the securities based on the average of the three.

         Amortization of premiums and accretion of discounts: Premiums and
discounts associated with the purchase of the Investment Securities are
amortized into interest income over the lives of the securities using the
interest method. Our policy for estimating prepayment speeds for calculating the
effective yield is to evaluate historical performance, street consensus
prepayment speeds, and current market conditions.

Results of Operations: For the Quarters and Six Months Ended June 30, 2003
and 2002

         Net Income Summary

         For the quarter ended June 30, 2003, our net income was $58.2 million,
or $0.62 basic earnings per average share, as compared to $59.4 million, or
$0.72 basic earnings per average share, for the quarter ended June 30, 2002. We
attribute the decrease in net income for the quarter ended June 30, 2003, over
the quarter ended June 30, 2002, to the decline in the interest rate spread
between the rate on interest-earning assets and the cost of funds for
interest-bearing liabilities. We compute our net income per share by dividing

                                       14



net income by the weighted average number of shares of outstanding common stock
during the period, which was 93,384,128 for the quarter ended June 30, 2003 and
82,910,206 for the quarter ended June 30, 2002. Dividends per shares outstanding
for the quarter ended June 30, 2003 was $0.60 per share, or $56.4 million in
total. Dividends per shares outstanding for the quarter ended June 30, 2002 was
$0.68 per share, or $56.4 million in total. Our return on average equity was
20.79% for the quarter ended June 30, 2003 and 23.08% for the quarter ended June
30, 2002. The decline in the return on average equity resulted from the
declining interest rate spread.

         For the six months ended June 30, 2003, our net income was $108.9
million, or $1.22 basic earnings per average share, as compared to $112.4
million, or $1.41 basic earnings per average share, for the six months ended
June 30, 2002. We attribute the decrease in net income for the six month period
ended June 30, 2003, over the six month period ended June 30, 2002, to the
decline in the interest rate spread between the rate on interest-earning assets
and the cost of funds for interest-bearing liabilities. We compute our net
income per share by dividing net income by the weighted average number of shares
of outstanding common stock during the period, which was 89,019,821 for the six
months ended June 30, 2003 and 79,954,529 for the six months ended June 30,
2002. Dividends per shares outstanding for the six months ended June 30, 2003
was $1.20 per share, or $107.2 million in total. Dividends per shares
outstanding for the six months ended June 30, 2002 was $1.31 per share, or
$108.6 million in total. Our annualized return on average equity was 19.70% for
the six months ended June 30, 2003 and 24.75% for the six months ended June 30,
2002.



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

                                                          Quarter         Quarter       Six Months      Six Months
                                                           Ended           Ended           Ended          Ended
                                                          June 30,        June 30,       June 30,        June 30,
                                                           2003             2002           2003            2002
                                                      -------------- ---------------- -------------- ---------------
                                                                                               
  Interest Income                                           $93,892         $109,423       $181,392        $202,322
  Interest Expense                                           51,770           47,860         95,818          87,872
                                                      -------------- ---------------- -------------- ---------------
  Net Interest Income                                        42,122           61,563         85,574         114,450
  Gain on Sale of Investment Securities                      20,231            1,342          31252           4,752
  General and Administrative Expenses                         4,201            3,536          7,898           6,791
                                                      -------------- ---------------- -------------- ---------------
  Net Income                                                $58,152          $59,369       $108,928        $112,412
                                                      ============== ================ ============== ===============

  Weighted Average Number of Basic Shares                93,384,128       82,910,206     89,019,821      79,954,529
    Outstanding
  Weighted Average Number of Diluted Shares              93,588,024       83,186,865     89,231,272      80,245,372
    Outstanding

  Basic Net Income Per Share                                  $0.62            $0.72          $1.22           $1.41
  Diluted Net Income Per Share                                $0.62            $0.71          $1.22           $1.40

  Average Total Assets                                  $13,692,434      $10,717,867    $13,014,651      $9,717,683
  Average Equity                                         $1,119,075       $1,029,064     $1,106,072        $908,495

  Annualized Return on Average Assets                         1.70%            2.22%          1.67%           2.31%
  Annualized Return on Average Equity                        20.79%           23.08%         19.70%          24.75%


         Interest Income and Average Earning Asset Yield

         We had average earning assets of $12.8 billion and $9.6 billion for the
quarters ended June 30, 2003 and 2002, respectively. Our primary source of
income for the quarters ended June 30, 2003 and 2002 was interest income. A
portion of our income was generated by gains on the sales of our Investment
Securities. Our interest income was $93.9 million for the quarter ended June 30,
2003 and $109.4 million for the quarter ended June 30, 2002. Our yield on
average earning assets was 2.93% and 4.55% for the same respective periods. Our
average earning asset balance increased by $3.2 billion and interest income
decreased by $15.5 million for the quarter ended June 30, 2003 as compared to
the quarter ended June 30, 2002, due to the substantial decline in the yield on
interest-earning assets. The decline in the yield was the result of increased
prepayment speeds and reduced coupons.

                                       15



         We had average earning assets of $11.8 billion and $8.6 billion for the
six months ended June 30, 2003 and 2002, respectively. Our interest income was
$181.4 million for the six months ended June 30, 2003 and $202.3 million for the
six months ended June 30, 2002. Our yield on average earning assets was 3.07%
and 4.69% for the same respective periods. Our average earning asset balance
increased by $3.2 billion and interest income decreased by $20.9 million for the
six months ended June 30, 2003 as compared to the six months ended June 30,
2002. Average earning asset increased due to the increased equity base from the
equity offering in the 2nd quarter of 2003. The table below shows our average
balance of cash equivalents and Investment Securities, the yields we earned on
each type of earning asset, our yield on average earning assets and our interest
income for the quarter ended June 30, 2003, March 31, 2003, the year ended
December 31, 2002 and each of the four quarters in 2002.



                           Average Earning Asset Yield
                           ---------------------------
                             (dollars in thousands)
                             ----------------------
                 (ratios for the quarters have been annualized)
                 ----------------------------------------------

                                                                                                   Yield on
                                                                            Yield on                Average
                                         Average     Average     Average     Average    Yield on   Interest
                                           Cash    Investment    Earning      Cash     Investment   Earning   Interest
                                       Equivalents Securities    Assets    Equivalents Securities   Assets     Income
                                        ---------- ----------    -------   ----------- ----------  -------   ---------
                                                                                                
For the Quarter Ended June 30, 2003         -      $12,815,290 $12,815,290     -          2.93%      2.93%     $93,892
For the Quarter Ended March 31, 2003        -      $10,837,147 $10,837,147     -          3.23%      3.23%     $87,500
- -----------------------------------------------------------------------------------------------------------------------
For the Year Ended December 31, 2002        $2      $9,575,365  $9,575,367   1.14%        4.22%      4.22%    $404,165
For the Quarter Ended December 31, 2002     $2     $10,400,894 $10,400,896   0.88%        3.56%      3.56%     $92,641
For the Quarter Ended September 30, 2002    $2     $10,661,228 $10,661,230   1.14%        4.10%      4.10%    $109,201
For the Quarter Ended June 30, 2002         $2      $9,629,332  $9,629,334   1.23%        4.55%      4.55%    $109,423
For  the Quarter Ended March 31, 2002       $2      $7,610,006  $7,610,008   1.29%        4.88%      4.88%     $92,900



         The constant prepayment rate ("CPR") on our Mortgage-Backed Securities
for the quarters ended June 30, 2003 and 2002 was 44% and 25% respectively. CPR
is an assumed rate of prepayment for our Mortgage-Backed Securities, expressed
as an annual rate of prepayment relative to the outstanding principal balance of
our Mortgage-Backed Securities. CPR does not purport to be either a historical
description of the prepayment experience of our Mortgage-Backed Securities or a
prediction of the anticipated rate of prepayment of our Mortgage-Backed
Securities.

         Principal prepayments had a negative effect on our earning asset yield
for the quarters ended June 30, 2003 and 2002 because we adjust our rates of
premium amortization and discount accretion monthly based upon the effective
yield method, which takes into consideration changes in prepayment speeds.

         Interest Expense and the Cost of Funds

         We had average borrowed funds of $12.3 billion and total interest
expense of $51.8 million for the quarter ended June 30, 2003. We had average
borrowed funds of $9.1 billion and total interest expense of $47.9 million for
the quarter ended June 30, 2002. Our average cost of funds was 1.68% for the
quarter ended June 30, 2003 and 2.10% for the quarter ended June 30, 2002. The
cost of funds rate decreased 0.42% and the average borrowed funds increased by
$3.2 billion for the quarter ended June 30, 2003 when compared to the quarter
ended June 30, 2002. Interest expense for the quarter increased 8% due to the
large increase in the average repurchase balance.

         We had average borrowed funds of $11.4 billion and total interest
expense of $95.8 million for the six months ended June 30, 2003. We had average
borrowed funds of $8.1 billion and total interest expense of $87.9 million for
the six months ended June 30, 2002. Our average cost of funds was 1.68% for the
six months ended June 30, 2003 and 2.16% for the six months ended June 30, 2002.
The cost of funds rate decreased 0.48% and the average borrowed funds increased
by $3.3 billion for the six months ended June 30, 2003 when compared to the six
months ended June 30, 2002.

                                       16



         The table below shows our average borrowed funds and average cost of
funds as compared to average one-month and average six-month LIBOR for the
quarters ended June 30, 2003, March 31, 2003, the year ended December 31, 2002
and each of the four quarters in 2002.



                              Average Cost of Funds
                              ---------------------
                             (dollars in thousands)
                             ----------------------
                 (ratios for the quarters have been annualized)
                 ----------------------------------------------

                                                                             Average
                                                                            One-Month   Average Cost   Average Cost
                                                                            LIBOR Less     of Funds    of Funds Less
                           Average            Average    Average  Average    Average    Less Average     Average
                          Borrowed  Interest  Cost of  One-Month Six-Month  Six-Month     One-Month     Six-Month
                            Funds    Expense   Funds      LIBOR    LIBOR      LIBOR         LIBOR         LIBOR
For the Quarter Ended
                                                                                   
  June 30, 2003          $12,311,329 $51,770    1.68%    1.26%     1.20%       0.06%         0.42%         0.48%
For the Quarter Ended
  March 31, 2003         $10,463,252 $44,048    1.68%    1.34%     1.33%       0.01%         0.34%         0.35%
- --------------------------------------------------------------------------------------------------------------------
For the Year Ended
  December 31, 2002      $9,128,933  $191,758   2.10%    1.77%     1.88%      (0.11%)        0.33%         0.22%
For the Quarter Ended
   December 31, 2002     $10,097,676 $49,874    1.98%    1.57%     1.55%       0.02%         0.41%         0.43%
For the Quarter Ended
   September 30, 2002    $10,122,840 $54,012    2.13%    1.82%     1.82%         -           0.31%         0.31%
For the Quarter Ended
  June 30, 2002          $9,102,992  $47,860    2.10%    1.85%     2.11%      (0.26%)        0.25%        (0.01%)
For the Quarter Ended
  March 31, 2002         $7,192,222  $40,012    2.23%    1.85%     2.06%      (0.21%)        0.38%         0.17%



         Our net interest income, which equals interest income less interest
expense, totaled $42.1 million for the quarter ended June 30, 2003 and $61.6
million for the quarter ended June 30, 2002. Our net interest income decreased
because of the decline in net interest spread. This decline in spread is the
direct result of the low interest rate environment and the high prepayment
speeds. Our net interest spread, which equals the yield on our average assets
for the period less the average cost of funds for the period, was 1.25% for the
quarter ended June 30, 2003 as compared to 2.45% for the quarter ended June 30,
2002. This 120 basis point decrease in spread income is reflected in the
decrease in net interest income.

         Our net interest income, which equals interest income less interest
expense, totaled $85.6 million for the six months ended June 30, 2003 and $114.5
million for the six months ended June 30, 2002. Our net interest income declined
for the six month period due to the large amount of prepayments and the lower
interest rate environment. Our net interest spread, which equals the yield on
our average assets for the period less the average cost of funds for the period,
was 1.38% for the six months ended June 30, 2003 as compared to 2.54% for the
six months ended June 30, 2002. This 116 basis point increase in spread income
is reflected in the increase in net interest income.

         The table below shows our average investment securities and cash
equivalents, total interest income, interest expense, average repurchase
agreements, average cost of funds, and net interest income for the quarters
ended June 30, 2003, March 31, 2003, the year ended December 31, 2002, and each
of the four quarters in 2002.

                                       17





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

                                                                    Yield on   Average
                       Average     Interest                         Average    Balance
                      Investment  Income on                Total    Interest     of                 Average     Net
                      Securities  Investment  Average Cash Interest Earning  Repurchase  Interest   Cost of  Interest
                         Held     Securities  Equivalents  Income   Assets   Agreements   Expense    Funds    Income
                      ----------- ----------  ------------ -------  -------- ----------  ---------- ------- ----------
                                                                                       
  For the Quarter     $12,815,290     $93,892      -        $93,892  2.93%   $12,311,329    $51,770  1.68%     $42,122
    Ended June
    30, 2003
  For the Quarter
  Ended March
    31, 2003          $10,837,147     $87,500      -        $87,500  3.23%   $10,463,251    $44,048  1.68%     $43,452
  ---------------------------------------------------------------------------------------------------------------------
  For the Year Ended
    December 31, 2002  $9,575,365    $404,165      $2      $404,165  4.22%    $9,128,933   $191,758  2.10%    $212,407
  For the Quarter
    Ended December
    31, 2002          $10,400,894     $92,641     $2        $92,641  3.56%   $10,097,676    $49,874  1.98%     $42,767
  For the Quarter
    Ended September   $10,661,228    $109,201     $2       $109,201  4.10%   $10,122,840    $54,012  2.13%     $55,189
    30, 2002
  For the Quarter
    Ended June 30,     $9,629,332    $109,423     $2       $109,423  4.55%    $9,102,992    $47,860  2.10%     $61,563
    2002
  For the Quarter
    Ended March 31,    $7,610,006     $92,900     $2        $92,900  4.88%    $7,192,222    $40,012  2.23%     $52,888
    2002



         Gains and Losses on Sales of Investment Securities

         For the quarter ended June 30, 2003, we sold Mortgage-Backed Securities
with an aggregate historical amortized cost of $1.6 billion for an aggregate
gain of $20.2 million. For the quarter ended June 30, 2002, we sold
Mortgage-Backed Securities with an aggregate historical amortized cost of $413.6
million for an aggregate gain of $1.3 million. The difference between the sale
price and the historical amortized cost of our Mortgage-Backed Securities is a
realized gain and increases income accordingly. We do not expect to sell assets
on a frequent basis, but may from time to time sell existing assets to move into
new assets, which our management believes might have higher risk-adjusted
returns, or to manage our balance sheet as part of our asset/liability
management strategy.

         During the quarter ended June 30, 2003, we had $171.0 million of
callable agency debentures called at par. There was no gain or loss associated
with the call on the securities.

         For the six months ended June 30, 2003, we sold Mortgage-Backed
Securities with an aggregate historical amortized cost of $2.4 billion for an
aggregate gain of $31.3 million. For the six months ended June 30, 2002, we sold
Mortgage-Backed Securities with an aggregate historical amortized cost of $803.7
million for an aggregate gain of $4.8 million. The difference between the sale
price and the historical amortized cost of our Mortgage-Backed Securities is a
realized gain and increases income accordingly.

         Credit Losses

         We have not experienced credit losses on our Investment Securities to
date. We have limited our exposure to credit losses on our Investment Securities
by purchasing only securities issued or guaranteed by FNMA, FHLMC, GNMA and FHLB
which, although not rated, carry an implied "AAA" rating.

         General and Administrative Expense

         General and administrative ("G&A") expenses were $4.2 million for the
quarter ended June 30, 2003 and $3.5 million for the quarter ended June 30,
2002. G&A expenses as a percentage of average assets was 0.12% for the quarter
ended June 30, 2003 and 0.13% for the quarter ended June 30, 2002, on an
annualized basis. G&A expenses as a percentage of average equity was 1.50% and
1.37% on an annualized basis for the quarters ended June 30, 2003 and 2002,
respectively. The Company is internally managed and continues to be a low-cost
provider. Even though G&A expenses increased by $665,000 for the quarter ended
June 30, 2003, when compared to the quarter ended June 30, 2002, G&A as a
percentage of average assets decreased by one basis point.

                                       18





                    G&A Expenses and Operating Expense Ratios
                    -----------------------------------------
                             (dollars in thousands)
                             ----------------------

                                                                     Total G&A              Total G&A
                                                Total G&A         Expenses/Average       Expenses/Average
                                                Expenses        Assets (annualized)    Equity (annualized)
                                                ---------       ---------------------- ---------------------
                                                                                     
  For  the Quarter Ended June 30, 2003                 $4,201          0.12%                  1.50%
  For the Quarter Ended March 31, 2003                 $3,697          0.12%                  1.37%
- ------------------------------------------------------------------------------------------------------------
  For the Year Ended December 31, 2002                $13,963          0.13%                  1.43%
  For the Quarter Ended December 31, 2002              $3,904          0.13%                  1.44%
  For the Quarter Ended September 30, 2002             $3,268          0.12%                  1.22%
  For the Quarter Ended June 30, 2002                  $3,536          0.13%                  1.37%
  For the Quarter Ended March 31, 2002                 $3,255          0.14%                  1.55%


         Net Income and Return on Average Equity

         Our net income was $58.2 million for the quarter ended June 30, 2003
and $59.4 million for the quarter ended June 30, 2002. Our return on average
equity was 20.79% for the quarter ended June 30, 2003 and 23.08% for the quarter
ended June 30, 2002. Our net income was $108.9 million for the six months ended
June 30, 2003 and $112.4 million for the six months ended June 30, 2002. The
decline in net interest income was only partially offset by the increase in gain
on sale of securities. The table below shows our net interest income, gain on
sale of Mortgage-Backed Securities and G&A expenses each as a percentage of
average equity, and the return on average equity for the quarters ended June 30,
2003, March 31, 2003, the year ended December 31, 2002, and for each of the four
quarters in 2002.



                     Components of Return on Average Equity
                     --------------------------------------
                    (Ratios for all quarters are annualized)
                    ----------------------------------------

                                                        Gain on Sale of
                                         Net Interest   Mortgage-Backed         G&A         Return on
                                        Income/Average Securities/Average Expenses/Average   Average
                                            Equity           Equity           Equity         Equity

                                                                                 
For the Quarter Ended June 30, 2003         15.06%           7.23%            1.50%          20.79%
For the Quarter Ended March 31, 2003        16.11%           4.09%            1.37%         18.83%
- -------------------------------------------------------------------------------------------------------
For the Year Ended December 31, 2002        21.72%           2.15%            1.43%          22.44%
For the Quarter Ended December 31, 2002     15.80%           4.27%            1.44%          18.63%
For the Quarter Ended September 30, 2002    20.68%           1.78%            1.22%          21.24%
For the Quarter Ended June 30, 2002         23.93%           0.52%            1.37%          23.08%
For the Quarter Ended March 31, 2002        25.24%           1.63%            1.55%          25.32%


Financial Condition

         Investment Securities

         All of our Mortgage-Backed Securities at June 30, 2003 were
adjustable-rate or fixed-rate Mortgage-Backed Securities backed by single-family
mortgage loans. All of the mortgage assets underlying these Mortgage-Backed
Securities were secured with a first lien position on the underlying
single-family properties. All our Mortgage-Backed Securities were FHLMC, FNMA or
GNMA mortgage pass-through certificates or collateralized mortgage obligations
("CMOs"), which carry an actual or implied "AAA" rating. We mark-to-market all
of our earning assets at fair value.

              All of our Federal Home Loan Bank Debentures are adjustable rate
in nature, which carry an implied "AAA" rating. We mark-to-market all of our
Federal Home Loan Bank Debentures at fair value.

                                       19



         We accrete discount balances as an increase in interest income over the
life of discount Mortgage-Backed Securities and we amortize premium balances as
a decrease in interest income over the life of premium Mortgage-Backed
Securities. At June 30, 2003 and December 31, 2002, we had on our Statement of
Financial Condition a total of $1.1 million and $664,000 respectively, of
unamortized discount (which is the difference between the remaining principal
value and current amortized cost of our Mortgage-Backed Securities acquired at a
price below principal value) and a total of $323.9 million and $274.6 million,
respectively, of unamortized premium (which is the difference between the
remaining principal value and the current historical amortized cost of our
Mortgage-Backed Securities acquired at a price above principal value).

         We received mortgage principal repayments of $2.2 billion for the
quarter ended June 30, 2003 and $864.9 million for the quarter ended June 30,
2002. Given our current portfolio composition, if mortgage principal prepayment
rates were to increase over the life of our Mortgage-Backed Securities, all
other factors being equal, our net interest income would decrease during the
life of these Mortgage-Backed Securities as we would be required to amortize our
net premium balance into income over a shorter time period. Similarly, if
mortgage principal prepayment rates were to decrease over the life of our
Mortgage-Backed Securities, all other factors being equal, our net interest
income would increase during the life of these Mortgage-Backed Securities, as we
would amortize our net premium balance over a longer time period.

         The table below summarizes our Investment Securities at June 30, 2003,
March 31, 2003, December 31, 2002, September 30, 2002, June 30, 2002, and March
31, 2002.



                              Investment Securities
                             (dollars in thousands)

                                                                                                 Estimated
                                                                     Amortized                      Fair       Weighted
                                               Net     Amortized  Cost/Principal  Estimated   Value/Principal   Average
                            Principal Value  Premium      Cost         Value      Fair Value       Value         Yield
                            ---------------  --------  ----------- ------------- -----------  --------------- ----------
                                                                                      
At June 30, 2003              $13,939,447    $322,838  $14,262,285   102.32%     $14,263,475      102.32%        2.87%
At March 31, 2003             $11,957,710    $289,360  $12,247,070   102.42%     $12,318,070      103.01%        2.83%
- ------------------------------------------------------------------------------------------------------------------------
At December 31, 2002          $11,202,384    $273,963  $11,476,347   102.45%     $11,551,857      103.12%        3.25%
At September 30, 2002         $11,170,379    $244,777  $11,415,156   102.19%     $11,489,538      102.86%        3.67%
At June 30, 2002              $10,833,374    $224,114  $11,057,488   102.07%     $11,124,771      102.69%        3.90%
At March 31, 2002              $9,982,678    $193,048  $10,175,726   101.93%     $10,206,228      102.24%        4.31%


         The tables below set forth certain characteristics of our Investment
Securities. The index level for adjustable-rate Mortgage-Backed Securities is
the weighted average rate of the various short-term interest rate indices, which
determine the coupon rate.



               Adjustable-Rate Investment Security Characteristics
                             (dollars in thousands)

                                                                  Weighted                             Principal Value
                                 Weighted   Weighted  Weighted    Average                  Weighted   at Period End as
                                  Average    Average   Average    Term to      Weighted     Average      % of Total
                      Principal   Coupon      Index      Net        Next        Average      Asset       Investment
                        Value      Rate       Level    Margin    Adjustment  Lifetime Cap    Yield       Securities
                      ---------- --------   --------  --------   -----------  ------------ ---------  -----------------
                                                                                    
At June 30, 2003      $8,889,012   3.69%      2.18%     1.51%     18 months       9.70%       2.47%         63.77%
At March 31, 2003     $7,716,248   3.93%      2.31%     1.62%     13 months      10.04%       2.20%         64.53%
- -----------------------------------------------------------------------------------------------------------------------
At December 31, 2002  $7,007,062   4.10%      2.51%     1.59%     11 months      10.37%       2.33%         62.55%
At September 30, 2002 $7,583,147   4.37%      2.80%     1.57%     10 months      10.36%       2.90%         67.89%
At June 30, 2002      $7,939,126   4.57%      2.96%     1.61%     12 months      10.46%       3.17%         73.28%
At March 31, 2002     $7,248,832   4.94%      3.25%     1.69%     16 months      10.73%       3.52%         72.61%


                                       19






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

                                                                            Principal Value
                                                                           at Period End as
                                              Weighted        Weighted        % of Total
                                           Average Coupon      Average        Investment
                          Principal Value       Rate         Asset Yield      Securities
                          ---------------  ---------------- -------------- ------------------
                                                                    
At June 30, 2003            $5,050,434          5.97%           3.58%           36.23%
At March 31, 2003           $4,241,462          6.53%           3.98%           35.47%
- ---------------------------------------------------------------------------------------------
At December 31, 2002        $4,195,322          6.76%           4.78%           37.45%
At September 30, 2002       $3,587,232          6.95%           5.29%           32.11%
At June 30, 2002            $2,894,248          7.09%           5.91%           26.72%
At March 31, 2002           $2,733,846          7.01%           6.40%           27.39%


         At June 30, 2003 and December 31, 2002 we held Mortgage-Backed
Securities with coupons linked to the one-month , six-month and 12-month LIBOR,
six month average auction, 12-month cumulative average, six-month CD rate,
one-year, two-year, three-year, and five-year Treasury indices.



               Adjustable-Rate Mortgage-Backed Securities by Index
               ---------------------------------------------------
                                  June 30, 2003
                                  -------------

                                             Twelve Six-Month 12-Month            1-Year     2-Year   3-Year    5-Year
                         One-Month Six-Month  Month  Auction   Moving  Six-Month  Treasury  Treasury  Treasury  Treasury
                          LIBOR      Libor    Libor  Average   Average   CD Rate    Index    Index      Index    Index
                         -----------------------------------------------------------------------------------------------

                                                                                    
Weighted Average Term to
 Next Adjustment               1mo.    31 mo.  34 mo      2mo.     1 mo     3 mo.    23 mo.     5 mo.    18 mo.   26 mo.
Weighted Average Annual
  Period Cap                  8.86%     2.00%  2.00%     1.00%     None     1.00%     1.89%     2.00%     2.00%    2.00%
Weighted Average Lifetime
 Cap at June 30, 2003         7.96%     9.74% 10.28%    13.00%   10.75%    10.75%    10.50%    11.91%    12.89%   12.58%
Mortgage Principal Value
 as  Percentage of
 Mortgage-Backed
 Securities at
  June 30, 2003              21.95%     1.24%  6.82%     0.02%    0.62%     0.05%    28.46%     0.02%     0.55%    0.24%





               Adjustable-Rate Mortgage-Backed Securities by Index
               ---------------------------------------------------
                                December 31, 2002
                                -----------------

                                                Six-Month   12-Month               1-Year    2-Year    3-Year   5-Year
                            One-Month Six-Month   Auction     Moving   Six-Month   Treasury  Treasury Treasury  Treasury
                               LIBOR     LIBOR    Average     Average    CD Rate     Index     Index    Index    Index
                            --------------------------------------------------------------------------------------------
                                                                                       
Weighted Average Term to
   Next Adjustment               1 mo.    41 mo.      2 mo.       1 mo.      2 mo.    22 mo.    10 mo.   20 mo.   31 mo.
Weighted Average Annual
  Period Cap                      None     2.00%      2.00%        None      1.00%     1.93%     2.00%    2.00%    2.00%
Weighted Average Lifetime
  Cap at December 31, 2002       9.01%    11.31%     13.00%      10.37%     11.60%    11.83%    11.93%   12.83%   12.57%
Mortgage Principal Value as
  Percentage of Mortgage-
  Backed Securities at
  December 31, 2002             32.43%     0.33%      0.03%       0.58%      0.14%    27.67%     0.03%    0.92%    0.42%


                                       21



         Borrowings

         To date, our debt has consisted entirely of borrowings collateralized
by a pledge of our Investment Securities. These borrowings appear on our
statement of financial condition as repurchase agreements. At June 30, 2003, we
had established uncommitted borrowing facilities in this market with twenty-four
lenders in amounts, which we believe, are in excess of our needs. All of our
Investment Securities are currently accepted as collateral for these borrowings.
However, we limit our borrowings, and thus our potential asset growth, in order
to maintain unused borrowing capacity and thus increase the liquidity and
strength of our balance sheet.

         For the quarter ended June 30, 2003, the term to maturity of our
borrowings ranged from one day to three years, with a weighted average original
term to maturity of 128 days. For the quarter ended June 30, 2002, the term to
maturity of our borrowings ranged from one day to three years, with a weighted
average original term to maturity of 181 days. At June 30, 2003, the weighted
average cost of funds for all of our borrowings was 1.50% and the weighted
average term to next rate adjustment was 93 days. At June 30, 2002, the weighted
average cost of funds for all of our borrowings was 2.10% and the weighted
average term to next rate adjustment was 139 days.

         Liquidity

         Liquidity, which is our ability to turn non-cash assets into cash,
allows us to purchase additional Investment Securities and to pledge additional
assets to secure existing borrowings should the value of our pledged assets
decline. Potential immediate sources of liquidity for us include cash balances
and unused borrowing capacity. Unused borrowing capacity will vary over time as
the market value of our Investment Securities varies. Our Statement of Financial
Condidtion also generates liquidity on an on-going basis through mortgage
principal repayments and net earnings held prior to payment as dividends. Should
our needs ever exceed these on-going sources of liquidity plus the immediate
sources of liquidity discussed above, we believe that our Investment Securities
could in most circumstances be sold to raise cash. The maintenance of liquidity
is one of the goals of our capital investment policy. Under this policy, we
limit asset growth in order to preserve unused borrowing capacity for liquidity
management purposes.

         Stockholders' Equity

         We use "available-for-sale" treatment for our Investment Securities; we
carry these assets on our Statement of Financial Condition at estimated fair
value rather than historical amortized cost. Based upon this
"available-for-sale" treatment, our equity base at June 30, 2003 was $1.2
billion, or $12.35 per share. If we had used historical amortized cost
accounting, our equity base at June 30, 2003 would have been $1.2 billion, or
$12.34 per share. Our equity base at June 30, 2002 was $1.0 billion, or $12.65
per share. If we had used historical amortized cost accounting, our equity base
at June 30, 2002 would have been $982.3 million, or $11.84 per share per share.
During the second quarter ended June 30, 2003, the Company raised additional
capital in the amount of approximately $151.3 million in a secondary offering.

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

         As a result of this mark-to-market accounting treatment, our book value
and book value per share are likely to fluctuate far more than if we used
historical amortized cost accounting. As a result, comparisons with companies
that use historical cost accounting for some or all of their balance sheet may
not be meaningful. The table below shows unrealized gains and losses on the
Investment Securities in our portfolio.

                                       22





                          Unrealized Gains and Losses
                          ---------------------------
                             (dollars in thousands)

                                 At             At               At                At              At             At
                              June 30,       March 31,      December 31,      September 30,     June 30,      March 31,
                                2003           2003             2002              2002            2002           2002
                            -------------- -------------- ------------------ ---------------- -------------- -------------
                                                                                             
Unrealized Gain                   $51,208      $98,768          $90,507         $93,254         $75,832        $46,894
Unrealized Loss                   (50,018)     (27,768)         (14,997)        (18,872)         (8,549)       (16,392)
                            -------------- -------------- ------------------ ---------------- -------------- -------------
Net Unrealized Gain                $1,190      $71,000          $75,510         $74,382         $67,283        $30,502
                            ============== ============== ================== ================ ============== =============

Net Unrealized Gain as % of
Investment Securities
  Principal Value                   0.01%        0.59%            0.67%            0.67%          0.62%           0.31%
Net Unrealized Gain as % of
Investment Securities
  Amortized Cost                    0.01%        0.59%            0.67%            0.65%          0.61%           0.30%


         Unrealized changes in the estimated net market value of Investment
Securities have one direct effect on our potential earnings and dividends:
positive mark-to-market changes increase our equity base and allow us to
increase our borrowing capacity while negative changes decrease our equity base
and tend to limit borrowing capacity under our capital investment policy. A very
large negative change in the net market value of our Investment Securities might
impair our liquidity position, requiring us to sell assets with the likely
result of realized losses upon sale. "Unrealized Net Gains on Available for Sale
Securities" was $1.2 million, or 0.01% of the amortized cost of our Investment
Securities at June 30, 2003. "Unrealized Net Gains on Available for Sale
Securities" was $75.5 million or 0.67% of the amortized cost of our Investment
Securities at December 31, 2002.

         The table below shows our equity capital base as reported and on a
historical amortized cost basis at June 30, 2003, March 31, 2003, December 31,
2002, September 30, 2002, June 30, 2002 and March 31, 2002. Issuances of common
stock, the level of earnings as compared to dividends declared, and other
factors influence our historical cost equity capital base. The reported equity
capital base is influenced by these factors plus changes in the "Unrealized Net
Gains (Losses) on Assets Available for Sale" account.



                              Stockholders' Equity
                (dollars in thousands, except per share amounts)

                                           Net Unrealized                    Historical
                           Historical    Gains (Losses) on     Reported    Amortized Cost   Reported Equity
                         Amortized Cost   Assets Available   Equity Base     Equity Per    (Book Value) Per
                           Equity Base        for Sale       (Book Value)       Share            Share
                         --------------  -----------------  -------------  --------------  -----------------
                                                                                 
At June 30, 2003           $1,160,248          $1,190         $1,161,438       $12.34           $12.35
At March 31, 2003          $1,005,712         $71,000         $1,076,712       $11.88           $12.72
- ------------------------------------------------------------------------------------------------------------
At December 31, 2002       $1,004,555         $75,511         $1,080,066       $11.88           $12.77
At September 30, 2002      $1,010,623         $74,382         $1,085,005       $11.96           $12.84
At June 30, 2002            $982,348          $67,283         $1,049,631       $11.84           $12.65
At March 31, 2002           $978,186          $30,502         $1,008,688       $11.80           $12.17


         Leverage

         Our debt-to-equity ratio at June 30, 2003 and June 30, 2002 was 10:5:1
and 8.8:1, respectively. We generally expect to maintain a ratio of
debt-to-equity of between 12:1 and 8:1, although the ratio may vary from this
range from time to time based upon various factors, including our management's
opinion of the level of risk of our assets and liabilities, our liquidity
position, our level of unused borrowing capacity and over-collateralization
levels required by lenders when we pledge assets to secure borrowings.

                                       23



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

         Asset/Liability Management and Effect of Changes in Interest Rates

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

         We seek to manage the extent to which our net income changes as a
function of changes in interest rates by matching adjustable-rate assets with
variable-rate borrowings. In addition, although we have not done so to date, we
may seek to mitigate the potential impact on net income of periodic and lifetime
coupon adjustment restrictions in our portfolio of Investment Securities by
entering into interest rate agreements such as interest rate caps and interest
rate swaps.

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

         Inflation

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

         Other Matters

         We calculate that our qualified REIT assets, as defined in the Internal
Revenue Code, are 100% and 100% of our total assets at June 30, 2003 and 2002,
as compared to the Internal Revenue Code requirement that at least 75% of our
total assets be qualified REIT assets. We also calculate that 100% of our
revenue qualifies for the 75% source of income test, and 100% of our revenue
qualifies for the 95% source of income test, under the REIT rules for the
quarters ended June 30, 2003 and 2002. We also met all REIT requirements
regarding the ownership of our common stock and the distribution of our net
income. Therefore, as of June 30, 2003 and 2002, we believe that we qualified as
a REIT under the Internal Revenue Code.

         We at all times intend to conduct our business so as not to become
regulated as an investment company under the Investment Company Act. If we were
to become regulated as an investment company, then our use of leverage would be
substantially reduced. The Investment Company Act exempts entities that are
"primarily engaged in the business of purchasing or otherwise acquiring
mortgages and other liens on and interests in real estate" (qualifying
interests). Under current interpretation of the staff of the SEC, in order to
qualify for this exemption, we must maintain at least 55% of our assets directly
in qualifying interests. In addition, unless certain mortgage securitites
represent all the certificates issued with respect to an underlying pool of
mortgages, the Mortgage-Backed Securities may be treated as securities separate
from the underlying mortgage loans and, thus, may not be considered qualifying
interests for purposes of the 55% requirement. We calculate that as of June 30,
2003 and 2002 we were in compliance with this requirement.

                                       24



ITEM. 3           QUANTITATIVE AND QUALITIATIVE DISCLOSURES ABOUT MARKET RISK

MARKET RISK
         Market risk is the exposure to loss resulting from changes in interest
rates, foreign currency exchange rates, commodity prices and equity prices. The
primary market risk to which we are exposed is interest rate risk, which is
highly sensitive to many factors, including governmental monetary and tax
policies, domestic and international economic and political considerations and
other factors beyond our control. Changes in the general level of interest rates
can affect our net interest income, which is the difference between the interest
income earned on interest-earning assets and the interest expense incurred in
connection with our interest-bearing liabilities, by affecting the spread
between our interest-earning assets and interest-bearing liabilities. Changes in
the level of interest rates also can affect the value of our Investment
Securities and our ability to realize gains from the sale of these assets. We
may utilize a variety of financial instruments; including interest rate swaps,
caps, floors and other interest rate exchange contracts, in order to limit the
effects of interest rates on our operations. If we use these types of
derivatives to hedge the risk of interest-earning assets or interest-bearing
liabilities, we may be subject to certain risks, including the risk that losses
on a hedge position will reduce the funds available for payments to holders of
securities and that the losses may exceed the amount we invested in the
instruments. To date, we have not purchased any hedging instruments.

         Our profitability and the value of our portfolio may be adversely
affected during any period as a result of changing interest rates. The following
table quantifies the potential changes in net interest income and portfolio
value should interest rates go up or down 25, 50, and 75 basis points, assuming
the yield curves of the rate shocks will be parallel to each other and the
current yield curve. All changes in income and value are measured as percentage
changes from the projected net interest income and portfolio value at the base
interest rate scenario. The base interest rate scenario assumes interest rates
at June 30, 2003 and various estimates regarding prepayment and all activities
are made at each level of rate shock. Actual results could differ significantly
from these estimates.




                                  Projected Percentage Change in Projected Percentage Change in
        Change in Interest Rate         Net Interest Income              Portfolio Value
- --------------------------------- ------------------------------ ------------------------------
                                                                         
- -75 Basis Points                               (3%)                            1%
- -50 Basis Points                               (7%)                            1%
- -25 Basis Points                               (3%)                            1%
Base Interest Rate
+25 Basis Points                                3%                            (1%)
+50 Basis Points                                4%                            (1%)
+75 Basis Points                                10%                           (2%)


ASSET AND LIABILITY MANAGEMENT
         Asset and liability management is concerned with the timing and
magnitude of the repricing of assets and liabilities. We attempt to control
risks associated with interest rate movements. Methods for evaluating interest
rate risk include an analysis of our interest rate sensitivity "gap", which is
the difference between interest-earning assets and interest-bearing liabilities
maturing or repricing within a given time period. A gap is considered positive
when the amount of interest-rate sensitive assets exceeds the amount of
interest-rate sensitive liabilities. A gap is considered negative when the
amount of interest-rate sensitive liabilities exceeds interest-rate sensitive
assets. During a period of rising interest rates, a negative gap would tend to
adversely affect net interest income, while a positive gap would tend to result
in an increase in net interest income. During a period of falling interest
rates, a negative gap would tend to result in an increase in net interest
income, while a positive gap would tend to affect net interest income adversely.
Because different types of assets and liabilities with the same or similar
maturities may react differently to changes in overall market rates or
conditions, changes in interest rates may affect net interest income positively
or negatively even if an institution were perfectly matched in each maturity
category.

                                       25



         The following table sets forth the estimated maturity or repricing of
our interest-earning assets and interest-bearing liabilities at June 30, 2003.
The amounts of assets and liabilities shown within a particular period were
determined in accordance with the contractual terms of the assets and
liabilities, except adjustable-rate loans, and securities are included in the
period in which their interest rates are first scheduled to adjust and not in
the period in which they mature. Mortgage-Backed Securities reflect estimated
prepayments that were estimated based on analyses of broker estimates, the
results of a prepayment model that we utilized and empirical data. Our
management believes that these assumptions approximate actual experience and
considers them reasonable; however, the interest rate sensitivity of our assets
and liabilities in the table could vary substantially if different assumptions
were used or actual experience differs from the historical experience on which
the assumptions are based.



                                                                          More than 1
                                          Within 3                         Year to 3       3 Years and
                                           Months        4-12 Months         Years            Over            Total
                                     ---------------- ----------------- ---------------- ---------------- --------------
                                                                   (dollars in thousands)
Rate Sensitive Assets:
                                                                                             
  Investment Securities                   $3,338,475        $1,156,597       $3,117,542       $6,326,833    $13,939,447

Rate Sensitive Liabilities:
  Repurchase Agreements                   10,587,309           335,447        1,239,577         -            12,162,333
                                     ---------------- ----------------- ---------------- ---------------- --------------

Interest rate sensitivity gap           ($7,248,834)          $821,150       $1,877,965       $6,326,833     $1,777,114
                                     ================ ================= ================ ================ ==============

Cumulative rate sensitivity gap         ($7,248,834)      ($6,427,684)     ($4,549,719)       $1,777,114
                                     ================ ================= ================ ================

Cumulative interest rate
sensitivity gap as a percentage of
total rate-sensitive assets               (52%)            (46%)             (33%)             13%


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

ITEM 4.  CONTROLS AND PROCEDURES

         As of June 30, 2003, an evaluation was performed under the supervision
and with the participation of our management, including our Chairman of the
board of directors, Chief Executive Officer and President and our Chief
Financial Officer and Treasurer, of the effectiveness of the design and
operation of our disclosure controls and procedures. Based on that evaluation,
our management, including our Chairman of the board of directors, Chief
Executive Officer and President and our Chief Financial Officer and Treasurer,
concluded that our disclosure controls and procedures were effective as of June
30, 2003. There have been no significant changes in our internal controls or in
other factors that could significantly affect internal controls subsequent to
June 30, 2003.

                                       26



PART II. OTHER INFORMATION

Item 5.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

(a)      The annual meeting of stockholders of Annaly Mortgage Management, Inc.
         was held on May 15, 2003.

(b)      All Class I director nominees were elected.

(c)      Certain matters voted upon at the meeting and the votes cast with the
         respect to such matters are as follows:



Proposals and Vote Tabulations

                                                                                     Broker Non-
                   Director           Votes Received        Votes Withheld              Votes
     ----------------------------- --------------------- ---------------------- -------------------

                                                                                        
     Spencer I. Browne                       79,488,752                685,637                   0

     Wellington J. Denahan                   79,439,645                734,744                   0


The continuing directors of the Company are Kevin P. Brady, Michael A.J.
Farrell, Jonathan D. Green, John A. Lambiase, and Donnell A. Segalas.




Management Proposals

                                                            Votes Cast
                                                -----------------------------------
                                                                                                           Broker
                                                      For             Against            Abstain         Non-votes

Approval of the appointment of independent
                                                                                                     
auditors for 2003                                    79,684,382            272,503            217,504               0


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibit Index

Exhibit Number                      Exhibit Description

31.1      Certification of Chief Executive Officer, pursuant to 18 U.S.C.
          Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley
          Act of 2002.

31.2      Certification of Chief Financial Officer, pursuant to 18 U.S.C.
          Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley
          Act of 2002.

32.1      Certification of Chief Executive Officer, 18 U.S.C. Section 1350, as
          adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2      Certification of Chief Financial Officer, 18 U.S.C. Section 1350, as
          adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

                                       27



(b) Reports of Form 8-K

         We filed a Form 8-K on April 4, 2003 with respect to our entering into
a Underwriting Agreement with UBS Warburg LLC, Merrill Lynch, Pierce, Fenner &
Smith Incorporated, and U.S. Bancorp Piper Jaffray Inc. as representatives of
the several underwriters (collectively, the "Underwriters"), relating to the
sale of 8,200,000 shares of common stock, par value $0.01 per share (the "Common
Stock"), and the granting of an over-allotment option for an additional
1,100,700 shares of Common Stock to the Underwriters to fulfill over-allotments.

         We filed a Form 8-K on April 29, 2003 for our press release dated April
25, 2003.

         The following current report on Form 8-K was filed by the Company
subsequent to the second quarter of 2003:

         We filed a Form 8-K on July 28, 2003 for our press release dated July
28, 2003.




                                       28



                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                            ANNALY MORTGAGE MANAGEMENT, INC.

Dated:   August 14, 2003    By:/s/  Michael A.J. Farrell
                               -------------------------
                            Michael A.J. Farrell
                            Chairman of the Board and Chief Executive Officer
                            (authorized officer of registrant)

Dated:    August 14, 2003   By:/s/  Kathryn F. Fagan
                               ---------------------
                            Kathryn F. Fagan
                            Chief Financial Officer and Treasurer
                            (principal financial and accounting officer)



                                       29