UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

                  FOR THE QUARTERLY PERIOD ENDED: JUNE 30, 2006

                                       OR

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

       FOR THE TRANSITION PERIOD FROM _______________ TO _________________

                         COMMISSION FILE NUMBER: 1-13447

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

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

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

                                      10036
                                   (Zip Code)

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

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

                        Yes    X                No___
                             -----

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

Large accelerated filer |X|   Accelerated filer |_|   Non-accelerated filer |_|

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


                      APPLICABLE ONLY TO CORPORATE ISSUERS:

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

         Class                                     Outstanding at August 8, 2006
Common Stock, $.01 par value                                164,015,156




                ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES

                                    FORM 10-Q

                                TABLE OF CONTENTS


                                                                               

Part I.    FINANCIAL INFORMATION

           Item 1. Financial Statements:

               Consolidated Statements of Financial Condition-June 30, 2006             1
               (Unaudited) and December 31, 2005 (Derived from the audited
               consolidated financial statement at December 31, 2005)

               Consolidated Statements of Operations and Comprehensive Income           2
               (Loss) (Unaudited) for the quarters and six months ended June 30,
               2006 and 2005

               Consolidated Statement of Stockholders' Equity (Unaudited) for           3
               the six months ended June 30, 2006

               Consolidated Statements of Cash Flows (Unaudited) for the                4
               quarters and six months ended June 30, 2006 and 2005

               Notes to Consolidated Financial Statements (Unaudited)                   5

           Item 2. Management's Discussion and Analysis of Financial                   17
                   Condition and Results of Operations

           Item 3. Quantitative and Qualitative Disclosures about Market Risk          31

           Item 4. Controls and Procedures                                             32


Part II.   OTHER INFORMATION

           Item 1.  Legal Proceedings                                                  33

           Item 1A. Risk Factors                                                       33

           Item 4.  Submission of Matters to a Vote of Security Holders                34

           Item 6.  Exhibits and Reports on Form 8-K                                   33

           SIGNATURES                                                                  33

           CERTIFICATIONS                                                              35





PART I.
ITEM 1.       FINANCIAL STATEMENTS


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



                                                                                                             
                                                                                  June 30, 2006        DECEMBER 31,
                                                                                   (UNAUDITED)          2005(1)
                                                                                ------------------- -----------------------
                                           ASSETS
              Cash and cash equivalents                                                   $   53,849               $ 4,808
              Mortgage-Backed Securities, at fair value                                   23,474,006            15,929,864
              Receivable for Mortgage-Backed Securities sold                                       -                13,449
              Accrued interest receivable                                                    110,647                71,340
              Receivable for advisory and service fees                                         3,114                 3,497
              Intangible for customer relationships, net                                      12,206                15,183
              Goodwill                                                                        22,966                23,122
              Interest rate swaps, at fair value                                             105,435                     -
              Other assets                                                                     1,567                 2,159
                                                                                --------------------- ---------------------
                   Total assets                                                          $23,783,790           $16,063,422
                                                                                ===================== =====================
                            LIABILITIES AND STOCKHOLDERS' EQUITY
              Liabilities:
                Repurchase agreements                                                    $21,256,703          $ 13,576,301
                Payable for Mortgage-Backed Securities purchased                             607,789               933,051
                Accrued interest payable                                                      42,100                27,994
                Dividends payable                                                             21,322                12,368
                Other liabilities                                                                  -                   305
                Accounts payable                                                               6,979                 8,837
                Interest rate swaps, at fair value                                                 -                   543
                                                                                --------------------- ---------------------
                   Total liabilities                                                      21,934,893            14,559,399
                                                                                --------------------- ---------------------

              Minority interest in equity of consolidated affiliate                            5,000                     -

              6.00% Series B Cumulative Convertible Preferred Stock;
              4,600,000 and 0 shares authorized, issued and outstanding,
              respectively                                                                   111,471                     -

              Stockholders' Equity:
              7.875% Series A Cumulative Redeemable Preferred Stock:
              7,637,500 authorized, 7,412,500 shares issued and outstanding,
              respectively                                                                   177,088               177,088

              Common stock: par value $.01 per share; 500,000,000 authorized;
              164,015,156, 123,684,931; shares issued and outstanding,
              respectively                                                                     1,640                 1,237

              Additional paid-in capital                                                   2,131,358             1,679,452
              Accumulated other comprehensive loss                                          (384,912)             (207,117)
              Accumulated deficit                                                           (192,748)             (146,637)
                                                                                --------------------- ---------------------
              Total stockholders' equity                                                   1,732,426             1,504,023
                                                                                --------------------- ---------------------

              Total liabilities and stockholders' equity                                 $23,783,790           $16,063,422
                                                                                ===================== =====================



(1)  Derived from the audited consolidated  financial statements at December 31,
     2005

See notes to consolidated financial statements.

                                       1


PART I.
ITEM 1.       FINANCIAL STATEMENTS

                ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES
      CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
                                   (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, 2006    June 30, 2005     June 30, 2006   June 30, 2005
                                                     ----------------- --------------- ---------------- ---------------
 Interest income                                             $280,171        $171,595         $475,053        $347,884
 Interest expense                                             242,473         133,758          409,985         247,751
                                                     ----------------- --------------- ---------------- ---------------
 Net interest income                                           37,698          37,837           65,068         100,133
                                                     ----------------- --------------- ---------------- ---------------
 Other income (loss):
   Investment advisory and service fees                         5,210           9,669           12,206          15,978
   (Loss) gain on sale of Mortgage-Backed Securities           (1,239)         11,435           (8,245)         12,016
   Impairment of intangible for customer relationships         (1,345)              -           (2,493)              -
   Loss on other-than-temporarily impaired securities         (20,114)              -          (46,843)              -
                                                     ----------------- --------------- ---------------- ---------------
      Total other (loss) income                               (17,488)         21,104          (45,375)         27,994
                                                     ----------------- --------------- ---------------- ---------------
 Expenses:
   Distribution fees                                              755           2,126            1,925           3,737
   General and administrative expenses                          8,985           6,800           16,162          13,464
                                                     ----------------- --------------- ---------------- ---------------
     Total expenses                                             9,740           8,926           18,087          17,201
                                                     ----------------- --------------- ---------------- ---------------
 Income before income taxes                                    10,470          50,015            1,606         110,926
 Income taxes                                                   1,892           3,022            3,977           4,600
                                                     ----------------- --------------- ---------------- ---------------
 Net income (loss)                                              8,578          46,993           (2,371)        106,326
 Dividends on preferred stock                                   5,163           3,648            8,811           7,297
                                                     ----------------- --------------- ---------------- ---------------
 Net income (loss) available (related) to common
 shareholders                                                  $3,415        $ 43,345         ($11,182)        $99,029
                                                     ================= =============== ================ ===============
 Net income (loss) per share available (related) to
 common shareholders:
 Basic                                                          $0.02           $0.36           ($0.08)          $0.82
                                                     ================= =============== ================ ===============
 Diluted                                                        $0.02           $0.36           ($0.08)          $0.81
                                                     ================= =============== ================ ===============
 Weighted average number of common shares outstanding:
 Basic                                                    158,632,865     121,740,256      141,476,532     121,506,858
                                                     ================= =============== ================ ===============
 Diluted                                                  158,703,614     122,013,050      141,476,532     121,785,918
                                                     ================= =============== ================ ===============
 Net  income (loss)                                            $8,578         $46,993          ($2,371)       $106,326
                                                     ----------------- --------------- ---------------- ---------------
 Comprehensive (loss) income:
   Unrealized gain loss on available-for-sale                (225,771)         79,862         (338,861)        (12,037)
   securities
   Unrealized gain on interest rate swaps                      68,965               -          105,978               -
   Reclassification adjustment for net losses (gains)
   included in net loss or income                              21,353         (11,435)          55,088         (12,016)
                                                     ----------------- --------------- ---------------- ---------------
 Other comprehensive (loss) income                           (135,453)         68,427         (177,795)        (24,053)
                                                     ----------------- --------------- ---------------- ---------------
 Comprehensive (loss) income                                ($126,875)       $115,420        ($180,166)        $82,273
                                                     ================= =============== ================ ===============


See notes to consolidated financial statements.


                                       2


PART I
ITEM 1.       FINANCIAL STATEMENTS

                ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                     FOR THE SIX MONTHS ENDED JUNE 30, 2006
                  (dollars in thousands, except per share data)
                                   (UNAUDITED)



                                                                                      
                                             7.875% Series   Common   Additional  Accumulated  Accumulated    Total
                                              A Preferred    Stock      Paid-In      Other        Deficit
                                                 Stock     Par Value    Capital   Comprehensive
                                                                                  Income (Loss)
                                             -------------------------------------------------------------------------

BALANCE, JANUARY 1, 2006                         $177,088      $1,237 $1,679,452     ($207,117)  ($146,637)$1,504,023

  Net loss                                                                                         (10,949)
  Other comprehensive loss                                                             (42,342)
  Comprehensive loss                                                                                          (53,291)
  Stock option expense                                                       293                                  293
  Exercise of stock options                                                  159                                  159
  Series A preferred dividend declared,
   $0.492188  per share                                                                             (3,648)    (3,648)
  Common dividend declared, $0.11 per share                                                        (13,607)   (13,607)
                                             -------------------------------------------------------------------------
BALANCE, MARCH  31, 2006                          177,088       1,237  1,679,904      (249,459)   (174,841)$1,433,929

  Net income                                                                                         8,578
  Other comprehensive loss                                                            (135,453)
  Comprehensive income                                                                                       (126,875)
  Proceeds from common stock follow-on
   offering                                                       392    436,956                              437,348
  Stock option expense                                                       322                                  322
  Proceeds from equity shelf  offering                             11     14,176                               14,187
  Series A preferred dividend declared and,
   $0.492188  per share                                                                             (3,648)    (3,648)
  Series B preferred dividend declared,
   $0.32916 per share                                                                               (1,515)    (1,515)
  Common dividend declared, $0.13  per share                                                       (21,322)   (21,322)
                                             -------------------------------------------------------------------------
BALANCE, JUNE 30, 2006                           $177,088      $1,640 $2,131,358     ($384,912)  ($192,748)$1,732,426
                                             =========================================================================



                                       3


PART I
ITEM 1.     FINANCIAL STATEMENTS

                ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (dollars in thousands)
                                   (UNAUDITED)


                                                                                                          

                                                                                                For the Six      For the Six
                                                               For the       For the Quarter    Months Ended    Months Ended
                                                            Quarter Ended    Ended June 30,       June 30,        June 30,
                                                            June 30, 2006         2005              2006            2005
                                                            --------------- ------------------ --------------- ----------------
    Cash flows from operating activities:
     Net income (loss)                                              $8,578            $46,993        ($2,371)         $106,326
     Adjustments to reconcile net income (loss) to net
      cash provided by operating activities:
         Amortization of Mortgage-Backed Securities
            premiums and  discounts, net                            17,944             42,662          33,736           78,729
         Amortization of intangibles                                   321                117             526              173
         Loss (gain) on sale of Mortgage-Backed Securities           1,239            (11,435)          8,245          (12,016)
         Loss on other-than-temporarily impaired                    20,114                  -          46,843
    securities
         Stock option expense                                          321                 56             637               56
         Market value adjustment on long-term repurchase
             agreement                                                   -               (328)           (149)          (1,578)
         Impairment of intangible for customer                       1,345                  -           2,493
    relationships
         Increase in accrued interest receivable, net
           of  purchased interest                                  (35,000)            (7,411)        (39,621)          (6,956)
         Decrease in other assets                                      692                445             550              391
         Decrease (increase) in advisory and service fees              691             (1,451)            384           (1,974)
           receivable
         Increase (decrease) in accrued interest payable             4,361             (4,116)         14,105           (6,067)
         Decrease in accounts payable                                3,742              2,454          (1,858)          (1,562)
                                                            --------------- ------------------ --------------- ----------------
             Net cash provided by operating activities              24,348             67,986          63,520          155,522
                                                            --------------- ------------------ --------------- ----------------

    Cash flows from investing activities:
        Purchase of Mortgage-Backed Securities                  (9,318,354)        (2,460,318)    (12,592,319)      (4,822,190)
        Proceeds from sale of Mortgage-Backed Securities           980,156            870,767       2,048,917          956,714
        Principal payments on Mortgage-Backed Securities         1,189,240          1,744,661       2,315,165        3,262,889
                                                            --------------- ------------------ --------------- ----------------
             Net cash (used in) provided by investing
              activities                                        (7,148,958)           155,110      (8,213,758)        (602,587)
                                                            --------------- ------------------ --------------- ----------------
    Cash flows from financing activities:
      Proceeds from repurchase agreements                       75,306,249         62,857,935     128,069,003      120,117,481
      Principal payments on repurchase agreements              (68,679,429)       (63,044,950)   (120,388,601)    (119,573,766)
      Proceeds from exercise of stock options                            -                 98             136              196
      Proceeds from dividend reinvestment                                -                149               -              327
      Net proceeds from common stock follow-on offering            437,348                  -         437,348                -
      Net proceeds from equity shelf program                        14,187             23,146          14,187           23,146
      Net proceeds from Series B preferred stock offering          111,471                  -         111,471                -
      Dividends paid                                               (18,770)           (58,223)        (34,786)        (122,503)
      Minority interest                                              5,000                  -           5,000                -
                                                            --------------- ------------------ --------------- ----------------
             Net cash provided by (used in) financing            7,171,056           (221,845)      8,213,758          444,881
                activities
    Net increase (decrease) in cash and cash equivalents            51,446              1,251          49,041           (2,184)
    Cash and cash equivalents, beginning of period                   2,403              2,418           4,808            5,853
                                                            --------------- ------------------ --------------- ----------------
    Cash and cash equivalents, end of period                       $53,849             $3,669         $53,849           $3,669
                                                            --------------- ------------------ --------------- ----------------

    Supplemental disclosure of cash flow information:
      Interest paid                                               $238,111           $137,874        $415,367         $253,818
                                                            =============== ================== =============== ================
      Income taxes paid                                             $1,255             $3,022          $3,597           $4,600
                                                            =============== ================== =============== ================

    Noncash investing activities:
      Net change in unrealized loss on available-for-sale
        securities and interest rate swaps, net of
        reclassification adjustment                              ($135,453)           $68,427       ($177,795)         $24,053
                                                            =============== ================== =============== ================
    Noncash financing activity:
      Dividends declared, not yet paid                             $21,322            $44,120         $21,322          $44,120
                                                            =============== ================== =============== ================


    See notes to consolidated financial statements.


                                       4


                ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           FOR THE QUARTER AND SIX MONTHS ENDED JUNE 30, 2006 AND 2005
                                   (UNAUDITED)
- --------------------------------------------------------------------------------
1.       ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

         Annaly Capital Management, Inc. (the "Company") was incorporated in
Maryland on November 25, 1996. The Company changed its name from Annaly Mortgage
Management, Inc. to Annaly Capital Management, Inc. effective August 2, 2006.
The Company commenced its operations of purchasing and managing an investment
portfolio of mortgage-backed securities on February 18, 1997, upon receipt of
the net proceeds from the private placement of equity capital. An initial public
offering was completed on October 14, 1997. The Company acquired Fixed Income
Discount Advisory Company ("FIDAC") on June 4, 2004. FIDAC is a registered
investment advisor and is a taxable Real Estate Investment Trust ("REIT")
subsidiary of the Company. On June 27, 2006, the Company made a majority equity
investment in an investment fund (the "Fund"). At June 30, 2006, the Fund is
invested 100% in cash and cash equivalents.

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

         Basis of Presentation - The accompanying unaudited consolidated
financial statements have been prepared in conformity with the instructions to
Form 10-Q and Article 10, Rule 10-01 of Regulation S-X for interim financial
statements. Accordingly, they do not include all of the information and
footnotes required by accounting principles generally accepted in the United
States of America ("GAAP"). The interim financial statements are unaudited;
however, in the opinion of the Company's management, all adjustments, consisting
only of normal recurring accruals, necessary for a fair statement of the
financial positions, results of operations, and cash flows have been included.
These unaudited 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, 2005. The nature of the Company's business
is such that the results of any interim period are not necessarily indicative of
results for a full year.

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

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

         Mortgage-Backed Securities - The Company invests 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" or
"Investment Securities').

         Statement of Financial Accounting Standards ("SFAS") No. 115,
Accounting for Certain Investments in Debt and Equity Securities, requires the
Company to classify its Investment Securities as either trading investments,
available-for-sale investments or held-to-maturity investments. Although the
Company generally intends to hold most of its Investment Securities until
maturity, it may, from time to time, sell any of its Investment Securities as
part of its overall management of its portfolio. Accordingly, SFAS No. 115
requires the Company to classify all of its Investment Securities as
available-for-sale. All assets classified as available-for-sale are reported at
estimated fair value, based on market prices 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.

         Management evaluates securities for other-than-temporary impairment at
least on a quarterly basis, and more frequently when economic or market concerns
warrant such evaluation. Consideration is given to (1) the length of time and
the extent to which the fair value has been lower than carrying value, (2) the
financial condition and near-term prospects of the issuer, and (3) the intent
and ability of the Company to retain its investment in the issuer for a period
of time sufficient to allow for recovery in fair value. Unrealized losses on
Investment Securities that are considered other than temporary, as measured by
the amount of decline in fair value attributable to factors other than
temporary, are recognized in income and the cost basis of the Investment
Securities is adjusted. The loss on other-than-temporarily impaired securities
was $20.1 million and $46.8 million for the quarter and six months ended June
30, 2006, respectively. There was no impairment loss recognized during the
quarter ended June 30, 2005.


                                       5


         SFAS No. 107, Disclosure About Fair Value of Financial Instruments,
requires disclosure of the fair value of financial instruments for which it is
practicable to estimate that value. The fair value of Mortgage-Backed Securities
available-for-sale and hedging instruments is equal to their carrying value
presented in the consolidated statements of financial condition. The fair value
of cash and cash equivalents, accrued interest receivable, receivable for
mortgage-backed securities sold, receivable for advisory and service fees,
repurchase agreements, payable for mortgage-backed securities purchased,
dividends payable, accounts payable, and accrued interest payable, generally
approximates cost as of June 30, 2006 and December 31, 2005, due to the short
term nature of these financial instruments.

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

         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 gain and losses on sale of
Investment Securities are determined on the specific identification basis.

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

         Upon entering into hedging transactions, the Company documents the
relationship between the Hedging Instruments and the hedged liability. The
Company also documents its risk-management policies, including objectives and
strategies, as they relate to its hedging activities. The Company assesses, both
at inception of a hedge and on an on-going basis, whether or not the hedge is
"highly effective," as defined by SFAS 133. The Company discontinues hedge
accounting on a prospective basis with changes in the estimated fair value
reflected in earnings when (i) it is determined that the derivative is no longer
effective in offsetting cash flows of a hedged item (including hedged items such
as forecasted transactions); (ii) it is no longer probable that the forecasted
transaction will occur; or (iii) it is determined that designating the
derivative as a Hedging Instrument is no longer appropriate.

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

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

                                       6


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

         Credit Risk - The Company has limited its exposure to credit losses on
its portfolio of Investment Securities by only purchasing securities issued by
FHLMC, FNMA, or GNMA. The payment of principal and interest on the FHLMC and
FNMA Mortgage-Backed Securities are guaranteed by those respective agencies, and
the payment of principal and interest on the GNMA Mortgage-Backed Securities are
backed by the full faith and credit of the U.S. government. 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.

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

         The Company has examined whether the embedded conversion option should
be bifurcated under the guidance in SFAS133 and EITF Issue No. 00-19, Accounting
for Derivative Financial Instruments Indexed to, and Potentially Settled in, a
Company's Own Stock, and the Company determined that bifurcation is not
necessary.

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

         Use of Estimates - The preparation of 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.

         Intangible assets - The Company's acquisition of FIDAC was accounted
for using the purchase method. Under the purchase method, net assets and results
of operations of acquired companies are included in the consolidated financial
statements from the date of acquisition. In addition, the cost of FIDAC was
allocated to the assets acquired, including identifiable intangible assets, and
the liabilities assumed based on their estimated fair values at the date of
acquisition. The excess of cost over the fair value of the net assets acquired
was recognized as goodwill. Intangible assets are periodically reviewed for
potential impairment. During the quarter and six months ended June 30, 2006, the
Company recorded $1.3 million and $2.5 million in impairment losses on customer
relationships, respectively. During the six months ended June 30, 2005, the
Company did not have impairment losses.


                                       7


         Recent Accounting Pronouncements - On December 16, 2004, the Financial
Accounting Standards Board (FASB) issued SFAS No. 123 (Revised 2004) -
Share-Based Payment ("SFAS No. 123R"). SFAS No. 123R, which replaces SFAS No.
123, requires the Company to measure and recognize in the financial statements
the compensation cost relating to share-based payment transactions. The
compensation cost should be reassessed based on the fair value of the equity
instruments issued. We adopted SFAS No. 123R effective January 1, 2006 under the
modified prospective transition method. Accordingly, prior period amounts have
not been restated. Under this application, the Company is required to record
compensation expense for all awards granted or modified on or after January 1,
2006 and for the unvested portion of all outstanding awards that remain
outstanding at the date of adoption. The adoption of SFAS No. 123R resulted in
incremental stock-based compensation expense of $322,000 and insignificant
impact on basic and diluted net loss per share for the quarter ended June 30,
2006.

         We elected to recognize compensation expense on a straight-line basis
over the requisite service period for the entire award (that is, over the
requisite service period of the last separately vesting portion of the award).
We estimate fair value using the Black-Scholes valuation model. The assumptions
used to value the options granted during the six months ended June 30, 2006 are
as follows: Expected volatility 26.50%, expected dividends 5.57%, expected term
in years, 6.8, and risk free rate 4.7%. Assumptions used to estimate the
compensation expense are determined as follows:

     o    Expected term  (estimated  time of outstanding) is estimated using the
          historical exercise behavior of employees

     o    Expected   volatility  is  measured  using  the  weighted  average  of
          historical  daily changes in the market price of our common stock over
          the expected term of the award

     o    Expected dividend yield is based on projected  dividend yield over the
          expected term of the award

     o    Risk-free  interest  rate  is  equivalent  to  the  implied  yield  on
          zero-coupon U.S. Treasury bonds with a remaining maturity equal to the
          expected term of the awards; and,

     o    Forfeitures are based substantially on the history of cancellations of
          similar awards granted by the Company in prior years.

         Prior to the adoption of SFAS No. 123R, we used the intrinsic value
method prescribed in APB 25 and also followed the disclosure requirements of
SFAS No. 123, as amended by SFAS No. 148, Accounting for Stock-Based
Compensation - Transition and Disclosure ("SFAS No. 148") which required
certain disclosures on a pro forma basis as if the fair value method had been
followed for accounting for such compensation.


                                            For the             For the
                                         Quarter Ended        Six Months
                                         June 30, 2005       June 30, 2005
                                       ------------------ --------------------
Net income available to common
shareholders, as reported                        $43,345              $99,029
Deduct:  Total stock-based employee
compensation expense determined
under fair value based method                        (36)                 (71)
                                       ------------------ --------------------
Pro-forma net income available to
common shareholers                               $43,309              $98,958
                                       ================== ====================

Net income per share available to common shareholders, as reported:
  Basic                                            $0.36                $0.82
                                       ================== ====================
  Diluted                                          $0.36                $0.81
                                       ================== ====================

Pro-forma net income per share available to common shareholders:
  Basic                                            $0.36                $0.81
                                       ================== ====================
  Diluted                                          $0.36                $0.81
                                       ================== ====================

         Proposed Accounting Pronouncements- The FASB has added an item to its
current proposed amendment relating to the accounting treatment under SFAS 140,
Accounting for Transfers and Servicing of Financial Assets and Extinguishments
of Liabilities, a replacement of FASB Statement 125, of transactions where


                                       8


assets purchased from a particular counterparty are financed via a repurchase
agreement with the same counterparty. Currently, the Company records such assets
and the related financing in the consolidated statement of financial condition,
and the corresponding interest income and interest expense in the Company's
consolidated statement of operations and comprehensive (loss) income. For assets
representing available-for-sale investment securities, as in the Company's
case, any change in fair value is reported through other comprehensive income
under SFAS No. 115, with the exception of impairment losses, which are recorded
in the consolidated statement of operations and comprehensive (loss) income as
realized losses.

         However, a transaction where assets are acquired from and financed
under a repurchase agreement with the same counterparty may not qualify for a
sale treatment by a seller under an interpretation of SFAS 140, which would
require the seller to continue to carry such sold assets on their books based
on their "continuing involvement" with such assets. Depending on the ultimate
outcome of the FASB deliberations, the result may be that the Company would be
precluded from recording the assets purchased in the transaction described
above as well as the related financing in the Company's consolidated statement
of financial condition and would instead be treating the Company's net
investment in such assets as a derivative.

         This potential change in accounting treatment would not affect the
economic substance of the transactions but would affect how the transactions
would be reported in the Company's financial statements. The Company's cash
flows, liquidity and ability to pay a dividend would be unchanged, and the
Company does not believe the Company's taxable income or net equity would be
affected.


                                       9


2.       MORTGAGE-BACKED SECURITIES

         The following table pertains to the Company's Mortgage-Backed
Securities classified as available-for-sale as of June 30, 2006 and December 31,
2005, which are carried at their fair value:



                                                                                              
                                                                                      Government             Total
                                         Federal Home Loan     Federal National    National Mortgage   Mortgage-Backed
                                        Mortgage Corporation Mortgage Association     Association         Securities
June 30, 2006                           -------------------- -------------------- ------------------ ------------------
                                                                     (dollars in thousands)

Mortgage-Backed Securities, gross               $8,858,418           $14,686,012           $278,253       $23,822,683
Unamortized discount                               (15,157)              (60,047)               (57)          (75,261)
Unamortized premium                                 85,014               127,812              4,106           216,932
June 30, 2006                           -------------------- -------------------- ------------------ ------------------

Amortized cost                                   8,928,275            14,753,777            282,302        23,964,354

Gross unrealized gains                               3,327                 1,992                  -             5,319
Gross unrealized losses                           (185,929)             (302,490)            (7,248)         (495,667)
June 30, 2006                           -------------------- -------------------- ------------------ ------------------

Estimated fair value                            $8,745,673           $14,453,279           $275,054       $23,474,006
June 30, 2006                           ==================== ==================== ================== ==================

                                          Amortized Cost    Gross Unrealized Gains Gross Unrealized     Estimated Fair
                                                                                        Losses               Value
June 30, 2006                           -------------------- -------------------- ------------------ ------------------
                                                                     (dollars in thousands)

Adjustable rate                                 $5,820,168                  $977          ($134,202)       $5,686,943
Fixed rate                                      15,885,244                    32           (347,652)       15,537,624
Floater                                          2,258,942                 4,310            (13,813)        2,249,439
June 30, 2006                           ==================== ==================== ================== ==================
Total                                          $23,964,354                $5,319          ($495,667)      $23,474,006
June 30, 2006                           ==================== ==================== ================== ==================

                                                                                      Government            Total
                                         Federal Home Loan     Federal National   National Mortgage    Mortgage-Backed
                                        Mortgage Corporation Mortgage Association    Association          Securities
June 30, 2006                           -------------------- -------------------- ------------------ ------------------
                                                                     (dollars in thousands)

Mortgage-Backed Securities, gross               $5,689,898            $9,881,672           $344,231       $15,915,801
Unamortized discount                                (4,043)              (17,345)               (62)          (21,450)
Unamortized premium                                 92,228               144,726              5,133           242,087
June 30, 2006                           -------------------- -------------------- ------------------ ------------------
Amortized cost                                   5,778,083            10,009,053            349,302        16,136,438

Gross unrealized gains                               3,174                 1,853                   -            5,027
Gross unrealized losses                            (80,733)             (124,330)            (6,538)         (211,601)
June 30, 2006                           -------------------- -------------------- ------------------ ------------------
Estimated fair value                            $5,700,524            $9,886,576           $342,764       $15,929,864
June 30, 2006                           ==================== ==================== ================== ==================

                                      Amortized Cost Losses Gross Unrealized Gains Gross Unrealized  Estimated Fair Value
June 30, 2006                           -------------------- -------------------- ------------------ ------------------
                                                                     (dollars in thousands)
Adjustable rate                                 $9,844,261                $3,973          ($120,480)       $9,727,754
Fixed rate                                       6,292,177                 1,054            (91,121)        6,202,110
June 30, 2006                           -------------------- -------------------- ------------------ ------------------

Total                                          $16,136,438                $5,027          ($211,601)      $15,929,864
June 30, 2006                           ==================== ==================== ================== ==================



                                       10


         Actual maturities of Mortgage-Backed Securities are generally shorter
than stated contractual maturities. Actual maturities of the Company's
Mortgage-Backed Securities are affected by the contractual lives of the
underlying mortgages, periodic payments of principal, and prepayments of
principal. The following table summarizes the Company's Mortgage-Backed
Securities on June 30, 2006 and December 31, 2005 according to their estimated
weighted-average life classifications:


                                                                                                
                                                 June 30, 2006                         December 31, 2005
                                       ---------------- ------------------ --------------------- ---------------------
                                         Fair Value       Amortized Cost        Fair Value          Amortized Cost
                                                                   (dollars in thousands)
                                       ---------------- ------------------ --------------------- ---------------------
Less than one year                           $ 409,456          $ 414,738             $ 508,851             $ 514,560
Greater than one year and less than
five years                                  10,079,900         10,329,422            12,648,106            12,824,736
Greater than or equal to five years         12,984,650         13,220,194             2,772,907             2,797,142

                                       ---------------- ------------------ --------------------- ---------------------
Total                                      $23,474,006        $23,964,354           $15,929,864           $16,136,438
                                       ================ ================== ===================== =====================


         The weighted-average lives of the Mortgage-Backed Securities at
June 30, 2006 and December 31, 2005 in the table above are based upon data
provided through subscription-based financial information services, assuming
constant principal prepayment rates to the reset date of each security. The
prepayment model considers current yield, forward yield, steepness of the yield
curve, current mortgage rates, mortgage rates of the outstanding loans, loan
age, margin and volatility.

         Mortgage-Backed Securities with a carrying value of $6.0 billion were
in a continuous unrealized loss position over 12 months at June 30, 2006 in the
amount of $196.1 million. Mortgage-Backed Securities with a carrying value of
$16.0 billion were in a continuous unrealized loss position for less than 12
months at June 30, 2006 in the amount of $299.6 million. Mortgage-Backed
Securities with a carrying value of $4.6 billion were in a continuous unrealized
loss position over 12 months at December 31, 2005 in the amount of $111.1
million. Mortgage-Backed Securities with a carrying value of $8.4 billion were
in a continuous unrealized loss position for less than 12 months at December 31,
2005 in the amount of $100.5 million. The decline in value of these securities
is solely due to increases in interest rates. All of the Mortgage-Backed
Securities are "AAA" rated or carry an implied "AAA" rating. Also, the Company
is guaranteed payment on the par value of the securities.

         With the continued increase in the Federal Funds rate during the fourth
quarter of 2005 and the first and second quarters of 2006, management determined
that it did not intend to hold certain of its securities until maturity and
would reposition a portion of its assets. The Company recorded an impairment
charge of $20.1 million, $26.7 million and $83.1 million for these securities
during the second quarter of 2006, first quarter of 2006 and fourth quarter of
2005, respectively. Of the $20.1million recorded as an impairment charge for the
quarter ended June 30, 2006, $15.7 million resulted from further declines in
value of securities classified as other-than-temporarily impaired at March 31,
2006 and $4.4 million from losses on additional securities that the Company
determined to be other-than-temporarily impaired at June 30, 2006. The remaining
investments are not considered other-than-temporarily impaired since the Company
currently has the ability and intent to hold the investments for a period of
time or to maturity, if necessary, sufficient for a forecasted market price
recovery up to or beyond the cost of the investments.

         The adjustable rate Mortgage-Backed Securities are limited by periodic
caps (generally interest rate adjustments are limited to no more than 1% every
nine months) and lifetime caps. The weighted average lifetime cap was 9.8% at
June 30, 2006 and 10.3% December 31, 2005.

         During the quarter and six months ended June 30, 2006, the Company
realized $1.2 million and $8.2 million in net loss from sales of Mortgage-Backed
Securities, respectively. During the quarter and six months ended June 30, 2005
the Company realized $11.4 million and $12.0 million in net gains from sales of
Mortgage-Backed Securities, respectively.


                                       11


3.       REPURCHASE AGREEMENTS

         The Company had outstanding $21.3 billion and $13.6 billion of
repurchase agreements with weighted average borrowing rates of 5.01% and 4.16%,
including the impact of the interest rate swaps, and weighted average remaining
maturities of 48 days and 79 days as of June 30, 2006 and December 31, 2005,
respectively. Mortgage-Backed Securities pledged as collateral under these
repurchase agreements had an estimated fair value of $22.4 billion and $14.3
billion at June 30, 2006 and December 31, 2005, respectively.

         At June 30, 2006 and December 31, 2005, the repurchase agreements had
the following remaining maturities:

                      June 30, 2006                December 31, 2005
                                 (dollars in thousands)
                 ---------------------------------------------------------
Within 30 days                  $17,230,207                   $10,575,945
30 to 59 days                     1,976,496                     1,250,356
60 to 89 days                             -                             -
90 to 119 days                            -                             -
Over 120 days                     2,050,000                     1,750,000
                 --------------------------- -----------------------------
Total                           $21,256,703                   $13,576,301
                 =========================== =============================

      The Company had an amount at risk greater than 10% of the equity of the
Company with the following counterparties as of June 30, 2006.



                                                                               
                                           Amount at risk(1)(2)      Weighted Average Days to Maturity

                                                             (dollars in thousands)
                                       --------------------------- -------------------------------------
UBS Securities LLC                                       $218,940                    62
Deutsche Bank Securities Inc.                            $228,835                    32


     (1)  Equal  to the  sum of fair  value  of  securities  sold  plus  accrued
          interest  income minus the sum of repurchase  agreements  plus accrued
          interest expense.
     (2)  Equity includes Series B Cumulative  Convertible Preferred Stock which
          is classified  as temporary  equity in the  consolidated  statement of
          financial condition. (See Note 5)

     The Company has entered into three structured repurchase agreements, which
provide the buyer with the right to extend their maturity dates. The repurchase
agreements totaled $650.0 million and the market value of the option to extend
is $4.3 million.

4.       INTEREST RATE SWAPS

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

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


                                       12


The table below presents information about the Company's swaps outstanding at
June 30, 2006.

  Notional Amount         Weighted        Weighted         Estimated Fair
    (dollars in         Average Pay        Average       Value/Carrying Value
     thousands)            Rate          Receive Rate  (dollars in thousands)
- --------------------- ----------------- -------------- -----------------------
     $8,139,000            5.14%            5.21%              $105,435

5.       PREFERRED STOCK AND COMMON STOCK

         On April 6, 2006, the Company entered into an underwriting agreement
pursuant to which it sold 39,215,000 shares of its common stock for net proceeds
before expenses of approximately $437,737,438. On April 6, 2006, the Company
entered into a second underwriting agreement pursuant to which it sold 4,600,000
shares of its 6% Series B Cumulative Convertible Preferred Stock for net
proceeds before expenses of approximately $111,550,000. Each of these
transactions settled on April 12, 2006.

         During the quarter ended June 30, 2006, the Company declared dividends
to common shareholders totaling $21.3 million or $0.13 per share, which were
paid on July 27, 2006. During the quarter ended June 30, 2006, the Company
declared dividends to Series A Preferred shareholders totaling $3.6 million or
$0.492188 per share, and Series B shareholders totaling $1.5 million or
$0.32916 per share which were paid on June 30, 2006.

6.       NET INCOME (LOSS) PER COMMON SHARE

         The following table presents a reconciliation of the earnings and
shares used in calculating basic and diluted EPS for the quarters ended June 30,
2006 and 2005.


                                                                                             
                                               For the Quarters Ended              For the Six Months Ended
                                          June 30, 2006        June 30, 2005     June 30, 2006      June 30, 2005
                                                            (dollars and shares in thousands)
                                         ----------------- ------------------ ----------------- ------------------
Net income (loss)                                  $8,578            $46,993           ($2,371)          $106,326
Less: Series A and Series B
 Preferred stock dividend                           5,163              3,648             8,811              7,297
                                         ----------------- ------------------ ----------------- ------------------
Net income (loss) available (related) to
common shareholders                                $3,415            $43,345          ($11,182)           $99,029
                                         ----------------- ------------------ ----------------- ------------------
Weighted average shares of common stock
outstanding                                       158,633            121,740           141,477            121,507
Add: Effect of dilutive stock options                  71                273                 -                279
                                         ----------------- ------------------ ----------------- ------------------
Effect of converted Series B preferred
stock                                                   -                  -                 -                  -
                                         ----------------- ------------------ ----------------- ------------------
Weighted average shares of common
  stock outstanding-diluted                       158,704            122,013           141,477            121,786

Basic Earnings per share                            $0.02              $0.36            ($0.08)             $0.82
                                         ================= ================== ================= ==================
Diluted Earnings per share                          $0.02              $0.36            ($0.08)             $0.81
                                         ================= ================== ================= ==================


         Because the Company had a net loss related to common shareholders for
the six months ended June 30, 2006, options to purchase 2,990,430 shares of
common stock were considered anti-dilutive for the six months ended June 30,
2006. Under the if converted method, 7,182,019 shares would be converted to
common stock if they are converted, however, they create anti-dilutive effect.

                                       13


7.       LONG-TERM STOCK INCENTIVE PLAN

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

         The following table sets forth activity relating to the Company's stock
options awards:


                                                                                       
                                                        For the Six Months Ended June 30,
                                                     2006                             2005
                                         ------------------------------ ----------------------------------
                                                          Weighted
                                          Number of       Average         Number of     Weighted Average
                                           Shares      Exercise Price       Shares       Exercise Price
- ---------------------------------------- ------------ ----------------- --------------- ------------------
Options outstanding at the beginning
of period                                  2,333,593            $16.10       1,645,721             $15.66
Granted                                      737,205             11.72           6,250              18.26
Exercised                                    (16,725)             8.21         (16,128)             12.21
Forfeited                                    (60,000)            15.39               -                  -
Expired                                       (3,688)            13.69         (33,750)             17.87
                                         ------------ ----------------- --------------- ------------------
Options outstanding at the end of
  period                                   2,990,430            $15.08       1,602,093             $15.66
                                         ============ ================= =============== ==================
Options exercisable at the end of
period                                       970,556            $14.49         693,006             $11.47
                                         ============ ================= =============== ==================


         The weighted average remaining contractual term was approximately 7.8
years for stock options outstanding and approximately 5.8 years for stock
options exercisable as of June 30, 2006. There were 6,250 stock options granted
during the quarter ended June 30, 2005, with immediate vesting. The amount of
cash received from the exercise of stock options was $99,000 for the quarter
ended June 30, 2005. As of June 30, 2006, there was approximately $3.5 million
of total unrecognized compensation cost related to nonvested share-based
compensation awards. That cost is expected to be recognized over a weighted
average period of 3.0 years.

         The following table summarizes information about stock options
outstanding at June 30, 2006:


                                                                                       
                                                             Weighted                                     Weighted
                                             Weighted        Average                                       Average
Range of Exercise Prices                      Average       Remaining                      Weighted       Remaining
                                             Exercise      Contractual                      Average      Contractual
                               Total         Price on      Life (Years)       Total        Exercise     Life (Years)
                              Options          Total         on Total        Options       Price on          on
                            Outstanding     Outstanding    Outstanding     Exercisable    Exercisable    Exercisable
- -------------------------- --------------- -------------- --------------- -------------- -------------- --------------
 $7.94-$19.99                   2,980,430         $15.07       7.84             960,556         $14.42           5.88
$20.00-$29.99                      10,000          20.53       1.49              10,000          20.53           1.49
                           --------------- -------------- --------------- -------------- -------------- --------------
                                2,990,430         $15.08       7.82             970,556         $14.49           5.84
                           =============== ============== =============== ============== ============== ==============


8.       INCOME TAXES

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


                                       14


         During the quarter and six months ended June 30, 2006, the Company
recorded $827,000 and $2.4 million of income tax expense for income attributable
to FIDAC, its taxable REIT subsidiary, and the portion of earnings retained
based on Code Section 162(m) limitations, respectively. During the quarter and
six months ended June 30, 2006, the Company recorded $1.1 million and $1.5
million of income tax expense for a portion of earnings retained based on
Section 162(m) limitations, respectively.


         During the quarter and six months ended June 30, 2005, the Company
recorded $2.4 million and $3.5 million of income tax expense for income
attributable to FIDAC, its taxable REIT subsidiary, and the portion of earnings
retained based on Code Section 162(m) limitations, respectively. During the
quarter and six months ended June 30, 2005, the Company recorded $658,000 and
$1.1 million of income tax expense for a portion of earnings retained based on
Section 162(m) limitations.

9.       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:

                                                         Total per Year
                                                     (dollars in thousands)
                                                     ------------------------
                  2006 (remainder)                                     $ 265
                  2007                                                   532
                  2008                                                   532
                  2009                                                   532
                                                     ------------------------
                  Total remaining lease payments                      $1,861
                                                     ========================

10.      INTEREST RATE RISK

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

         The Company seeks to manage the extent to which net income changes as a
function of changes in interest rates by matching adjustable-rate assets with
variable-rate borrowings. The Company may seek to mitigate the potential impact
on net income of periodic and lifetime coupon adjustment restrictions in the
portfolio of Investment Securities by entering into interest rate agreements
such as interest rate caps and interest rate swaps. As of June 30, 2006 and
December 31, 2005, the Company entered into interest rate swaps to pay a fixed
rate and receive a floating rate of interest, with total notional amounts of
$8.1 billion and $479.0 million, respectively.

         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.


                                       15


11.      CONTINGENCIES

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


                                       16


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

Special Note Regarding Forward-Looking Statements

         Certain statements contained in this quarterly report, and certain
statements contained in our future filings with the Securities and Exchange
Commission (the "SEC" or the "Commission"), in our press releases or in our
other public or shareholder communications may not be based on historical facts
and are "forward-looking statements" within the meaning of Section 27A of the
Securities Act of 1933, as amended, and Section 21E of the Securities Exchange
Act of 1934, as amended. Forward-looking statements which are based on various
assumptions, (some of which are beyond our control) may be identified by
reference to a future period or periods, or by the use of forward-looking
terminology, such as "may," "will," "believe," "expect," "anticipate,"
"continue," or similar terms or variations on those terms, or the negative of
those terms. Actual results could differ materially from those set forth in
forward-looking statements due to a variety of factors, including, but not
limited to, changes in interest rates, changes in yield curve, changes in
prepayment rates, the availability of mortgage backed securities for purchase,
the availability of financing, and, if available, the terms of any financings,
changes in the market value of our assets, changes in business conditions and
the general economy, and risks associated with the investment advisory business
of FIDAC, including the removal by FIDAC's clients of assets FIDAC manages,
FIDAC's regulatory requirements, and competition in the investment advisory
business, changes in governmental regulations affecting our business, and our
ability to maintain our classification as a REIT for federal income tax
purposes. For a discussion of the risks and uncertainties which could cause
actual results to differ from those contained in the forward-looking statements,
see our most recent Annual Report on Form 10-K and all subsequent Quarterly
Reports on Form 10-Q. We do not undertake, and specifically disclaim any
obligation, to publicly release the result of any revisions which may be made to
any forward-looking statements to reflect the occurrence of anticipated or
unanticipated events or circumstances after the date of such statements.

Overview

         We are a real estate investment trust that owns and manages a portfolio
of mortgage-backed securities. Our principal business objective is to generate
net income for distribution to our stockholders from the spread between the
interest income on our investment securities and the costs of borrowing to
finance our acquisition of investment securities and from dividends we receive
from FIDAC. FIDAC is our wholly-owned subsidiary, and is a registered investment
advisor that generates advisory and service fee income. The Company also has a
majority interest in an investment fund.

         We are primarily engaged in the business of investing, on a leveraged
basis, in mortgage pass-through certificates, collateralized mortgage
obligations and other mortgage-backed securities representing interests in or
obligations backed by pools of mortgage loans (collectively, "Mortgage-Backed
Securities").

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

         The remainder of our assets, comprising not more than 25% of our total
assets, may consist of other qualified REIT real estate assets which are unrated
or rated less than high quality, but which are at least "investment grade"
(rated "BBB" or better by Standard & Poor's Corporation ("S&P") or the
equivalent by another nationally recognized rating agency) or, if not rated,
determined by us to be of comparable credit quality to an investment which is
rated "BBB" or better. In addition, we may directly or indirectly invest part of
this remaining 25% of our assets in other types of securities, including without
limitation, unrated debt, equity or derivative securities, to the extent
consistent with our REIT qualification requirements.

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


                                       17


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

         The results of our operations are affected by various factors, many of
which are beyond our control. Our results of operations primarily depend on,
among other things, the level of our net interest income, the market value of
our assets and the supply of and demand for such assets. Our net interest
income, which reflects the amortization of purchase premiums and accretion of
discounts, varies primarily as a result of changes in interest rates, borrowing
costs and prepayment speeds, the behavior of which involves various risks and
uncertainties. Prepayment speeds, as reflected by the Constant Prepayment Rate,
or CPR, and interest rates vary according to the type of investment, conditions
in financial markets, competition and other factors, none of which can be
predicted with any certainty. In general, as prepayment speeds on our
Mortgage-Backed Securities portfolio increase, related purchase premium
amortization increases, thereby reducing the net yield on such assets. The CPR
on our Mortgage Backed Securities portfolio averaged 19% and 27% for the
quarters ended June 30, 2006 and 2005, respectively. Since changes in interest
rates may significantly affect our activities, our operating results depend, in
large part, upon our ability to effectively manage interest rate risks and
prepayment risks while maintaining our status as a REIT.

         During the fourth quarter of 2005, the Company sold certain assets and
began purchasing assets in the current rate environment. This continued during
the first and second quarter of 2006. With the federal funds interest rate
continuing to rise through the first and second quarter of 2006, the Company
sold lower yielding assets and replaced them with higher yielding assets. The
Company took these actions because it determined that certain assets that were
purchased in the much lower interest rate environment of 2003 and 2004 were
unlikely to recover to their amortized cost basis and were not providing
attractive returns on a cash flow basis.

         We have shortened contractual maturities on our borrowings during the
second quarter of 2006, such that our weighted average contractual maturity on
our repurchase agreements was 119 days at June 30, 2006, as compared to 152 days
at June 30, 2005.

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


                                                                                  
                                                               Yield on
                                      Average                   Average      Average
                                    Investment                  Interest   Balance of     Total    Average     Net
                                     Securities Total Interest   Earning    Repurchase   Interest   Cost of  Interest
                                     Held (1)       Income       Assets     Agreements    Expense    Funds    Income
                                   -----------------------------------------------------------------------------------
                                          (ratios for the quarters have been annualized, dollars in thousands)
                                   -----------------------------------------------------------------------------------

Quarter Ended June 30, 2006         $21,660,089      $280,171        5.17%  $20,060,978   $242,473     4.83%  $37,698
Quarter Ended March 31, 2006        $16,590,859      $194,882        4.70%  $15,296,893   $167,512     4.38%  $27,370
Quarter Ended December 31, 2005     $17,551,868      $179,688        4.10%  $16,547,972   $165,766     4.01%  $13,922
Quarter Ended September 30, 2005    $18,906,350      $177,474        3.75%  $17,672,690   $155,043     3.51%  $22,431
Quarter Ended June 30, 2005         $18,918,577      $171,595        3.63%  $17,658,408   $133,758     3.03%  $37,837
Quarter Ended March 31, 2005        $18,798,200      $176,289        3.75%  $17,756,241   $113,993     2.57%  $62,296
- ----------------------------------------------------------------------------------------------------------------------
(1) Does not reflect unrealized gains/(losses).


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

Quarter Ended                                                  CPR
- -------------                                                  ---
June 30, 2006                                                  19%
March 31, 2006                                                 18%
December 31, 2005                                              28%
September 30, 2005                                             28%
June 30, 2005                                                  27%
March 31, 2005                                                 25%


                                       18


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

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

         For the purposes of computing ratios relating to equity measures,
throughout this document, equity includes Series B cumulative Convertible
Preferred Stock, which has been treated under GAAP as temporary equity.

Critical Accounting Policies

         Management's discussion and analysis of financial condition and results
of operations is based on the amounts reported in our financial statements.
These financial statements are prepared in conformity with accounting principles
generally accepted in the United States of America. In preparing the financial
statements, management is required to make various judgments, estimates and
assumptions that affect the reported amounts. Changes in these estimates and
assumptions could have a material effect on our financial statements. The
following is a summary of our policies most affected by management's judgments,
estimates and assumptions; the policies have not changed during 2006.

         Market Valuation and Impairment of Investment Securities: All assets
classified as available-for-sale are reported at fair value, based on market
prices. Although we generally intend to hold most of our Investment Securities
until maturity, we may, from time to time, sell any of our Investment Securities
as part our overall management of our portfolio. Accordingly, we are required to
classify all of our Investment Securities as available-for-sale. Our policy is
to obtain market values from independent sources. Management evaluates
securities for other-than-temporary impairment at least on a quarterly basis,
and more frequently when economic or market concerns warrant such evaluation.
Consideration is given to (1) the length of time and the extent to which the
fair value has been less than cost, (2) the financial condition and near-term
prospects of the issuer, and (3) the intent and ability of the Company to retain
its investment in the issuer for a period of time sufficient to allow for any
anticipated recovery in fair value. Investments with unrealized losses are not
considered other-than-temporarily impaired if the Company has the ability and
intent to hold the investments for a period of time, to maturity if necessary,
sufficient for a forecasted market price recovery up to or beyond the cost of
the investments. Unrealized losses on Investment Securities that are considered
other than temporary, as measured by the amount of decline in fair value
attributable to factors other than temporary, are recognized in income and the
cost basis of the Investment Securities is adjusted. Losses other-than-temporary
impaired on securities totaled $20.1 million for the quarter ended June 30,
2006. There were no such adjustments for the quarter ended June 30, 2005.
Unrealized losses at June 30, 2006 on Investment Securities that are not deemed
impaired totaled $495.7 million.

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

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


                                       19


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

         Impairment of Intangibles: The Company's acquisition of FIDAC was
accounted for using the purchase method. The cost of FIDAC was allocated to the
assets acquired, including identifiable intangible assets, and the liabilities
assumed based on their estimated fair values at the date of acquisition. The
excess of cost over the fair value of the net assets acquired was recognized as
goodwill. Intangible assets are periodically reviewed for potential impairment.
This evaluation required significant judgment. During 2006, we recognized
impairment charges totaling $2.5 million.

Results of Operations: For the Quarters and Six Months Ended June 30, 2006
and 2005

         Net Income Summary

         For the quarter ended June 30, 2006, our net income was $8.6 million,
or $0.02 basic net income per average share available to common shareholders, as
compared to net income of $47.0 million, or $0.36 net income per average share
available to common shareholders, for the quarter ended June 30, 2005. We
attribute the decrease in total net income for the quarter ended June 30, 2006
from the quarter ended June 30, 2005 to the decline in net interest income,
realized losses, impairment charges related to certain securities and
intangibles, reduction in net investment advisory fees, and an increase in
general and administrative expenses. The decrease in total net income per share
was primarily due to the decline in the interest rate spread from 0.60% to
0.34%. The increase in cost of funding from 3.03% for the quarter ended June 30,
2005 to 5.01% for the quarter ended June 30, 2006 was only partially offset by
the increase in yield on assets of 3.63% for the quarter ended June 30, 2005 to
5.42% for the quarter ended June 30, 2006. For the quarter ended June 30, 2006,
the loss on sale of Mortgage-Backed Securities was $1.2 million as compared to
an $11.4 million gain on sale of Mortgage-Backed Securities for the quarter
ended June 30, 2005. Losses on other-than-temporarily impaired securities
totaled $20.1 million and impairment of intangibles totaled $1.3 million for the
quarter ended June 30, 2006. There were no impairment charges for the quarter
ended June 30, 2005. For the quarter ended June 30, 2006, net investment
advisory and service fees totaled $4.4 million, as compared to $7.5 million for
the quarter ended June 30, 2005. For the quarter ended June 30, 2006, general
and administrative expenses totaled $9.0 million, as compared to $6.8 million
for the quarter ended June 30, 2005. Dividends for the quarter ended June 30,
2006 were $0.13 per share of common stock, or $21.3 million in total, and
$0.492188 per share of Series A preferred stock, or $3.6 million in total, and
$0.32916 per share of Series B preferred stock or $1.5 million in total.
Dividends per share for the quarter ended June 30, 2005 were $0.36 per share of
common stock, or $44.1 million in total and $0.492188 per share of Series A
preferred stock, or $3.6 million in total. The Series B Cumulative preferred
stock has been treated under GAAP as temporary equity. For the purpose of
computing ratios relating to equity measures, such Preferred Stock has been
included in equity. Our return on average equity was 2.09% for the quarter ended
June 30, 2006 compared to 11.36% for the quarter ended June 30, 2005.

         For the six months ended June 30, 2006, our net loss was $2.4 million,
or $0.08 net loss per average share related to common shareholders, as compared
to net income of $106.3 million, or $0.82 basic earnings per average share
available to common shareholders, for the six months ended June 30, 2005. We
attribute the majority of the decrease in net income for the six months ended
June 30, 2006, from the six months ended June 30, 2005 to the decrease in net
interest spread and realized and unrealized losses. For the six months ended
June 30, 2006, net interest income was $65.1 million, as compared to $100.1
million for the six months ended June 30, 2005. For the six months ended June
30, 2006, loss on sale of Mortgage-Backed Securities was $8.2 million, as
compared to a $11.4 million gain for the quarter ended June 30, 2005. Losses on
other-than-temporarily impaired securities totaled $46.8 million and impairment
of intangibles totaled $1.1 million for the six months ended June 30, 2006.
There were no impairment charges for the six months ended June 30, 2005.For the
six months ended June 30, 2006, net investment advisory and service fees totaled
$10.3 million, as compared to $12.2 million for the six months ended June 30,
2005. Dividends per share for the six months ended June 30, 2006, were $0.24 per
share of common stock, or $34.9 million in total and $0.984376 per share of
preferred stock or $7.3 million in total and $0.329167 per share of Series B
Preferred stock, or 1.5 million in total. Dividends per share for the six months
ended June 30, 2005 were $0.81 per share, or $98.7 million in total and
$0.984376 per share of preferred stock or $7.3 million in total. Our return on
average equity was (0.30%) for the six months ended June 30, 2006 and 12.73% for
the six months ended June 30, 2005.


                                       20



                                                                                           
                               Net Income Summary
 (ratios for the quarter have been annualized, dollars in the thousands, except for per share data)
 --------------------------------------------------------------------------------------------------

                                                 Quarter         Quarter                          Six Months
                                                  Ended           Ended       Six Months Ended       Ended
                                                 June 30,        June 30,         June 30,         June 30,
                                                   2006            2005             2006              2005
                                              --------------- --------------- ----------------- ----------------
  Interest income                                   $280,171        $171,595          $475,053         $347,884
  Interest expense                                   242,473         133,758           409,985          247,751
                                              --------------- --------------- ----------------- ----------------
    Net interest income                               37,698          37,837            65,068          100,133
  Investment advisory and service fees                 5,210           9,669            12,206           15,978
  (Loss) gain on sale of Mortgage-Backed
  Securities                                          (1,239)         11,435            (8,245)          12,016
  Distribution fees                                      755           2,126             1,925            3,737
  General and administrative expenses                  8,985           6,800            16,162           13,464
  Impairment of intangible for customer
  relationships                                       (1,345)              -            (2,493)               -
  Loss on other-than-temporarily impaired
  securities                                         (20,114)              -           (46,843)               -
                                              --------------- --------------- ----------------- ----------------
  Income (loss) before income taxes                   10,470          50,015             1,606          110,926
  Income taxes                                         1,892           3,022             3,977            4,600
                                              --------------- --------------- ----------------- ----------------
  Net (loss) income                                    8,578          46,993            (2,371)         106,326
  Dividends on  preferred stock                        5,163           3,648             8,811            7,297
                                              --------------- --------------- ----------------- ----------------
  Net (loss) income (related) available to
  common shareholders                                 $3,415         $43,345          ($11,182)         $99,029
                                              =============== =============== ================= ================

  Weighted average number of basic common
  shares outstanding                             158,632,865     121,740,256       141,476,532      121,506,858
  Weighted average number of diluted common
  shares outstanding                             158,703,614     122,013,050       141,476,532      121,785,918
  Basic net (loss) income per share
  (related) available to common shareholders
                                                       $0.02          $0..36            ($0.08)           $0.82
  Diluted net (loss) income per share
  (related) available to common shareholders
                                                       $0.02           $0.36            ($0.08)           $0.81

  Average total assets                           $20,128,249     $19,455,044       $18,773,307      $19,490,129
  Average total equity                            $1,638,913      $1,654,932        $1,593,950       $1,700,488

  Annualized return on average assets                  0.17%           0.97%            (0.03%)           1.09%
  Annualized return on average equity                  2.09%          11.36%            (0.30%)          12.73%


         Interest Income and Average Earning Asset Yield

         We had average earning assets of $21.7 billion and $18.9 billion for
the quarters ended June 30, 2006 and 2005, respectively. Our primary source of
income for the quarters ended June 30, 2006 and 2005 was interest income. Our
interest income was $280.2 for the quarter ended June 30, 2006 and $171.6
million for the quarter ended June 30, 2005. The yield on average investment


                                       21


securities increased from 3.63% for the quarter ended June 30, 2005 to 5.17% for
the quarter ended June 30, 2006. Our average earning asset balance increased by
2.8 billion and interest income increased by $108.6 million for the quarter
ended June 30, 2006 as compared to the quarter ended June 30, 2005. The average
coupon rate at June 30, 2006 was 5.61% as compared to 4.69% at June 30, 2005.
The prepayment speeds decreased to 19% CPR for the quarter ended June 30, 2006
from 27% CPR for the quarter ended June 30, 2005. The increase in coupon rates
and reduction in prepayment speeds, resulted in an increase in yield.

         We had average earning assets of $19.1 billion and $18.9 billion for
the six months ended June 30, 2006 and 2005, respectively. Our interest income
was $475.0 million for the six months ended June 30, 2006 and $347.9 million for
the six months ended June 30, 2005. The yield on average investment securities
increased from 3.69% for the six months ended June 30, 2005, to 4.97% for the
six months ended June 30, 2006. Our average earning asset balance increased by
$200.0 million and interest income increased by $127.1 million for the six
months ended June 30, 2006 as compared to the six months ended June 30, 2005.
The average prepayment speeds decreased to 19% CPR for the six months ended June
30, 2006 from 26% CPR for the six months ended June 30, 2005. The increase in
interest income for the six months ended June 30, 2006, when compared to the six
months ended June 30, 2005, resulted from the increased asset base and the
increase in weighted average yield.

Interest Expense and the Cost of Funds

         We anticipate that our largest expense will be the cost of borrowed
funds. We had average borrowed funds of $20.0 billion and total interest expense
of $242.5 million for the quarter ended June 30, 2006. We had average borrowed
funds of $17.7 billion and total interest expense of $133.8 million for the
quarter ended June 30, 2005. Our average cost of funds was 4.83% for the quarter
ended June 30, 2006 and 3.03% for the quarter ended June 30, 2005. The cost of
funds rate increased by 180 basis points and the average borrowed funds
increased by $2.4 billion for the quarter ended June 30, 2006 when compared to
the quarter ended June 30, 2005. Interest expense for the quarter increased by
$108.7 million due to the substantial increase in the cost of funds interest
rate and the average borrowed funds balance. Our average cost of funds was 0.20%
below average one-month LIBOR and 0.44% below average six-month LIBOR for the
quarter ended June 30, 2006. Our average cost of funds was 0.02% below average
one-month LIBOR and 0.40% below for the quarter ended June 30, 2005.

         The table below shows our average borrowed funds and average cost of
funds, including the effect of the interest rate swaps, as compared to average
one-month and average six-month LIBOR for the quarters ended June 30, 2006,
March 31, 2006, the year ended December 31, 2005 and the four quarters in 2005.

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


                                                                              
                                                                                                           Average
                                                                                     Average     Average   Cost of
                                                                                    One-Month    Cost of   Funds
                                                                                      LIBOR       Funds    Relative
                                                                                    Relative    Relative   to
                                   Average            Average   Average  Average   to Average  to Average  Average
                                  Borrowed   Interest Cost of   One-MonthSix-Month  Six-Month   One-Month  Six-Month
                                    Funds    Expense    Funds    LIBOR     LIBOR      LIBOR       LIBOR      LIBOR
- ----------------------------------------------------------------------------------------------------------------------
Quarter Ended June 30, 2006      $20,060,978 $242,473   4.83%    5.03%     5.27%     (0.24%)     (0.20%)    (0.44%)
Quarter Ended March 31, 2006     $15,296,893 $167,512   4.38%    4.55%     4.84%     (0.29%)     (0.17%)    (0.46%)
- ----------------------------------------------------------------------------------------------------------------------
Year Ended December 31, 2005     $17,408,828 $568,560   3.27%    3.33%     3.72%     (0.39%)     (0.06%)    (0.45%)
Quarter Ended December 31, 2005  $16,547,972 $165,766   4.01%    4.10%     4.46%     (0.36%)     (0.09%)    (0.45%)
Quarter Ended September 30, 2005 $17,672,690 $155,043   3.51%    3.54%     3.91%     (0.37%)     (0.03%)    (0.40%)
Quarter Ended June 30, 2005      $17,658,408 $133,758   3.03%    3.05%     3.43%     (0.38%)     (0.02%)    (0.40%)
Quarter Ended March 31, 2005     $17,756,241 $113,993   2.57%    2.58%     3.02%     (0.44%)     (0.01%)    (0.45%)
- ----------------------------------------------------------------------------------------------------------------------


         Net Interest Income

         Our net interest income, which equals interest income less interest
expense, totaled $37.6 million for the quarter ended June 30, 2006 and $37.8
million for the quarter ended June 30, 2005. Our net interest income decreased
because the interest rate spread decreased. 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 0.34% for the quarter ended June 30, 2006 as compared


                                       22


to 0.60% for the quarter ended June 30, 2005. This 26 basis point decrease was a
result of the increase in the cost of funding for the quarter ended June 30,
2006 to 4.83% from 3.03% for the quarter ended June 30, 2005. The increase in
cost of funds was only partially offset by the increase in yield on assets,
which increased to 5.17% for the quarter ended June 30, 2006, as compared to
3.63% for the quarter ended June 30, 2005.

         Our net interest income totaled $65.0 million for the six months ended
June 30, 2006 and $100.1 million for the six months ended June 30, 2005. Our net
interest income decreased because of the decline in interest rate spread. Our
net interest spread, which equals the yield on our average assets for the period
less the average cost of funds for the period, was 0.33% for the six months
ended June 30, 2006 as compared to 0.89% for the quarter ended June 30, 2005.

         The table below shows our interest income by earning asset type,
average earning assets by type, total interest income, interest expense, average
repurchase agreements, average cost of funds, and net interest income for the
quarters ended June 30, 2006, March 31, 2006 the year ended December 31, 2005,
and the four quarters in 2005.


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

                                                          Yield
                                                           on
                                     Average              Average    Average                                  Net
                                   Investment  Total      Interest  Balance of            Average   Net       Interest
                                   Securities  Interest   Earning   Repurchase  Interest  Cost of   Interest  Rate
                                      Held       Income    Assets   Agreements   Expense    Funds    Income    Spread
- ----------------------------------------------------------------------------------------------------------------------
Quarter Ended June 30, 2006        $21,660,089  $280,171   5.17%   $20,060,978  $242,473    4.83%    $37,698    0.34%
Quarter Ended March 31, 2006       $16,590,859  $194,882   4.70%   $15,296,893  $167,512    4.38%    $27,370    0.32%
Quarter Ended March 31, 2005                    $176,289           $17,756,241  $113,993    2.57%    $62,296    1.18%
- ----------------------------------------------------------------------------------------------------------------------
Year Ended December 31, 2005       $18,543,749  $705,046   3.80%   $17,408,827  $568,560    3.27%   $136,486    0.53%
Quarter Ended December 31, 2005    $17,551,868  $179,688   4.10%   $16,547,972  $165,766    4.01%    $13,922    0.09%
Quarter Ended September 30, 2005   $18,906,350  $177,474   3.75%   $17,672,690  $155,043    3.51%    $22,431    0.24%
Quarter Ended June 30, 2005        $18,918,577  $171,595   3.63%   $17,658,408  $133,758    3.03%    $37,837    0.60%
Quarter Ended March 31, 2005       $18,798,200  $176,289   3.75%   $17,756,241  $113,993    2.57%    $62,296    1.18%


         Investment Advisory and Service Fees

         FIDAC is a registered investment advisor which specializes in managing
fixed income securities. FIDAC recently expanded its line of business to include
the management of equity securities, initially for us and an affiliated person,
and management of collaterized debt obligations. FIDAC generally receives annual
net investment advisory fees of approximately 10 to 20 basis points of the gross
assets it manages, assists in managing or supervises. At June 30, 2006, FIDAC
had under management approximately $2.6 billion in net assets and $14.1 billion
in gross assets, compared to $3.1 billion in net assets and $27.8 billion in
gross assets at June 30, 2005. Investment advisory and service fees for the
quarters ended June 30, 2006 and 2005 totaled $4.4 million and $7.6 million
respectively, net of fees paid to third parties pursuant to distribution service
agreements for facilitating and promoting distribution of shares of FIDAC's
clients. Gross assets under management will vary from time to time because of
changes in the amount of net assets FIDAC manages as well as changes in the
amount of leverage used by the various funds and accounts FIDAC manages. At June
30, 2006, net assets under management decreased by $500 million and gross assets
under management decreased by $13.7 billion, when compared to June 30, 2005.
Since the net advisory fees are based on assets under management, the decline in
fees is a result of redemptions, reductions in the market value of the assets,
and lower leverage in the funds.

         Gains and Losses on Sales of Mortgage-Backed Securities

         For the quarter ended June 30, 2006, we sold Mortgage-Backed Securities
with a carrying value of $1.1 billion for an aggregate loss of $1.2 million,
which had previously been classified as other-than-temporarily impaired
securities. For the quarter ended June 30, 2005, we sold Mortgage-Backed
Securities with an aggregate historical amortized cost of $859.3 million for an
aggregate gain of $11.4 million. For the six months ended June 30, 2006, we sold
Mortgage-Backed Securities with an aggregate historical amortized cost of $2.3
billion for an aggregate loss of $8.2 million. For the six months ended June 30,


                                       23


2005, we sold Mortgage-Backed Securities with an aggregate historical amortized
cost of $944.7 million for an aggregate gain of $12.0 million. The difference
between the sale price and the carrying value of our Mortgage-Backed Securities
will be a realized gain or a realized loss, and will increase or decrease income
accordingly. We do not expect to sell assets on a frequent basis, but may from
time to time sell existing assets to acquire new assets, which our management
believes might have higher risk-adjusted returns as part of our asset/liability
management strategy.

         Impairment of Intangible for Customer Relationships

         During the quarter ended June 30, 2006, intangibles were evaluated for
possible impairment. It was determined that an impairment charge of $1.3 million
was necessary based on the decline in expected future cash flows on one customer
relationship.

         During the first quarter of 2006 we terminated an investment advisory
agreement. The expected cash flows from the contract were valued as an
intangible for customer relationships on June 4, 2004, the date of the
acquisition of FIDAC. The value of $1.1 million was deemed to be impaired and
written off in the quarter ended March 31, 2006. The total impairment of
intangible for customer relationships is $2.5 million for the six months ended
June 30, 2006.

         Loss on Other-Than-Temporarily Impaired Securities

         During the second quarter of 2006, the Company reviewed each of its
securities to determine if an other-than-temporary impairment charge would be
necessary. It was determined for certain securities that were in an unrealized
loss position, the Company did not intend to hold them for a period of time, to
maturity if necessary, sufficient for a forecasted market price recovery up to
or beyond the cost of the investments. Approximately $126.8 million face amount
of securities were classified as other-than-temporarily impaired, with an
approximate loss of $4.4 million. Securities that had previously been determined
to be other-than-temporarily impaired continued to decline in value and we
recorded a $15.7 million additional loss for these securities. The total loss on
other-than-temporarily impaired securities totaled $20.1 million and $46.8
million for the quarter and six months ended June 30, 2006, respectively.

         General and Administrative Expense

         General and administrative ("G&A") expenses were $9.0 million for the
quarter ended June 30, 2006 and $6.8 million for the quarter ended June 30,
2005. G&A expenses as a percentage of average assets were 0.18% and 0.14% for
the quarters ended June 30, 2006 and June 30, 2005, respectively. G&A expenses
as a percentage of average equity were 2.19% and 1.64% on an annualized basis
for the quarters ended June 30, 2006 and June 30, 2005, respectively. The
increase in G&A expenses of $2.2 million for the quarter ended June 30, 2006 was
the primary result of an increase in compensation expense from new and existing
employment contracts.

         G&A expenses were $16.2 million for the six months ended June 30, 2006
and $13.5 million for the six months ended June 30, 2005. G&A expenses as a
percentage of average assets was 0.17% and 0.14% on an annualized basis for the
six months ended June 30, 2006 and 2005, respectively. G&A expenses as a
percentage of average equity were 2.03% and 1.61% on an annualized basis for the
six months ended June 30, 2006 and 2005, respectively.

          The table below shows our total G&A expenses as compared to average
total assets and average equity for the quarter ended June 30, 2006, March 31,
2006, the year ended December 31, 2005, and the four quarters in 2005.


                                       24



                                                                                  
                    G&A Expenses and Operating Expense Ratios
      (ratios for the quarters have been annualized, dollars in thousands)
                                                                     Total G&A              Total G&A
                                                Total G&A         Expenses/Average       Expenses/Average
                                                Expenses        Assets (annualized)    Equity (annualized)
                                            ------------------ ----------------------- ---------------------
   Quarter Ended June 30,2006                    $8,985                0.18%                  2.19%
   Quarter Ended March 31, 2006                  $7,177                0.18%                  1.95%
   ---------------------------------------- ------------------ ----------------------- ---------------------
   Year Ended December 31, 2005                 $26,278                0.14%                  1.63%
   Quarter Ended December 31, 2005               $6,359                0.14%                  1.66%
   Quarter Ended September 30, 2005              $6,455                0.13%                  1.58%
   Quarter Ended June 30, 2005                   $6,800                0.14%                  1.64%
   Quarter Ended March 31, 2005                  $6,664                0.14%                  1.61%
   ---------------------------------------- ------------------ ----------------------- ---------------------


         Net Income and Return on Average Equity

         Our net income was $8.6 million for the quarter ended June 30, 2006 and
$47.0 million for the quarter ended June 30, 2005. Our annualized return on
average equity was 2.09% for the quarter ended June 30, 2006 and 11.36% for the
quarter ended June 30, 2005. We attribute the decrease in net income and return
on average equity to the interest rate spread compression for the quarter,
impairment charges related to certain securities and intangibles, reduction in
net investment advisory fees, and an increase in general and administrative
expenses. The decline in spread income totaled $38.4 million. Losses realized
during the quarter ended June 30, 2006 totaled $1.2 million. Unrealized losses
on other-than-temporarily-impaired securities totaled $20.1 million. Our return
on average equity for the quarter ended June 30, 2006 was 2.09%, compared to
11.36% for the quarter ended June 30, 2005. Our net loss was $2.4 million for
the six months ended June 30, 2006 and our net income was $106.3 million for the
six months ended June 30, 2005. Our loss on average equity was 0.30% for the six
months ended June 30, 2006 and 12.73% for the six months ended June 30, 2005. We
attribute the decrease in total net income for the quarter and six months ended
June 30, 2006 from the quarter and six months ended June 30, 2005 to the decline
in net interest income, realized losses, impairment charges related to certain
securities and intangibles, reduction in net investment advisory fees, and an
increase in general and administrative expenses. The table below shows our net
interest income, net investment advisory and service fees, (loss) gain on sale
of Mortgage-Backed Securities, loss on other than temporarily impaired
securities, G&A expenses, and income taxes each as a percentage of average
equity, and the return on average equity for the quarter ended June 30, 2006,
March 31, 2006, the year ended December 31, 2005, and the four quarters in 2005.


                                                                                         
                     Components of Return on Average Equity
           (Ratios for the four quarters in 2006 have been annualized)

                                                      (Loss) gain
                                             Net       on Sale of
                                  Net     Investment    Mortgage-   Loss on
                                 Interest Advisory and   Backed    other-than-   G&A    Income   Impairment   Return
                                 Income/    Service    Securities/ temporarily Expenses/ Taxes/ of intangible    on
                                  Average Fees/Average  Average     impaired   Average   Average for customer  Average
                                  Equity     Equity      Equity    securities   Equity   Equity  relationships Equity
                                --------------------------------------------------------------------------------------
For the Quarter Ended June 30,
 2006                               9.20%        1.08%      (0.30%)     (4.91%)   (2.19%) (0.46%)      (0.33%)   2.09%
For the Quarter Ended March 31,
 2006                               7.45%        1.59%      (1.91%)     (7.28%)   (1.95%) (0.57%)      (0.31%)  (2.98%)
- ----------------------------------------------------------------------------------------------------------------------
For the Year Ended December 31,
 2005                               8.45%        1.71%      (3.30%)     (5.15%)    1.63%   0.67%            -   (0.57%)
For the Quarter Ended December
 31, 2005                           3.64%        1.79%     (17.05%)    (21.70%)    1.66%   0.73%            -  (35.71%)
For the Quarter Ended September
 30, 2005                           5.50%        2.09%       0.01%          -      1.58%   0.82%            -    5.20%
For the Quarter Ended June 30,
 2005                               9.15%        1.82%       2.76%          -      1.64%   0.73%            -   11.36%
For the Quarter Ended March 31,
 2005                              15.06%        1.13%       0.14%          -      1.61%   0.38%            -   14.34%


Financial Condition

         Investment Securities

         All of our Mortgage-Backed Securities at June 30, 2006 were
adjustable-rate or fixed-rate Mortgage-Backed Securities backed by single-family
mortgage loans. All of the mortgage assets underlying these Mortgage-Backed
Securities were secured with a first lien position on the underlying
single-family properties. All of our Mortgage-Backed Securities were FHLMC, FNMA
or GNMA mortgage pass-through certificates or collateralized mortgage
obligations, which carry an actual or implied "AAA" rating. We mark-to-market
all of our Mortgage Backed Securities to fair value.

         We accrete discount balances as an increase in interest income over the
life of Investment Securities purchased at a discount and we amortize premium
balances as a decrease in interest income over the life of the Investment
Securities purchased at a premium. At June 30, 2006 and December 31, 2005, we


                                       25


had in our statement of financial condition a total of $75.3 million and $21.5
million, respectively, of unamortized discount and a total of $216.9 million and
$242.1 million, respectively, of unamortized premium.

        We received mortgage principal repayments of $1.2 billion for the
quarter ended June 30, 2006 and $1.7 billion for the quarter ended June 30,
2005. The overall prepayment speed for the quarter ended June 30, 2006 decreased
to 19%, as compared to 27% for the quarter ended June 30, 2005, due to the
decline in refinancing activity. Given our current portfolio composition, if
mortgage principal prepayment rates were to increase over the life of our
Mortgage-Backed Securities, all other factors being equal, our net interest
income would decrease during the life of these Mortgage-Backed Securities as we
would be required to amortize our net premium balance 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, 2006,
March 31, 2006, December 31, 2005, September 30, 2005, June 30, 2005, and March
31, 2005.


                                                                                   
                              Investment Securities
                             (dollars in thousands)

                                                                 Amortized                     Fair       Weighted
                        Principal                  Amortized   Cost/Principal             Value/Principal Average
                          Amount     Net Premium      Cost        Amount      Fair Value      Amount        Yield
- --------------------------------------------------------------------------------------------------------------------
At June 30, 2006      $23,822,683        $141,671  $23,964,354     100.59%   $23,474,006        98.54%        5.42%
At March 31, 2006     $16,288,848        $173,428  $16,462,276     101.06%   $16,176,348        99.31%        5.03%
- --------------------------------------------------------------------------------------------------------------------
At December 31, 2005  $15,915,801        $220,637  $16,136,438     101.39%   $15,929,864       100.09%        4.68%
At September 30, 2005 $18,884,571        $375,985  $19,260,557     101.99%   $18,956,001       101.38%        3.96%
At June 30, 2005      $19,300,333        $401,356  $19,701,690     102.08%   $19,556,836       101.33%        3.78%
At March 31, 2005     $18,887,801        $416,542  $19,304,343     102.21%   $19,091,063       101.08%        3.61%
- --------------------------------------------------------------------------------------------------------------------


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

              Adjustable-Rate Investment Securities Characteristics
                             (dollars in thousands)


                                                                                       
                                                                                                   Principal Amount
                                                          Weighted                     Weighted     at Period End as
                                           Weighted     Average Term     Weighted     Average Asset    % of Total
                           Principal     Average Coupon    to Next        Average          Yield       Investment
                              Amount          Rate        Adjustment    Lifetime Cap  (annualized)     Securities
                         --------------------------------------------------------------------------------------------
At June 30, 2006             $7,964,221      5.36%        16 months        9.75%         5.26%           33.43%
At March 31, 2006            $7,785,082      4.99%        20 months       10.27%         5.07%           47.79%
- ---------------------------------------------------------------------------------------------------------------------
At December 31, 2005         $9,699,133      4.76%        22 months       10.26%         4.74%           60.94%
At September 30, 2005       $12,437,763      4.56%        23 months       10.26%         3.91%           65.86%
At June 30, 2005            $12,934,382      4.43%        24 months       10.30%         3.69%           67.02%
At March 31, 2005           $13,464,087      4.29%        22 months       10.06%         3.46%           71.28%



                                       26



                                            
                Fixed-Rate Investment Securities Characteristics
                             (dollars in thousands)

                                                            Principal
                                                            Amount  at
                                  Weighted     Weighted    Period End as
                                   Average      Average     % of Total
                    Principal    Coupon Rate  Asset Yield   Investment
                       Amount    (annualized) (annualized)  Securities
                   -----------------------------------------------------
At June 30, 2006    $15,858,461     5.73%        5.50%        66.57%
At March 31, 2006    $8,503,766     5.43%        4.99%        52.21%
- ------------------------------------------------------------------------
At December 31,
 2005                $6,216,668     5.37%        4.60%        39.06%
At September 30,
 2005                $6,446,808     5.23%        4.06%        34.14%
At June 30, 2005     $6,365,952     5.22%        3.96%        32.98%
At March 31, 2005    $5,423,714     5.31%        3.99%        28.72%

         The following tables provide information on adjustable-rate Investment
Securities by index at June 30, 2006, and December 31, 2005.

                 Adjustable-Rate Investment Securities by Index
                                 June 30, 2006

                                                      National                                                  Treasury
                               Six-            11th   Financial Six-                                    Monthly  6-Month
            One-  Six- Twelve Month  12-Month DistrictAverage   Month 1-Year   2-Year   3-Year   5-Year  Federal Auction
            Month Month Month Auction Moving  Cost of  Mortgage  CD   Treasury Treasury TreasuryTreasury Cost of Invest.
            LiborLibor  Libor Average Average  Funds     Rate   Rate   Index    Index    Index   Index    Funds   Rate
           -------------------------------------------------------------------------------------------------------------
Weighted
 Average
 Term to
 Next
 Adjustment 1 mo.40 mo.31 mo.   2 mo.   1 mo.   1  mo.   11 mo. 3 mo.  14  mo.   14 mo.   18 mo. 31  mo.   1 mo.   3 mo.
Weighted
 Average
 Annual
 Period Cap 7.30% 2.00% 2.00%   1.00%   0.19%    0.00%    2.00% 1.58%    1.86%    2.00%    2.02%   1.96%   0.00%   1.00%
Weighted
 Average
 Lifetime
 Cap at
 June 30,
 2006       6.74%10.92%10.56%  12.96%  10.60%   12.08%   10.90% 9.71%   10.75%   11.93%  13.13 %  12.53%  13.40%  12.50
Investment
 Principal
 Amount as
 Percentage
 of
 Investment
 Securities
 at June
 30, 2006   9.46% 3.47% 9.65%   0.01%   0.11%    0.57%    0.00% 0.01%    9.54%    0.00%    0.15%   0.04%   0.40%   0.02%


                 Adjustable-Rate Investment Securities by Index
                               December 31, 2005

                                                             National
                                      Six-            11th    Financial Six-                                    Monthly
                   One-  Six- Twelve Month  12-Month District Average   Month 1-Year   2-Year   3-Year   5-Year  Federal
                   Month Month Month Auction Moving  Cost of  Mortgage   CD   Treasury Treasury TreasuryTreasury Cost of
                   Libor Libor Libor Average Average  Funds     Rate    Rate   Index    Index    Index   Index    Funds
                  ------------------------------------------------------------------------------------------------------
Weighted Average
 Term to
  Next Adjustment  1 mo.42 mo.22 mo.   2 mo.   2 mo.   1  mo.     17mo. 3 mo.  18  mo.   14 mo.   21 mo. 34  mo.  1  mo.
Weighted Average
 Annual
  Period Cap       7.29% 2.00% 2.00%   1.00%   0.16%    0.00%     2.00% 1.00%    1.90%    2.00%    2.03%   1.96%   0.00%
Weighted Average
 Lifetime
  Cap at December
   31,  2005       7.98%10.78%10.33%  13.03%  10.61%   12.07%    10.90%11.74%   10.54%   11.93%  13.12 %  12.51%  13.40%
Investment
 Principal Value
 as Percentage of
  Investment
  Securities at
  December  31,
   2005            6.33% 6.42%24.46%   0.01%   0.19%    0.94%     0.01% 0.03%   21.55%    0.01%    0.25%   0.06%   0.68%


         Borrowings

         To date, our debt has consisted entirely of borrowings collateralized
by a pledge of our Investment Securities. These borrowings appear on our balance
sheet as repurchase agreements. At June 30, 2006, we had established uncommitted
borrowing facilities in this market with 30 lenders in amounts which we believe
are in excess of our needs. All of our Investment Securities are currently
accepted as collateral for these borrowings. However, we limit our borrowings,
and thus our potential asset growth, in order to maintain unused borrowing
capacity and thus increase the liquidity and strength of our financial
condition.


                                       27


         For the quarter ended June 30, 2006, the term to maturity of our
borrowings ranged from one day to three years, with a weighted average original
term to maturity of 119 days. For the quarter ended June 30, 2005, the term to
maturity of our borrowings ranged from one day to three years, with a weighted
average original term to maturity of 152 days. At June 30, 2006, the weighted
average cost of funds for all of our borrowings was 5.01% and the weighted
average term to next rate adjustment was 46 days. At June 30, 2005, the weighted
average cost of funds for all of our borrowings was 3.20% and the weighted
average term to next rate adjustment was 81 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. Our potential immediate sources of liquidity include cash balances and
unused borrowing capacity. Unused borrowing capacity will vary over time as the
market value of our investment securities varies. Liquidity is also generated on
an on-going basis through mortgage principal repayments and net earnings
retained prior to payment as dividends to our shareholders. Should our needs
ever exceed these on-going sources of liquidity plus the immediate sources of
liquidity discussed above, we believe that in most circumstances our investment
securities could be sold to raise cash. The maintenance of liquidity is one of
the goals of our capital investment policy. Under this policy, we limit asset
growth in order to preserve unused borrowing capacity for liquidity management
purposes.

         Borrowings under our repurchase agreements increased by $4.0 billion to
$21.3 billion at June 30, 2006 from $17.3 billion at June 30, 2005. The increase
in our repurchase agreements was a direct result of the increase in our equity
base from common stock offering and a Series B and preferred offering during the
quarter ended June 30, 2006.

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

         Under our repurchase agreements, we may be required to pledge
additional assets to our repurchase agreement counterparties (i.e., lenders) in
the event the estimated fair value of the existing pledged collateral under such
agreements declines and such lenders demand additional collateral (a "margin
call"), which may take the form of additional securities or cash. Similarly, if
the estimated fair value of the Mortgage-Backed Securities increases due to
changes in market interest rates of market factors, lenders may release
collateral back to us. Specifically, margin calls result from a decline in the
value of the our Mortgage-Backed Securities securing our repurchase agreements,
prepayments on the mortgages securing such Mortgage-Backed Securities and to
changes in the estimated fair value of such Mortgage-Backed Securities generally
due to principal reduction of such Mortgage-Backed Securities from scheduled
amortization and resulting from changes in market interest rates and other
market factors. Through June 30, 2006, we did not have any margin calls on our
repurchase agreements that we were not able to satisfy with either cash or
additional pledged collateral. However, should prepayment speeds on the
mortgages underlying our Mortgage-Backed Securities and/or market interest rates
suddenly increase, margin calls on our repurchase agreements could result,
causing an adverse change in our liquidity position.


                                       28


         The following table summarizes the effect on our liquidity and cash
flows from contractual obligations at June 30, 2006.



                                                                                       
                                     Within One         One to    Three to       More than
                                       Year            Three Years Five Years    Five Years      Total
                                    --------------- -------------------------- -------------- --------------
                                                      (dollars in thousands)

Repurchase agreements                  $20,706,703      $550,000            -              -    $21,256,703
Interest expense on repurchase
agreements                                  88,008        25,068                                    113,076
Long-term operating lease
obligations                                    530         1,331            -              -          1,861
Employment contracts                        18,387                                                   18,387
                                    --------------- ------------- ------------ -------------- --------------
Total                                  $20,813,628      $576,620            -              -    $21,390,027
                                    =============== ============= ============ ============== ==============


         Stockholders' Equity

         During the quarter ended June 30, 2006 the Company declared dividends
to common shareholders totaling $21.3 million or $0.13 per share, which were
paid on July 27, 2006. During the quarter ended June 30, 2006, the Company
declared dividends to Series A Preferred shareholders totaling $3.6 million or
$0.492188 per share, and Series B shareholders totaling $1.5 million or $0.32916
per share which were paid June 30, 2006.

         On April 6, 2006, the Company entered into an underwriting agreement
pursuant to which it sold 39,215,000 shares of its common stock for net proceeds
before expenses of approximately $437,737,438. On April 6, 2006, the Company
entered into a second underwriting agreement pursuant to which it sold 4,600,000
shares of its 6% Series B Cumulative Convertible Preferred Stock for net
proceeds before expenses of approximately $111,550,000. Each of these
transactions settled on April 12, 2006. The 6% Series B Cumulative Preferred
Stock has been treated under GAAP as temporary equity. For the purpose of
computing ratios relating to equity measures, such Preferred Stock has been
included in equity. During the quarter ended June 30, 2006, the Company raised
$14.2 million in the Equity Shelf Program by issuing 1,098,500 common shares.
During the quarter ended June 30, 2005, the Company declared dividends to
shareholders totaling $44.1 million or $0.36 per share, which was paid on July
28, 2005.

         During the quarter ended June 30, 2005, the Company declared dividends
to Series A Preferred shareholders totaling $3.6 million or $0.492218 per share,
which were paid on June 30, 2005. During the quarter ended June 30, 2005, 10,628
options were exercised under the long-term compensation plan for an aggregate
exercise price of $154,000. In addition, the Company sold 7,902 common shares
through the dividend reinvestment and direct purchase program for $149,000
during the quarter ended June 30, 2005. During the quarter ended June 30, 2005,
the Company raised $23.1 million in the Equity Shelf Program by issuing
1,258,603 common shares.

         With our "available-for-sale" accounting treatment, unrealized
fluctuations in market values of assets do not impact our GAAP or taxable income
but rather are reflected on our balance sheet by changing the carrying value of
the asset and stockholders' equity under "Accumulated Other Comprehensive Income
(Loss)."

         The table below shows unrealized gains and losses on the investment
securities and interest rate swaps in our portfolio.


                                                                                         
                           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,
                                  2006         2006          2005           2005           2005          2005
                              ------------- ------------ -------------- -------------- ------------- --------------
Unrealized gain                   $110,755      $41,470         $5,027         $6,109       $ 7,956        $23,683
Unrealized loss                   (495,667)    (290,929)      (212,145)      (310,664)     (152,809)      (236,963)
                              ------------- ------------ -------------- -------------- ------------- --------------
Net Unrealized loss              ($384,912)   ($249,459)     ($206,118)     ($304,555)    ($144,853)     ($213,280)
                              ============= ============ ============== ============== ============= ==============
Net unrealized loss as % of
Investment Securities
principal amount                    (1.62%)      (1.53%)        (1.30%)        (1.61%)       (0.75%)        (1.13%)
Net unrealized loss as % of
Investment Securities'
Amortized Cost                      (1.61%)      (1.52%)        (1.28%)        (1.58%)       (0.74%)        (1.11%)




                                       29


         Unrealized changes in the estimated net market value of investment
securities and interest rate swaps 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 tend to
limit borrowing capacity under our capital investment policy. A very large
negative change in the net market value of our investment securities and
interest rate swaps may impair our liquidity position, requiring us to sell
assets with the likely result of realized losses upon sale. The net unrealized
loss on available for sale securities was $490.3 million, or (2.05%) of the
amortized cost of our Investment Securities as of June 30, 2006 and $206.6
million, or (1.28%) of the amortized cost of our investment securities as of
December 31, 2005.

         Mortgage-Backed Securities with a carrying value of $6.0 billion were
in a continuous unrealized loss position over 12 months at June 30, 2006 in the
amount of $196.1 million. Mortgage-Backed Securities with a carrying value of
$16.0 billion were in a continuous unrealized loss position for less than 12
months at June 30, 2006 in the amount of $299.6 million. Mortgage-Backed
Securities with a carrying value of $4.6 billion were in a continuous unrealized
loss position over 12 months at December 31, 2005 in the amount of $111.1
million. Mortgage-Backed Securities with a carrying value of $8.4 billion were
in a continuous unrealized loss position for less than 12 months at December 31,
2005 in the amount of $100.5 million. The decline in value of these securities
is solely due to increases in interest rates. All of the Mortgage-Backed
Securities are "AAA" rated or carry an implied "AAA" rating. Also, the Company
is guaranteed payment on the par value of the securities.

         With the continued increase in the Federal Funds rate during the fourth
quarter of 2005 and first and second quarters of 2006, management determined
during that it did not intend to hold certain of its securities until maturity
and would reposition a portion of its assets. The Company recorded an impairment
charge of $20.1 million, $26.7 million and $83.1 million for these securities
during the second quarter of 2006, first quarter of 2006 and fourth quarter of
2005 respectively. The remaining investments are not considered
other-than-temporarily impaired since the Company currently has the ability and
intent to hold the investments for a period of time or to maturity, if
necessary, sufficient for a forecasted market price recovery up to or beyond the
cost of the investments.

         Leverage

         Our debt-to- equity ratio at June 30, 2006 and June 30, 2005 was 11.5:1
and 10.1:1 respectively. We generally expect to maintain a ratio of
debt-to-equity of between 8:1 and 12:1, although the ratio may vary from this
range from time to time based upon various factors, including our management's
opinion of the level of risk of our assets and liabilities, our liquidity
position, our level of unused borrowing capacity and over-collateralization
levels required by lenders when we pledge assets to secure borrowings.

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

         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, 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. At June 30, 2006, we entered
into swap agreements with a total notional amount of $8.1 billion. Pursuant to
these swaps, we are required to pay a weighted average pay rate of 5.14% and
receive a floating rate based on one month LIBOR. At December 31, 2005, we
entered into swap agreements with a total notional amount of $479.0 million.
Pursuant to these swaps, we are required to pay a weighted average pay rate of
4.88% and receive a floating rate based on one month LIBOR. We may enter into
similar derivative transactions by entering into interest rate collars, caps or
floors.


                                       30


         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.

         Off-Balance Sheet Arrangements

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

         Capital Resources

         At June 30, 2006, we had no material commitments for capital
expenditures.

         Inflation

         Virtually all of our assets and liabilities are financial in nature. As
a result, interest rates and other factors drive our performance far more than
does inflation. Changes in interest rates do not necessarily correlate with
inflation rates or changes in inflation rates. Our financial statements are
prepared in accordance with GAAP and our dividends 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 Code,
were almost 100% of our total assets at June 30, 2006 and December 31, 2005 as
compared to the Code requirement that at least 75% of our total assets be
qualified REIT assets. We also calculate that 100% and 95% 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, 2006 and June 30, 2005 respectively. 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, 2006 and December 31, 2005 we believe that we
qualified as a REIT under the 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 and at least 80% of our assets in qualifying interests
plus other real estate related assets. 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, 2006 and December 31, 2005 we were in compliance with this
requirement.


                                       31


ITEM. 3  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

MARKET RISK

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

         Our profitability and the value of our portfolio 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, 2006 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                                      54.88%                              1.88%
- -50 Basis Points                                      31.13%                              1.56%
- -25 Basis Points                                      13.55%                              1.14%
Base Interest Rate                                       -                                  -
+25 Basis Points                                     (13.71%)                            (0.01%)
+50 Basis Points                                     (27.55%)                            (0.74%)
+75 Basis Points                                     (41.48%)                            (1.57%)


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.


                                       32


         The following table sets forth the estimated maturity or repricing of
our interest-earning assets and interest-bearing liabilities at June 30, 2006.
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. The interest rate sensitivity of our assets and
liabilities in the table could vary substantially if based on actual prepayment
experience.


                                                                                             
                                                                          More than 1     3 Years and
                                     Within 3 Months   4-12 Months      Year to 3 Years      Over             Total
                                     ---------------- ----------------- ---------------- ---------------- --------------
                                                                   (dollars in thousands)
Rate Sensitive Assets:
  Investment Securities                  $ 2,872,224        $2,402,747      $ 2,407,005      $16,140,707    $23,822,683
Rate Sensitive Liabilities:
  Repurchase Agreements                   19,206,703         1,500,000          550,000                -     21,256,703
                                     ---------------- ----------------- ---------------- ---------------- --------------
Interest rate sensitivity gap           ($16,334,479)          902,747        1,857,005       16,140,707      2,565,980
                                     ================ ================= ================ ================ ==============
Cumulative rate sensitivity gap         ($16,334,479)      (15,431,732)     (13,574,727)       2,565,980
                                     ================ ================= ================ ================ ==============
Cumulative interest rate
sensitivity gap as a percentage of
total rate-sensitive assets                     (69%)             (65%)            (57%)             11%


         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 form 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

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


                                       33


PART II. OTHER INFORMATION

Item 1.  LEGAL PROCEEDINGS

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

Item 1A. RISK FACTORS

         In addition to the other information set forth in this report, you
should carefully consider the factors discussed in Part I, "Item 1A. Risk
Factors" in our Annual Report on Form 10-K for the year ended December 31, 2005,
which could materially affect our business, financial condition or future
results. The information presented below updates and should be read in
conjunction with the risk factors and information disclosed in that Form 10-K.

Our operations may be adversely affected if we are subject to the Investment
Company Act.

         We rely on the exclusion provided by Section 3(c)(5)(C) of the
Investment Company Act of 1940, as amended (or Investment Company Act). Section
3(c)(5)(C), as interpreted by the staff of the SEC, requires us to invest at
least 55% of our assets in "mortgages and other liens on and interests in real
estate" (or Qualifying Real Estate Assets) and at least 80% of our assets in
Qualifying Real Estate Assets plus real estate related assets. The assets that
we acquire, therefore, are limited by the provisions of the Investment Company
Act and the rules and regulations promulgated under the Investment Company Act.
If the Securities and Exchange Commission determines that any of these
securities are not qualifying interests in real estate or real estate related
assets, adopts a contrary interpretation with respect to these securities or
otherwise believes we do not satisfy the above exceptions, we could be required
to restructure our activities or sell certain of our assets. We may be required
at times to adopt less efficient methods of financing certain of our mortgage
assets and we may be precluded from acquiring certain types of higher-yielding
mortgage assets. The net effect of these factors will be to lower our net
interest income. If we fail to qualify for exemption from registration as an
investment company, our ability to use leverage would be substantially reduced,
and we would not be able to conduct our business as described. Our business will
be materially and adversely affected if we fail to qualify for this exemption.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     (a)  The annual meeting of stockholders of Annaly Mortgage Management, Inc.
          was held on May 25, 2006.

     (b)  All Class I director nominees were elected.


                                                                                 
                   Director                        Votes Received               Votes Withheld
- --------------------------------------- ---------------------------- ----------------------------
         Wellington J. Denahan-Norris                   101,001,059                    2,785,793
         Donnell A. Segalas                              93,075,214                   10,711,638



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

     (c)  In addition to the election of the Class I directors, the ratification
          of the  appointment  of  Deloitte  &  Touche  LLP  as our  independent
          registered public accounting firm for 2006 was approved

Proposals and Vote Tabulations


                                       34



                                                                                             
                                                                    Votes Cast
                                               ---------------------------------------------
                                                             For                  Against              Abstain
                                               ------------------------ -------------------- --------------------
         Ratification of the appointment of
         independent registered public
         accounting firm for 2006                          102,789,645              613,295              383,912



ITEM 6.  EXHIBITS

Exhibits

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

Exhibit Number                      Exhibit Description

     3.1  Articles of Amendment and Restatement of the Articles of Incorporation
          of the  Registrant  (incorporated  by  reference to Exhibit 3.2 to the
          Registrant's  Registration  Statement on Form S-11  (Registration  No.
          333-32913) filed with the Securities and Exchange Commission on August
          5, 1997).

     3.2  Articles  of  Amendment  of  the  Articles  of  Incorporation  of  the
          Registrant   (incorporated   by   reference  to  Exhibit  3.1  of  the
          Registrant's   Registration   Statement  on  Form  S-3   (Registration
          Statement 333-74618) filed with the Securities and Exchange Commission
          on June 12, 2002).

     3.3  Articles  of  Amendment  of  the  Articles  of  Incorporation  of  the
          Registrant   (incorporated   by   reference  to  Exhibit  3.1  of  the
          Registrant's   Form  8-K  (filed  with  the  Securities  and  Exchange
          Commission on August 3, 2006).

     3.4  Form  of Articles  Supplementary  designating  the Registrant's 7.875%
          Series A Cumulative Redeemable Preferred Stock, liquidation preference
          $25.00  per  share  (incorporated  by  reference to Exhibit 3.3 to the
          Registrant's 8-A filed April 1, 2004).

     3.5  Articles  Supplementary  of  the  Company  designating  an  additional
          2,750,000  shares  of the Company's Series A Preferred Stock, as filed
          with  the  State Department of Assessments and Taxation of Maryland on
          October  15,  2004  (incorporated  by  reference to Exhibit 3.2 to the
          Registrant's 8-K filed October 18, 2004).

     3.6  Articles  Supplementary  designating  the  Registrant's  6%  Series  B
          Cumulative  Convertible Preferred Stock, liquidation preference $25.00
          per   share   (incorporated   by  reference  to  Exhibit  3.1  to  the
          Registrant's 8-K filed April 10, 2006).

     3.7  Bylaws of the  Registrant,  as amended  (incorporated  by reference to
          Exhibit 3.3 to the  Registrant's  Registration  Statement on Form S-11
          (Registration  No.  333-32913)  filed with the Securities and Exchange
          Commission on August 5, 1997).

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

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


                                       35


                                   SIGNATURES

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

                                        ANNALY CAPITAL  MANAGEMENT, INC.

Dated:   August 8, 2006                 By: /s/ Michael A.J. Farrell
                                            ------------------------
                                            Michael A.J. Farrell
                                            (Chairman of the Board, Chief
                                            Executive Officer, President and
                                            authorized officer of registrant)

Dated:   August 8, 2006                 By: /s/ Kathryn F. Fagan
                                            --------------------
                                            Kathryn F. Fagan
                                            (Chief Financial Officer and
                                            Treasurer and principal financial
                                            and chief accounting officer)











                                       36