UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

FORM 10-Q

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

	For the quarterly period ended: SEPTEMBER 30, 2002

OR

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

	For the transition period from to

Commission File Number: 001-13637

APEX MORTGAGE CAPITAL, INC.

(Exact name of Registrant as specified in its Charter)

Maryland		95-4650863
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification Number)

865 South Figueroa Street Los Angeles, California		90017
(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number, including area code (213) 244-0000

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), (2) has been subject to such filing requirements for the past 90 days, and (3) is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

Yes ý Noo

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of the issuer’s classes of common stock, as of the last practicable date.

Common Stock ($0.01 par value)

29,857,000 as of November 14, 2002

APEX MORTGAGE CAPITAL, INC.

FORM 10-Q

INDEX

PART I.	FINANCIAL INFORMATION

Item 1.	Financial Statements

		Balance Sheets at SEPTEMBER 30, 2002 (unaudited) and December 31, 2001

		Statements of Operations for the NINE months ended SEPTEMBER 30, 2002 and SEPTEMBER 30, 2001 (unaudited)

		Statement of Stockholders’ Equity for the NINE months ended SEPTEMBER 30, 2002 (unaudited)

		Statements of Cash Flows for the NINE months ended SEPTEMBER 30, 2002 and SEPTEMBER 30, 2001 (unaudited)

		Notes to Financial Statements (unaudited)

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

Item 3.	Quantitative and Qualitative Disclosures About Market Risk

Item 4.	CONTROLS AND PROCEDURES


PART II.	OTHER INFORMATION

Item 1.	Legal Proceedings

Item 2.	Changes in Securities

Item 3.	Defaults Upon Senior Securities

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

Item 5.	Other Information

Item 6.	Exhibits and Reports on Form 8-K


Signatures

Apex Mortgage Capital, Inc.

Balance Sheets

(Unaudited)

	September 30, 2002			December 31, 2001
Assets

Cash and cash equivalents	$	4,201,000		$	4,330,000
Fixed income trading securities, at fair value (Note 3)	1,054,311,000			437,954,000
Fixed income securities available-for-sale, at fair value (Note 3)	2,391,092,000			1,067,575,000
Equity securities available-for-sale, at fair value (Note 3)	4,241,000			6,028,000
Interest rate swaps, at fair value (Note 5)	—			4,620,000
Accrued interest receivable	19,447,000			8,580,000
Principal payments receivable	990,000			485,000
Receivable for unsettled securities	336,087,000			5,520,000
Other assets	95,000			333,000

	$	3,810,464,000		$	1,535,425,000

Liabilities and Stockholders’ Equity

Liabilities

Reverse repurchase agreements (Note 4)	$	3,066,087,000		$	1,376,850,000
Accrued interest payable	3,928,000			975,000
Dividend payable	15,069,000			12,596,000
Forward contracts, at fair value (Note 5)	—			3,275,000
TBA securities, at fair value (Note 5)	874,000			—
Interest rate swaps, at fair value (Note 5)	131,323,000			—
Payable for unsettled securities	384,730,000			—
Accrued expenses and other liabilities	2,227,000			11,699,000

	3,604,238,000			1,405,395,000

Stockholders’ Equity


Preferred stock, par value $0.01 per share; 50,000,000 shares authorized; no shares outstanding	—			—
Common stock, par value $0.01 per share; 100,000,000 shares authorized; 29,857,000 and 15,555,500 shares outstanding as of September 30, 2002 and December 31, 2001, respectively	299,000			155,000
Additional paid-in-capital	331,480,000			175,802,000
Accumulated other comprehensive loss	(79,711,000		)	(7,837,000		)
Accumulated deficit	(45,842,000		)	(38,090,000		)

	206,226,000			130,030,000
	$	3,810,464,000		$	1,535,425,000

See accompanying notes to financial statements

Apex Mortgage Capital, Inc.

Statements of Operations

(Unaudited)

	Three Months Ended September 30, 2002			Three Months Ended September 30, 2001		Nine Months Ended September 30, 2002			Nine Months Ended September 30, 2001

Interest Income:
Fixed income securities	$	53,701,000		$	9,809,000	$	126,206,000		$	30,517,000
Cash and cash equivalents	14,000			24,000		87,000			95,000
	53,715,000			9,833,000		126,293,000			30,612,000

Interest Expense	29,237,000			4,201,000		63,331,000			16,260,000

Net Interest Income	24,478,000			5,632,000		62,962,000			14,352,000

Dividend Income	106,000			162,000		341,000			656,000

Total Operating Income	24,584,000			5,794,000		63,303,000			15,008,000

General and Administrative Expenses:
Management fee	539,000			88,000		1,360,000			260,000
Incentive fee	(1,437,000		)	—		—			—
Insurance	83,000			83,000		250,000			250,000
Professional fees	62,000			56,000		161,000			103,000
Directors’ fees	22,000			20,000		66,000			50,000
Non-employee stock options	23,000			1,000		73,000			3,000
Other	151,000			119,000		550,000			270,000
	(557,000		)	367,000		2,460,000			936,000

Net Operating Income	25,141,000			5,427,000		60,843,000			14,072,000

Net Gain (Loss) from Investment and Derivative Activities (Note 3)	(15,645,000		)	2,409,000		(26,097,000		)	(4,431,000		)

Reclassification of Previously Unrealized Gains (Note 2)	—			—		—			1,742,000

Net Income Before Cumulative Effect of Change in Accounting Principle	9,496,000			7,836,000		34,746,000			11,383,000

Cumulative Effect of Change in Accounting Principle (Note 2)	—			—		—			(2,173,000		)

Net Income	$	9,496,000		$	7,836,000	$	34,746,000		$	9,210,000

Net Income Per Share Before Cumulative Effect of Change in Accounting Principle:
Basic	$	0.32		$	1.36	$	1.39		$	1.98
Diluted	$	0.32		$	1.34	$	1.38		$	1.95

Effect of Accounting Change Per Share:
Basic	$	—		$	—	$	—		$	(0.38	)
Diluted	$	—		$	—	$	—		$	(0.37	)

Net Income Per Share:
Basic	$	0.32		$	1.36	$	1.39		$	1.60
Diluted	$	0.32		$	1.34	$	1.38		$	1.58

Weighted Average Number of Shares Outstanding:
Basic	29,857,000			5,753,000		24,975,874			5,753,000
Diluted	29,991,913			5,846,000		25,105,294			5,846,000

Dividends Declared Per Share:	$	0.50		$	0.40	$	1.50		$	1.15

See accompanying notes to financial statements

Apex Mortgage Capital, Inc.

Statement of Stockholders’ Equity

(Unaudited)

	Common Stock			Additional Paid-in Capital		Accumulated Other Comprehensive Income (Loss)			Accumulated Deficit			Total Stockholders’ Equity			Comprehensive Income / (Loss)
	Shares	Amount
Balance, December 31, 2001	15,555,500	$	155,000	$	175,802,000	$	(7,837,000	)	$	(38,090,000	)	$	130,030,000

Issuance of common stock	14,301,500	144,000		155,605,000		—			—			155,749,000

Amortization of non-employees stock options	—	—		73,000		—			—			73,000

Net income	—	—		—		—			34,746,000			34,746,000			$	34,746,000

Other comprehensive income (loss):
Net change in unrealized gain on available-for-sale securities	—	—		—		64,249,000			—			64,249,000			64,249,000

Net change in deferred gain on terminated interest rate swaps	—	—		—		(180,000		)	—			(180,000		)	(180,000		)

Net change in unrealized loss on interest rate swaps classified as cash flow hedges	—	—		—		(135,943,000		)	—			(135,943,000		)	(135,943,000		)

Comprehensive loss															$	(37,128,000	)

Dividends declared	—	—		—		—			(42,498,000		)	(42,498,000		)
Balance, September 30, 2002	29,857,000	$	299,000	$	331,480,000	$	(79,711,000	)	$	(45,842,000	)	$	206,226,000

See accompanying notes to financial statements

Apex Mortgage Capital, Inc.

Statements of Cash Flows

(Unaudited)

	Nine Months Ended September 30, 2002			Nine Months Ended September 30, 2001

Operating Activities:
Net income	$	34,746,000		$	9,210,000
Adjustments to reconcile net income to net cash provided by operating activities:
Amortization	669,000			(3,730,000		)
Net loss on investment and derivative activities	26,097,000			4,431,000
Cumulative effect of change in accounting principle	—			2,173,000
Reclassification of previously unrealized gains	—			(1,742,000		)
Trading activities	(594,929,000		)	59,088,000
Change in assets and liabilities:
Accrued interest receivable	(10,867,000		)	440,000
Other assets	238,000			129,000
Accrued interest payable	2,953,000			(70,000		)
Accrued expenses and other liabilities	(9,542,000		)	2,194,000
Net cash (used in) provided by operating activities	(550,635,000		)	72,123,000

Investing Activities:
Purchase of fixed income securities available-for-sale	(1,503,945,000		)	—
Proceeds from sales of fixed income securities available-for-sale	109,153,000			—
Proceeds from sales of equity securities	1,937,000			1,712,000
Principal payments on fixed income securities available-for-sale	138,330,000			—
Net cash (used in) provided by investing activities	(1,254,525,000		)	1,712,000

Financing Activities:
Net change in reverse repurchase agreements	1,689,237,000			(65,644,000		)
Dividend distributions	(40,025,000		)	(6,515,000		)
Issuance of common stock	155,819,000			28,000
Net cash provided by (used in) financing activities	1,805,031,000			(72,131,000		)

Net (Decrease) Increase in Cash and Cash Equivalents	(129,000		)	1,704,000

Cash and Cash Equivalents at Beginning of Period	4,330,000			140,000

Cash and Cash Equivalents at End of Period	$	4,201,000		$	1,844,000


Supplemental Disclosure of Cash Flow Information:
Cash paid for interest	$	61,406,000		$	18,577,337
Noncash Investing and Financing Activities:
Change in accumulated other comprehensive income	(71,874,000		)	5,638,000
Change in principal payments receivable	(505,000		)	161,000
Change in receivable for unsettled securities	330,567,000			(14,160,000		)
Change in payable for unsettled securities	(384,730,000		)	—
Change in dividends declared, not yet paid	2,473,000			296,000

See accompanying notes to financial statements

Apex Mortgage Capital, Inc.

Notes to Financial Statements

(Unaudited)

Note 1 - The Company

Apex Mortgage Capital, Inc. (the “Company”) was incorporated in Maryland on September 15, 1997. The Company commenced its operations of acquiring and managing a portfolio of mortgage-related assets on December 9, 1997, upon receipt of the net proceeds from the initial public offering of the Company’s common stock. The Company uses its equity capital and borrowed funds to seek to generate income based on the difference between the yield on its investments and the cost of its borrowings. The Company is structured for tax purposes as a real estate investment trust (“REIT”) under the Internal Revenue Code of 1986, as amended (the “Code”).

The Company has entered into a Management Agreement (the “Management Agreement”), as amended, with TCW Investment Management Company (the “Manager”), a wholly owned subsidiary of The TCW Group, Inc., under which the Manager manages the Company’s day-to-day operations, subject to the direction and oversight of the Company’s Board of Directors.

Note 2 - Summary Of Significant Accounting Policies And Certain Risks

Overview

Certain information and note disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim financial statements. The unaudited financial statements should be read in conjunction with the audited financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2001. The accounting policies used in the preparation of these interim financial statements were consistent with those used in the preparation of the financial statements for the year ended December 31, 2001, unless otherwise noted. Certain reclassifications may have been made to the prior period financial statements to conform to the current period presentation.

Derivatives and Hedging Transactions

The Company may enter into interest rate swaps and other financial instruments in order to mitigate the impact of rising interest rates on the cost of its short-term borrowings and market value of its portfolio securities. The Company may also enter into forward contracts to sell U.S. Treasury securities and other financial instruments in order to mitigate the negative impact of rising interest rates on the fair value of its fixed income securities. Such financial instruments are generally referred to as “derivatives.”

The Company adopted SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, as amended, on January 1, 2001. Prior to adopting SFAS No. 133, the Company accounted for changes in fair values of the forward contracts through adjustments to accumulated other comprehensive income (loss). Following adoption of SFAS No. 133, the Company recognizes changes in fair values of forward contracts as a component of net gain (loss) on investment and derivative activities in the statements of operations.

Under SFAS No. 133, all derivatives are recorded at fair value and presented as either assets or liabilities on the Company’s balance sheets.

During the nine months ended September 30, 2001, the adoption of SFAS No. 133 and the related amendments resulted in a transition adjustment that reclassified $2,173,000 of net losses on unrealized and deferred gains and losses on investment securities and forward contracts from accumulated other comprehensive income to current income. Also, deferred gains on interest rate swaps previously designated as hedges were reclassified from other liabilities to accumulated other comprehensive income.

As of September 30, 2002 and December 31, 2001, the Company's interest rate swaps qualify as cash flow hedges under SFAS No. 133. Changes in fair values of the swaps are not reflected in current earnings, but are reflected in other comprehensive income. To the extent changes in the fair value of the cash flow hedges are deemed to be due to ineffectiveness of the hedges, such changes are reflected in net gain (loss) on investment and derivative activities in the statements of operations. However, the Company’s swaps outstanding at September 30, 2002 and December 31, 2001 are deemed to be fully effective as hedges.

Also during the nine months ended September 30, 2001, the Company reclassified $594,469,000 of its mortgage securities from the available-for-sale category to the trading category for investments accounted for under SFAS No. 115. This change resulted in the reclassification of $1,742,000 of net unrealized gains from accumulated other comprehensive income to current income, in addition to net unrealized gains included in the SFAS No. 133 transition adjustment discussed above.

No such accounting changes were made during the nine months ended September 30, 2002.

Note 3 – Fixed Income and Equity Securities

At September 30, 2002, fixed income and equity securities consisted of the following:

(in thousands)	Fixed Income Trading Securities			Fixed Income Securities Available-For-Sale			Equity Securities Available-For-Sale
Principal Amount	$	1,026,763		$	2,311,140		$	3,802
Unamortized Premium (Discount)	15,927			29,737			(958		)
Adjusted Cost	1,042,690			2,340,877			2,844
Gross Unrealized Gains	11,693			50,499			1,397
Gross Unrealized Losses	(72		)	(284		)	—
Fair Value	$	1,054,311		$	2,391,092		$	4,241

At December 31, 2001, fixed income and equity securities consisted of the following:

(in thousands)	Fixed Income Trading Securities			Fixed Income Securities Available-For-Sale			Equity Securities Available-For-Sale
Principal Amount	$	432,630		$	1,071,009		$	5,145
Unamortized Premium (Discount)	(9,266		)	11,044			(958		)
Adjusted Cost	423,364			1,082,053			4,187
Gross Unrealized Gains	14,725			180			1,841
Gross Unrealized Losses	(135		)	(14,658		)	—
Fair Value	$	437,954		$	1,067,575		$	6,028

The contractual final maturity of the mortgage loans supporting fixed income mortgage securities is generally between 15 and 30 years at origination. Because of prepayments on the underlying mortgage loans, the actual weighted average maturity is expected to be substantially less. Fixed-rate mortgage securities comprised over 99% and 98% of the Company’s portfolio of fixed income securities at September 30, 2002 and December 31, 2001, respectively. The expected average remaining maturity of the Company’s other fixed income securities at September 30, 2002 and December 31, 2001 was less than one year.

Adjustable-rate mortgage securities comprised approximately 0.3% and 1.1% of the Company’s portfolio of fixed income securities at September 30, 2002 and December 31, 2001, respectively. A portion of the adjustable-rate mortgage securities in the Company’s portfolio are backed by loans subject to periodic and lifetime caps that limit the amount the securities’ effective interest rates can change during any given period and over the lives of the

assets. Both at September 30, 2002 and December 31, 2001, the portion of adjustable-rate mortgage securities subject to periodic and lifetime caps had an average periodic cap equal to 2.0% per annum and an average lifetime cap equal to 11.3%.

During the nine months ended September 30, 2002, the Company reported a net loss on investment transactions of $26,097,000 in the statement of operations. The loss consisted of a $594,000 gain on the sale of $1,937,000 of equity securities, a realized $29,907,000 gain on the sale of $894,372,000 of fixed income trading securities, a realized loss of $229,000 on the sale of $98,634,000 of fixed income securities classified as available-for-sale, an unrealized loss of $569,000 on fixed income trading securities, and a net realized loss of $55,800,000 on closed forward contracts.

During the nine months ended September 30, 2001, the Company reported a net loss on investment transactions of $4,431,000 in the statement of operations. The loss consisted of a $65,000 gain on the sale of $1,712,000 of equity securities, a realized $6,418,000 gain on the sale of $332,373,000 of fixed income trading securities, a reported gain of $11,603,000 from the net increase in fair market value of fixed income trading securities and a realized $22,517,000 net loss on closed forward contracts.

Note 4 - Reverse Repurchase Agreements

The Company has entered into reverse repurchase agreements to finance certain of its investments. These agreements are secured by a portion of the Company’s investments and bear interest rates that have historically moved in close relationship to LIBOR.

At September 30, 2002, the Company had outstanding $3,066,087,000 of reverse repurchase agreements with a weighted average current borrowing rate of 1.80% per annum and a maturity of 0.9 month. The reverse repurchase agreements were collateralized by securities with an estimated fair value of $3,180,945,000.

At December 31, 2001, the Company had outstanding $1,376,850,000 of reverse repurchase agreements with a weighted average current borrowing rate of 1.89% per annum and a maturity of 1.0 month. The reverse repurchase agreements were collateralized by securities with an estimate d fair value of $1,440,014,000.

Note 5 – Derivative Financial Instruments And Hedging Activities

The Company has entered into interest rate swap agreements as summarized below. Under these agreements, the Company receives a floating rate and pays a fixed rate. The swaps qualify as cash flow hedges for accounting purposes, and effectively fix the interest rate paid on $2,223,000,000, as of September 30, 2002, of current and anticipated future borrowings under reverse repurchase agreements. The Company estimates that approximately $37,000,000 of interest expense or realized losses on interest rate swaps currently included in accumulated other comprehensive loss will be recognized during the twelve month period ending September 30, 2003.

Interest Rate Swaps at September 30, 2002:

(Dollars in thousands)

Current Notional Amount		Average Fixed Rate		Floating Rate	Par Weighted Average Maturity	Unrealized Losses

$	2,223,000	4.380	%	1Month LIBOR	3.9 years	$	(131,323	)

Interest Rate Swaps at December 31, 2001:

(Dollars in thousands)

Current Notional Amount		Average Fixed Rate		Floating Rate	Par Weighted Average Maturity	Unrealized Gains

$	850,000	4.239	%	1Month LIBOR	6.6 years	$	4,620

During the year ended December 31, 2000, the Company terminated outstanding interest rate swap agreements with a combined notional amount of $386,213,000, which resulted in a deferred gain of $5,554,000. The deferred gain is being amortized as an adjustment to interest expense over the remaining lives of the original swap agreements, and the remaining unamortized amount is included in accumulated other comprehensive income (loss) as of December 31, 2001.

During the nine months ended September 30, 2001, interest expense was decreased by $2,242,000 from amortization of deferred gains on terminated swap contracts. During the nine months ended September 30, 2002, interest expense was increased by $29,342,000 paid to swap counterparties and decreased by $180,000 from amortization of deferred gains on terminated swap contracts.

At September 30, 2002, there was no cash collateral held from a swap counterparty. At December 31, 2001, the Company held $2,500,000 in cash as collateral from a swap counterparty.

At September 30, 2002, the Company had no open forward contracts to sell U.S. Treasury notes.

At December 31, 2001, the Company had open forward contracts to sell U.S. Treasury notes with terms stated below:

(Dollars in thousands)

Current Notional Amount		Average Termination Date	Net Unrealized Losses			Average Maturity of Underlying Securities

$	359,000	1/14/2002	$	(3,275	)	5.57 Years

At September 30, 2002, the Company had a short sale transaction to sell $200,000,000 par value of FNMA 6.5% 10/1/2032 on a To-Be-Announced (TBA) basis with settlement date of October 15, 2002. To comply with SFAS No. 133, the transaction was accounted for as a derivative and therefore marked to market with an unrealized loss of $874,000. There was no TBA transaction at December 31, 2001.

Note 6 – Subsequent Events

On November 7, 2002, the Company terminated outstanding interest rate swap agreements with a combined notional amount of $544,500,000, which resulted in a deferred loss of approximately $13,872,000 with an average term of 1.3 years and an average rate of 3.57%. The ultimate recognition of such loss will depend on certain factors including future transactions.

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

The following discussion of our financial condition and results of operations should be read in conjunction with the financial statements and notes to those statements included elsewhere in this Quarterly Report on Form 10-Q and our audited financial statements for the year ended December 31, 2001 included in our Annual Report on Form 10-K previously filed with the SEC.

SAFE HARBOR/FORWARD LOOKING STATEMENTS

Certain information contained in this Quarterly Report on Form 10-Q constitutes “forward-looking statements” which can be identified by the use of forward-looking terminology such as “may,” “will,” “should,” “expect,” “anticipate,” “estimate,” “intend,” “continue,” or “believes” or the negatives thereof or other variations thereon or comparable terminology. Discussed below are some important factors that would cause actual results to differ materially from those in any forward-looking statements, including changes in interest rates; domestic and foreign business, market, financial or

legal conditions; differences in the actual allocation of the assets of the Company from those assumed; and the degree to which assets are hedged and the effectiveness of the hedge, among others. In addition, the degree of risk is increased by the Company’s leveraging of its assets. For additional discussion of factors that could cause actual results to differ from those contained in such forward-looking statements, see “Principal Risks and Special Considerations”, “Item 7 Management’s Discussion and Analysis of Financial Conditions and Results of Operations” and “Item 7A Quantitative and Qualitative Disclosures About Market Risk” in the Company’s annual report on Form 10-K for the year ended December 31, 2001. The Company does not undertake, and specifically disclaims any obligation, to update any forward-looking statements to reflect occurrences or unanticipated events or circumstances after the date of such statements.

GENERAL

Apex Mortgage Capital, Inc. (the ‘‘Company’’), a Maryland corporation, was formed on September 15, 1997, primarily to acquire United States agency and other highly rated, single-family real estate adjustable and fixed rate mortgage related assets. The Company commenced operations on December 9, 1997, following the initial public offering of the Company’s common stock. The Company’s principal executive offices are located at 865 South Figueroa Street, Suite 1800, Los Angeles, California 90017, and its telephone number is (213) 244-0000.

The Company uses its equity capital and borrowed funds to seek to generate income based on the difference between the yield on its mortgage related assets and the cost of its borrowings. The Company has elected to be taxed as a real estate investment trust (‘‘REIT’’) under the Internal Revenue Code of 1986, as amended (the ‘‘Code’’). The Company will not generally be subject to federal taxes on its income to the extent that it distributes its net income to its stockholders and maintains its qualification as a REIT.

The day-to-day operations of the Company are managed by an external management company, TCW Investment Management Company (the “Manager”), subject to the direction and oversight of the Company’s Board of Directors. A majority of the Board of Directors are unaffiliated with The TCW Group, Inc. (‘‘TCW’’ and, together with its subsidiaries and affiliates, the ‘‘TCW Group’’), or the Manager. The Manager is a wholly-owned subsidiary of TCW. The Manager was established in 1987 and the TCW Group began operations in 1971 through one of its affiliates. The Company’s investment management team are selected members of the TCW Group’s Mortgage-Backed Securities Group (the ‘‘MBS Group’’), all of whom have over thirteen years of experience in raising and managing mortgage capital. The Company has elected to be externally managed by the Manager to take advantage of the existing operational systems, expertise and economies of scale associated with the Manager’s current business operations, among other reasons. The Manager’s key officers have experience in raising and managing mortgage capital, mortgage finance and the purchase and administration of mortgage related assets.

RECENT EVENTS

Dividend Declaration. On September 19, 2002, the Company’s Board of Directors declared a dividend distribution of $0.50 per common share. The dividend was paid on October 29, 2002, to stockholders of record on September 30, 2002.

Reporting Period. Unless otherwise noted, this report describes the Company’s operations and developments through the date hereof.

STRATEGY

To achieve its business objective and generate dividend yields that provide a competitive rate of return for its stockholders, the Company’s strategy is to:

• purchase primarily single-family fixed and adjustable rate mortgage related assets;

• manage the credit risk of its mortgage related assets through, among other activities (i) carefully selecting mortgage related assets to be acquired, (ii) complying with the Company’s investment policy, (iii) actively monitoring the ongoing credit quality and servicing of its mortgage related assets, and (iv) maintaining appropriate capital levels and allowances for possible credit losses;

• finance purchases of mortgage related assets with the net proceeds of equity offerings and, to the extent permitted by the Company’s leverage policy, to utilize leverage to increase potential returns to stockholders through

borrowings (primarily reverse repurchase agreements) with interest rates that will also reflect changes in short-term market interest rates;

• seek to structure its borrowings in accordance with its interest rate risk management policy;

• utilize interest rate swaps, forward contracts on U.S. Treasury notes, interest rate caps and similar financial instruments to mitigate interest rate risks;

• seek to minimize prepayment risk primarily by structuring a diversified portfolio with a variety of prepayment characteristics; and

• purchase equity and other securities issued by financial entities on an opportunistic basis.

There can be no assurance that the Company will be able to generate competitive earnings and dividends while holding primarily high quality mortgage related assets and maintaining a disciplined risk-control profile.

The Company may attempt to increase the return to stockholders over time by: (i) raising additional capital in order to increase its ability to invest in additional mortgage related assets; (ii) lowering its effective borrowing costs through direct funding with collateralized lenders, in addition to using Wall Street intermediaries, and investigating the possibility of using collateralized commercial paper and medium-term note programs; and (iii) improving the efficiency of its balance sheet structure by issuing uncollateralized subordinated debt and other forms of capital.

THE MANAGEMENT AGREEMENT

The Company has renewed its Management Agreement with the Manager for a one year term ending on December 31, 2002. The Manager is primarily involved in two activities: (i) asset/liability management—acquisition, financing, hedging, management and disposition of mortgage related assets, including credit and prepayment risk management; and (ii) capital management—oversight of the Company’s structuring, analysis, capital raising and investor relations activities. In conducting these activities, the Manager formulates operating strategies for the Company, arranges for the acquisition of mortgage related assets by the Company, arranges for various types of financing for the Company, monitors the performance of the Company’s mortgage related assets and provides certain administrative and managerial services in connection with the operation of the Company. The Manager is required to manage the business affairs of the Company in conformity with the policies that are approved and monitored by the Company’s Board of Directors. The Manager is required to prepare regular reports for the Company’s Board of Directors that will review the Company’s acquisitions of mortgage related assets, portfolio composition and characteristics, credit quality, performance and compliance with the policies approved by the Company’s Board of Directors.

At all times, the Manager is subject to the direction and oversight of the Company’s Board of Directors and has only such functions and authority as the Company delegates to it. The Manager is responsible for the day-to-day operations of the Company.

The Management Agreement may be renewed for additional one-year terms at the discretion of the unaffiliated directors, unless previously terminated by the Company or the Manager upon written notice. Except in the case of a termination or non-renewal by the Company for cause, upon termination or non-renewal of the Management Agreement by the Company, the Company is obligated to pay the Manager a termination or non-renewal fee, which may be significant. The termination or non-renewal fee shall be equal to the fair market value of the Management Agreement without regard to the Company’s termination right, as determined by an independent appraisal. The selection of the independent appraiser shall be subject to the approval of the unaffiliated directors. Neither the fair market value of the Management Agreement nor the various factors which the appraiser may find relevant in its determination of the fair market value can be determined at this time.

The fair market value of the Management Agreement will be affected by significant variables, including (i) the historical management fees paid to the Manager, (ii) any projections of future management fees to be paid to the Manager determined by the independent appraiser, (iii) the relative valuations of agreements similar to the Management Agreement, and (iv) other factors, all of which may be unrelated to the performance of the Manager.

The Management Agreement may be assigned by the Manager to an affiliate of TCW without the consent of the Company. The Management Agreement may be assigned to a non-affiliate of TCW only with the approval of a majority of the unaffiliated directors.

Manager Compensation

The Manager will receive annual base management compensation based on the Average Net Invested Capital of the Company, payable monthly in arrears, equal to 3/4 of 1% of Average Net Invested Capital. The term “Average Net Invested Capital” means the month end sum of (1) the Company’s total stockholders’ equity computed in accordance with accounting principles generally accepted in the United States of America, plus (2) any unsecured debt that has been approved for inclusion by the unaffiliated directors at issuance, plus or minus (3) an adjustment to exclude the impact of any unrealized gains, losses or other items that do not affect realized net income. Accordingly, incurring collateralized debt to finance specific investment purchases does not ordinarily increase Average Net Invested Capital.

The Manager shall also be entitled to receive as incentive compensation for each fiscal quarter, an amount equal to 30% of the Net Income of the Company, before incentive compensation, in excess of the amount that would produce an annualized Return on Equity equal to the Ten-Year U.S. Treasury Rate plus 1%. The incentive compensation calculation and payment will be made quarterly in arrears. The term ‘‘Return on Equity’’ is calculated for any quarter by dividing the Company’s Net Income for the quarter by its Average Net Worth for the quarter. For purposes of calculating the incentive compensation payable, the definition ‘‘Return on Equity’’ is not related to the actual distributions received by stockholders or to an individual investor’s actual return on investment. For such calculations, the ‘‘Net Income’’ of the Company means the taxable income of the Company (including net capital gains, if any) before the Manager’s incentive compensation, net operating loss deductions arising from losses in prior periods and deductions permitted by the Code in calculating taxable income for a REIT plus the effects of adjustments, if any, necessary to record hedging and interest transactions in accordance with accounting principles generally accepted in the United States of America. A deduction for all of the Company’s interest expenses for borrowed funds is taken into account in calculating Net Income. ‘‘Average Net Worth’’ for any period means the arithmetic average of the sum of the gross proceeds from any offering of its equity securities by the Company, before deducting any underwriting discounts and commissions and other expenses and costs relating to the offerings, plus the Company’s retained earnings (without taking into account any losses incurred in prior periods) computed by taking the average of such values at the end of each month during such period, minus the cumulative amounts paid by the Company to repurchase its shares.

The ability of the Company to achieve an annualized Return on Equity in excess of the Ten-Year U.S. Treasury Rate plus 1%, and of the Manager to earn the incentive compensation described in the preceding paragraph, is dependent upon the level and volatility of interest rates, the Company’s ability to react to changes in interest rates and to utilize successfully the operating strategies described herein, and other factors, many of which are not within the Company’s or the Manager’s control. The Manager’s base compensation shall be calculated by the Manager within 15 days after the end of each month, and such calculation shall be promptly delivered to the Company. The Company is obligated to pay the base compensation within 30 days after the end of each month. The Manager shall compute the quarterly incentive compensation within 45 days after the end of each fiscal quarter, and the Company shall pay the incentive compensation with respect to each fiscal quarter within 15 days following the delivery to the Company of the Manager’s written statement setting forth the computation of the incentive compensation for such quarter. The Company’s Board of Directors shall review and approve the calculation of base and incentive compensations paid to the Manager quarterly, one quarter in arrears, during each scheduled quarterly Board of Directors meeting. Quarterly incentive compensation is subject to an annual adjustment so that the incentive compensation is based on earnings for the entire year. The Company believes that this compensation arrangement benefits its stockholders because it ties the Manager’s compensation to Return on Equity and, in periods of low earnings, the Manager’s incentive compensation is reduced or eliminated, thereby lowering the Company’s operating expenses.

POLICIES

The Company’s current investment policies are set forth in its Annual Report on Form 10-K for the year ended December 31, 2001.

PRINCIPAL RISKS AND SPECIAL CONSIDERATIONS

Leverage Risk. The Company employs a leveraging strategy of generally borrowing up to 92% of its total assets, less any assets that are funded with committed secured borrowings, plus the market value of any related hedging transactions to finance the acquisition of additional mortgage related assets. The Company’s borrowing may, at times, exceed 92% of its total assets. In the event borrowing costs exceed the income on its mortgage related assets, the Company will experience negative cash flow and incur losses. Another risk of leverage is the possibility that the value of the collateral securing the borrowings will decline. In such event, additional collateral or repayment of borrowings would be required. The Company could be required to sell mortgage related assets under adverse market conditions in order to maintain liquidity. If these sales were made at prices lower than the carrying value of the mortgage related assets, the Company would experience losses.

Interest Rate Risk. There is the possibility that the value of the Company’s mortgage related assets may fall since fixed income securities generally fall when interest rates rise. The longer the term of a fixed income instrument, the more sensitive it will be to fluctuations in value from interest rate changes. Changes in interest rates may have a significant effect on the Company’s operations, because it may hold mortgage related assets with long terms to maturity. Rising interest rates will negatively impact the Company’s borrowings since the value of the collateral securing the borrowing will decline in value, requiring additional collateral or repayments of borrowing. This could reduce the level of borrowings and reduce returns. Also, when interest rates rise, the Company’s holding of mortgage related assets can reduce returns if the owners of the underlying mortgages pay-off their mortgages later than anticipated. This is known as extension risk. When interest rates drop, the Company’s holdings of the mortgage related assets can reduce returns if the owners of the underlying mortgages pay off their mortgages sooner than anticipated since the funds prepaid will have to be invested at the then lower prevailing rate. This is known as prepayment risk. In addition, when interest rates drop, not only can the value of mortgage related assets drop, but the yield can drop, particularly where the yield on the security is tied to interest rates, such as adjustable mortgages.

Liquidity Risk. There is the possibility that the Company may lose money or be prevented from realizing capital gains if it cannot sell a mortgage related asset at a time and price that is most beneficial to the Company. The Company is subject to liquidity risk because it invests in mortgage securities which have experienced periods of illiquidity.

Credit Risk. Credit risk is the possibility that the Company could lose money if an issuer is unable to meet its financial obligations, such as the payment of principal and/or interest on an instrument, or goes bankrupt. The Company may invest a portion of its assets in mortgage related assets which are not guaranteed by the U.S. Government or investment grade, which may make the Company subject to substantial credit risk. This is especially true during periods of economic uncertainty or during economic downturns.

Equity Risk. Equity risk is the possibility that the Company could lose money if its equity investments decline in value. Such a decline could be caused by a number of factors, including, but not limited to, overall market conditions, suspension or omission of dividends, bankruptcies and litigation. This is especially true during periods of economic uncertainties and economic downturns.

Failure to Maintain REIT Status Risk. Failure to maintain REIT status risk refers to the possibility that the Company may become subject to federal income tax as a regular corporation. The Company intends at all times to maintain substantially all of its investments in, and otherwise conduct its business in a manner consistent with, the REIT Provisions of the Code. If the Company fails to qualify as a REIT, it would be treated as a regular corporation for federal tax purposes. This would result in the Company being subject to federal income tax that would further result in a substantial reduction of cash available for distribution to stockholders.

Failure to Maintain Investment Company Act Exemption Risk. The Company intends to conduct its business so as not to become a “regulated investment company” under the Investment Company Act. As a result, the Company’s ownership of certain mortgage related assets may be limited by the Investment Company Act. This could have the effect of adversely affecting the Company’s operations and returns to stockholders. In addition, if the Company fails to qualify for the exemption from registration as an investment company, its ability to use leverage would be substantially reduced. This could reduce income to the Company and returns to stockholders.

FINANCIAL CONDITION

Fixed Income Securities

At September 30, 2002 and December 31, 2001, the Company held $3,445,403,000 and $1,505,529,000 of fixed income securities, respectively. The increase in fixed income securities held at September 30, 2002 is primarily the result of two completed follow-on equity offerings during the nine months ended September 30, 2002. With the net proceeds from those offerings and the use of leverage, the Company increased its investments in fixed income securities. The original maturity of a significant portion of the fixed income securities ranges from fifteen to thirty years; the actual maturity is subject to change based on the prepayments of the underlying mortgage loans.

The following table is a schedule of fixed income securities held listed by security type (dollars in thousands):

	September 30, 2002				December 31, 2001
Fixed Income Securities	Carrying Value		Percent of Portfolio		Carrying Value		Percent of Portfolio

Mortgage Securities:
Adjustable Rate (1)	$	11,194	0.32	%	$	16,196	1.08	%
Fixed Rate	3,433,984		99.67	%	1,483,881		98.56	%
Other Fixed Income Securities	225		0.01	%	5,452		0.36	%
Totals	$	3,445,403	100.00	%	$	1,505,529	100.00	%

(1) At September 30, 2002, the interest rate indices for 99.2% and 0.8% of the adjustable rate mortgage securities were based on the one-year U.S. Treasury rate and the six-month London Inter-Bank Offered Rate, respectively.

At December 31, 2001, the interest rate indices for 98.0% and 2.0% of the adjustable rate mortgage securities were based on the one-year U.S. Treasury rate and the six-month London Inter-Bank Offered Rate, respectively.

The following table shows various weighted average characteristics of the fixed income securities held by the Company at September 30, 2002 (dollars in thousands):

Security Type	Par Amount		Par as a Percent of Category		Adjusted Cost Basis		Market Price		Current Coupon		Weighted Average Life (1)

30 Year Agency Pass-throughs	$	3,307,004	99.08	%	101.47	%	103.29	%	6.36	%	2.7
AAA CMOs	17,444		0.52	%	96.86	%	103.79	%	6.98	%	2.4
Total Fixed Rate Holdings	3,324,448		99.60	%	101.44	%	103.29	%	6.36	%	2.7

Other Fixed Income Securities	2,500		0.07	%	20.37	%	9.00	%	18.36	%	0.5
Adjustable Rate Holdings	10,954		0.33	%	97.33	%	102.18	%	5.22	%	1.0

Category Total	$	3,337,902	100.00	%	101.37	%	103.22	%	6.37	%	2.7

(1) The weighted average life of the fixed rate mortgage securities is based upon market prepayment expectations as of the dates shown. The actual weighted average life could be longer or shorter depending on the actual prepayment rates experienced over the life of the securities and is sensitive to changes in both prepayment rates and interest rates. The weighted average life shown for the adjustable rate mortgage assets represents the average time until the next coupon reset date. All averages are shown in years.

The following table shows various weighted average characteristics of the fixed income securities by the Company at December 31, 2001 (dollars in thousands):

Security Type	Par Amount		Par as a Percent of Category		Adjusted Cost Basis		Market Price		Current Coupon		Weighted Average Life (1)

20 Year Agency Pass-throughs	$	187,529	12.47	%	97.09	%	101.88	%	6.50	%	3.6
30 Year Agency Pass-throughs	1,203,215		80.02	%	101.25	%	100.15	%	6.50	%	6.8
AAA CMOs	86,600		5.76	%	96.09	%	101.38	%	6.69	%	2.5
Total Fixed Rate Holdings	1,477,344		98.25	%	100.42	%	100.44	%	6.51	%	6.2

Other Fixed Income Securities	10,400		0.69	%	60.33	%	52.42	%	13.46	%	0.8
Adjustable Rate Holdings	15,895		1.06	%	98.57	%	101.89	%	7.07	%	1.0

Category Total	$	1,503,639	100.00	%	100.12	%	100.13	%	6.56	%	6.1

(1) The weighted average life of the fixed rate mortgage securities is based upon market prepayment expectations as of the dates shown. The actual weighted average life could be longer or shorter depending on the actual prepayment rates experienced over the life of the securities. The weighted average life shown for the adjustable rate mortgage assets represents the average time until the next coupon reset date. All averages are shown in years.

Equity Securities

At September 30, 2002 and December 31, 2001, the Company held $4,241,000 and $6,028,000 of equity securities, respectively. The decrease in the value of equity securities at September 30, 2002 is primarily due to the sale of Capstead convertible preferred stock during the nine months ended September 30, 2002. Equity securities consist primarily of investments in equities issued by other real estate investment trusts.

At September 30, 2002, equity securities consisted of the following:

(In thousands)	Shares Held	Adjusted Cost		Fair Value

Common Stock:
Dynex Capital, Inc.	75	$	122	$		333
Total Common Stock		122		333

Convertible Preferred Stock:
Capstead Mortgage Corporation, Series B	321	2,722		3,908
Total Convertible Preferred Stock		2,722		3,908

Total Equity Securities		$	2,844	$	4,241

At December 31, 2001, equity securities consisted of the following:

(In thousands)	Shares Held	Adjusted Cost		Fair Value

Common Stock:
Dynex Capital, Inc.	75	$	122	$	158
Total Common Stock		122		158

Convertible Preferred Stock:
Capstead Mortgage Corporation, Series B	480	4,065		5,870
Total Convertible Preferred Stock		4,065		5,870

Total Equity Securities		$	4,187	$	6,028

Other Assets

The Company had other assets of $356,619,000 and $14,918,000 at September 30, 2002 and December 31, 2001, respectively. The increase in other assets is primarily due to a $336,087,000 receivable for unsettled securities at September 30, 2002. Other assets also consist of accrued interest receivable, principal payments receivable, and other assets.

Stockholders’ Equity

The Company had stockholders’ equity of $206,226,000 and $130,030,000 at September 30, 2002 and December 30, 2001, respectively. The increase in stockholders’ equity is primarily the result of the completion of two follow-on public equity offerings with total proceeds (net of underwriting discounts, commissions and other expenses) of $155,749,000 during the nine months ended September 30, 2002. The increase in stockholders’ equity is partially offset by the change in accumulated other comprehensive loss of $71,874,000 and accumulated deficit of $7,752,000 for the nine months ended September 30, 2002. The change in accumulated other comprehensive loss is primarily the result of unrealized gains on available-for-sale securities and unrealized losses on interest rate swaps. The change in accumulated deficit includes net income less dividends declared for the nine months ended September 30, 2002.

Hedging Instruments

There can be no assurance that the Company will enter into hedging activities or that, if entered into, such activities will have the desired beneficial impact on the Company’s results of operations or financial condition. Moreover, no hedging activity can completely insulate the Company from the risks associated with changes in interest rates and prepayment rates.

Hedging involves risk and typically involves costs, including transaction costs. Such costs increase dramatically as the period covered by the hedging increases and during periods of rising and volatile interest rates. The Company may increase its hedging activity and, thus, increase its hedging costs during such periods when interest rates are volatile or rising and hedging costs have increased. The Company intends generally to hedge as much of the interest rate risk as the Manager determines is in the best interest of the Company’s stockholders given the cost of such hedging transactions and the Company’s desire to maintain its status as a REIT. The Company’s policies do not contain specific requirements as to the percentages or amount of interest rate risk that the Manager is required to hedge.

The Company utilizes interest rate swap agreements as a tool to manage interest rate risk. Under the swap agreements, the Company receives a floating rate and pays a fixed rate. The notional amount of each agreement is matched against a like amount of current and anticipated borrowings under reverse repurchase agreements to mitigate the potential effect on cash flows and net interest income of rising interest rates by effectively fixing the rate paid on the matched borrowings over the life of the contract. In the absence of such financial instruments, interest expense on reverse repurchase agreements and similar short-term borrowings, which mature and reprice frequently, can increase faster than the Company can adjust its interest-earning assets and increase interest income, because the Company’s mortgage related securities generally have much longer maturities and have fixed rates of interest.

The interest rate swap agreements entered into by the Company are classified as cash flow hedges for accounting purposes and meet the requirements of SFAS No. 133 for such classification. Therefore, changes in the fair value of the agreements are reported in accumulated other comprehensive income, a component of stockholders’ equity, and do not affect net income in the period of the change. Periodic exchanges of cash flows with the counterparties to the agreements are recorded as adjustments to interest expense. If the Company were to terminate the swap agreements prior to their contractual termination dates, or change current or anticipated borrowings so that they were no longer appropriately matched to the swap agreements, the agreements might not qualify for hedge accounting treatment. In this case, changes in their fair values would affect net income.

Borrowings hedged by interest rate swaps are used primarily to acquire and hold fixed income securities available-for-sale. Changes in the fair values of securities available-for-sale are also reported in accumulated other comprehensive income, a component of stockholders’ equity. Changes in fair values of the securities only affect periodic earnings when they are sold or if they have an other-than-temporary impairment. Therefore, earnings volatility is reduced by the use of the swap agreements as cash flow hedges and the acquisition of available-for-sale securities with the borrowings hedged by the agreements. Impairment of the available-for-sale securities or decisions to sell the securities prior to their expected maturities could result in unanticipated earnings volatility.

At September 30, 2002, the Company had entered into interest rate swap agreements summarized below:

(Dollars in thousands)

Current Notional Amount		Par Weighted Average Maturity	Average Fixed Rate		Floating Rate	Unrealized Losses

$	2,223,000	3.9 years	4.380	%	1Month LIBOR	$	(131,323	)

At December 31, 2001, the Company had entered into interest rate swap agreements summarized below:

(Dollars in thousands)

Current Notional Amount		Par Weighted Average Maturity	Average Fixed Rate		Floating Rate	Unrealized Gains

$	850,000	6.6 years	4.239	%	1Mo LIBOR	$	4,620

At various times the Company has used forward contracts to sell U.S. Treasury securities as a means to mitigate the effect of rising interest rates on the fair value of its mortgage related securities. The fair values of these forward contracts generally move in the opposite direction of the fair values of the mortgage related securities, and approximately in the same proportion when the maturities and other terms are appropriately matched. When interest rates rise, the fair value of the mortgage related securities declines, but the increasing fair values of the forward contracts help to preserve net asset value relative to the changing fair value of the short-term borrowings used to fund them.

The Company’s forward contracts do not meet the criteria for hedge accounting under SFAS No. 133. Therefore, changes in their fair values affect current earnings, as do changes in the fair values of the securities to which they are matched – such securities are classified as trading securities. Although the changes in the fair values of the forward contracts and the trading securities are offsetting, the contracts are not fully effective as hedges, and therefore there can be volatility in periodic earnings to the extent they are not effective.

At September 30, 2002, the Company had no open forward contracts to sell U.S. Treasury notes.

At December 31, 2001, the Company had open forward contracts to sell U.S. Treasury notes with the terms summarized below:

(Dollars in thousands)

Current Notional Amount		Average Contract Price	Fair Value of Contracts (000)		Average Termination Date	Unrealized (Losses)

$	359,000	100.825	$	365,235	1/14/2002	$	(3,275	)

The contracts were entered into to mitigate the negative impact of rising interest rates on certain fixed income securities that generally have a market weighted average duration approximately equal to the contracts shown above. It should be noted that average duration volatility of the mortgage-related securities can be more volatile than that of the contracts which could result in losses if interest rate volatility is high.

Liabilities

The Company has entered into reverse repurchase agreements to finance certain of its mortgage-backed securities. These agreements are secured by a portion of the Company’s mortgage-backed securities and bear interest rates that have historically moved in close relationship to LIBOR.

At September 30, 2002, the Company had outstanding $3,066,087,000 of reverse repurchase agreements with a weighted average current borrowing rate of 1.80% per annum and a maturity of 0.9 months. The reverse repurchase agreements were collateralized by securities with an estimated fair value of $3,180,945,000.

At December 31, 2001, the Company had outstanding $1,376,850,000 of reverse repurchase agreements with a weighted average current borrowing rate of 1.89% per annum and a maturity of 1.0 month. The reverse repurchase agreements were collateralized by mortgage-backed securities with an estimated fair value of $1,440,014,000.

The increase in outstanding reverse repurchase agreements at September 30, 2002 is the result of the Company’s follow-on equity offerings completed during the nine months ended September 30, 2002. The Company utilized the net proceeds of these follow-on equity offerings to increase leverage. Such leverage is being used to seek to take advantage of market opportunities and to invest the portfolio as fully as possible in anticipation of any future acceleration in prepayment rates, which would reduce leverage over time.

The Company had interest rate swaps with an unrealized loss of $131,323,000 and an unrealized gain of $4,620,000 at September 30, 2002 and December 31, 2001, respectively. The $135,943,000 decrease in value on interest rate swaps is due to an increase in notional amount from $850,000,000 to $2,223,000,000 at December 31, 2001 and September 30, 2002, respectively, combined with a decrease in the one-month LIBOR rate. Under the swap agreements, the Company receives a floating rate and pays a fixed rate.

The Company had $406,828,000 and $28,545,000 of other liabilities at September 30, 2002 and December 31, 2001, respectively. The increase of other liabilities is primarily due to a $384,730,000 payable for unsettled securities at September 30, 2002. Other liabilities also consist of accrued interest payable, dividend payable, unrealized loss on forward contracts and TBA securities, and accrued expense and other liabilities. The Company anticipates settling all other liabilities within one year.

Results of Operations for the Three Months Ended September 30, 2002 Compared to the Three Months Ended September 30, 2001

Overview

For the quarter ended September 30, 2002, the Company’s net income was $9,496,000, or $0.32 per common share both on a basic and a diluted basis, based on a weighted average of 29,857,000 and 29,991,913 shares outstanding, respectively. That compares to net income of $7,836,000, or $1.36 per common share on a basic basis and $1.34 per common share on a diluted basis, based on a weighted average of 5,753,000 and 5,846,000 shares outstanding for the quarter ended September 30, 2001. The weighted average number of shares used to calculate net income per diluted share includes the effect of the assumed exercise of outstanding stock options.

Net Interest Income

Net interest income for the quarter ended September 30, 2002 was $24,478,000, consisting of interest income on fixed income securities and cash balances less interest expense on reverse repurchase agreements, compared to $5,632,000 for the quarter ended September 30, 2001. The increase in net interest income for the quarter ended September 30, 2002 is primarily due to an increase in investments in fixed income securities with a net interest margin of approximately 2.82%. The Company reported dividend income of $106,000 from dividends on equity investments for the quarter ended September 30, 2002, compared to $162,000 for the quarter ended September 30, 2001.

The following table reflects the average balances for each category of the Company’s interest earning assets as well as the Company’s interest bearing liabilities, with the corresponding effective rate of interest annualized:

AVERAGE BALANCE AND RATE TABLE

(Dollars in thousands)

	For the Quarter Ended September 30, 2002				For the Quarter Ended September 30, 2001
	Average Balance		Effective Rate		Average Balance		Effective Rate
Interest Earning Assets:
Mortgage Securities	$	3,372,586	6.37	%	$	507,784	7.73	%
Cash and Cash Equivalents	2,185		2.56	%	2,173		4.42	%
Total Interest Earning Assets	3,374,771		6.37	%	509,957		7.71	%

Interest Bearing Liabilities:
Reverse Repurchase Agreements	3,293,219		3.55	%	491,563		3.42	%

Net Interest Earning Assets and Spread	$	81,552	2.82	%	$	18,394	4.29	%

The effective yield data is computed by dividing the annualized net interest income or expense including hedging transactions as applicable into the average daily balance shown.

The following table reflects the average balances for the Company’s equity securities:

AVERAGE BALANCE AND RATE TABLE

(Dollars in thousands)

	For the Quarter Ended September 30, 2002				For the Quarter Ended September 30, 2001
	Average Balance		Effective Dividend Yield		Average Balance		Effective Dividend Yield

Equity securities	$	3,931	10.79	%	$	11,368	5.70	%

The following table shows the approximate amounts of the change in interest income and expense between 2002 and 2001 that was a function of rate and volume changes, and the amount of the change that cannot be ascribed specifically to either rate or volume changes.

RATE / VOLUME TABLE

(Dollars in thousands)

	Three Months Ended September 30, 2002 compared to 2001
	Total			Changes Due to
	Change			Volume (1)		Rates (1)
Interest-Earning Assets
Fixed income securities	$	43,892		$	55,366	$	(11,474	)
Cash and cash equivalents	(10		)	1		(11		)

Total interest income	$	43,882		$	55,367	$	(11,485	)

Interest-Bearing Liabilities
Reverse repurchase agreements	$	25,036		$	24,582	$	454

Total interest expense	$	25,036		$	24,582	$	454

Change In Net Interest Income	$	18,846		$	30,785	$	(11,939	)

(1) Changes in interest income/expense not arising from volume or rate variances are allocated proportionately to rate and volume.

A portion of the change in interest expense in the table above is related to the Company’s use of interest rate swaps. Periodic settlements of the swap agreements with their counterparties result in adjustments to interest expense associated with the reverse repurchase agreements hedged by the swaps. During the quarter ended September 30, 2001, interest expense was decreased by $145,000 from amortization of deferred gains on terminated swap contracts. During the quarter ended September 30, 2002, interest expense was increased by $14,189,000 paid to swap counterparties.

General and Administrative Expenses

For the quarter ended September 30, 2002, the Company incurred operating expenses consisting of management fees, professional, printing, insurance and other expenses aggregating $880,000, which were offset by a $1,437,000 reversal of annual incentive fee expense for a net operating expense of ($557,000). For the quarter ended September 30, 2001, the Company incurred operating expenses of $367,000, consisting of management fees, professional, printing, insurance and other expenses. The primary reason for lower operating expenses in the quarter ended September 30, 2002, compared to the same period in 2001, is due to the reversal of the annual incentive fee. The decrease in operating expenses is partially offset by the increase in management fees as a result of increased average net invested capital.

During the quarter ended September 30, 2002, $1,437,000 of incentive fees previously earned and accrued during the year and an additional $3,795,000 earned during the third quarter was reversed and waived by the Manager.

Net Gain (Loss) on Investment and Derivative Activities

During the quarter ended September 30, 2002, the Company reported a net loss on investment and derivative activities of $15,645,000 in the statement of operations. This loss consisted of a net loss of $31,878,000 on closed forward contracts, an unrealized loss of $13,733,000 on fixed income trading securities, a gain of $29,890,000 on the sale of $887,838,000 of fixed income trading securities, and a gain of $76,000 on the sale of $242,000 of equity securities available-for-sale.

During the quarter ended September 30, 2001, the Company reported a net gain on investment and derivative activities of $2,409,000 in the statement of operations. This gain consisted of $2,107,000 in gains on the sale of $130,456,000 of fixed income trading securities, $11,566,000 gain from the net increase in fair market value of fixed income trading securities, and $11,264,000 in net losses on forward contracts.

Results of Operations for the Nine Months Ended September 30, 2002 Compared to the Nine Months Ended September 30, 2001

Overview

For the nine months ended September 30, 2002, the Company’s net income was $34,746,000, or $1.39 per share on a basic basis and $1.38 per share on a diluted basis, based on a weighted average of 24,975,874 and 25,105,294 shares outstanding, respectively. That compares to net income of $9,210,000, or $1.60 per common share on a basic basis and $1.58 per common share on a diluted basis, based on a weighted average of 5,753,000 and 5,846,000 shares outstanding, respectively, for the nine months ended September 30, 2001.

Net Interest Income

Net interest income for the nine months ended September 30, 2002 was $62,962,000, consisting of interest income on fixed income securities and cash balances less interest expense on reverse repurchase agreements compared to $14,352,000 for the nine months ended September 30, 2001. The increase in net interest income for the nine months ended September 30, 2002 is primarily due to an increase in investments in fixed income securities with a net interest margin of approximately 3.04%. The Company reported dividend income of $341,000 from dividends on equity investments for the nine months ended September 30, 2002, compared to $656,000 for the nine months ended September 30, 2001.

AVERAGE BALANCE AND RATE TABLE

(Dollars in thousands)

	For the Nine Months Ended September 30, 2002				For the Nine Months Ended September 30, 2001
	Average Balance		Effective Rate		Average Balance		Effective Rate
Interest Earning Assets:
Mortgage Securities	$	2,615,606	6.43	%	$	544,782	7.47	%
Cash and Cash Equivalents	6,442		1.80	%	3,173		3.99	%

Total Interest Earning Assets	2,622,048		6.43	%	547,955		7.45	%

Interest Bearing Liabilities:
Reverse Repurchase Agreements	2,493,296		3.39	%	527,028		4.11	%

Net Interest Earning Assets and Spread	$	128,752	3.04	%	$	20,927	3.34	%

The effective yield data is computed by dividing the annualized net interest income or expense including certain hedging transactions as applicable into the average daily balance shown.

The following table reflects the average balances for the Company’s equity securities:

AVERAGE BALANCE AND RATE TABLE

(Dollars in thousands)

	For the Nine Months Ended September 30, 2002				For the Nine Months Ended September 30, 2001
	Average Balance		Effective Dividend Yield		Average Balance		Effective Dividend Yield

Equity securities	$	4,159	10.93	%	$	12,300	7.11	%

RATE / VOLUME TABLE

(Dollars in thousands)

	Nine Months Ended September 30, 2002 compared to 2001
	Total			Changes Due to
	Change			Volume(1)		Rates(1)
Interest-Earning Assets
Fixed income securities	$	95,689		$	116,022	$	(20,333	)
Cash and cash equivalents	(8		)	100		(108		)

Total interest income	$	95,681		$	116,122	$	(20,441	)

Interest-Bearing Liabilities
Reverse repurchase agreements	$	47,071		$	61,450	$	(14,379	)

Total interest expense	$	47,071		$	61,450	$	(14,379	)

Change In Net Interest Income	$	48,610		$	54,672	$	(6,062	)

(1) Changes in interest income/expense not arising from volume or rate variances are allocated proportionately to rate and volume.

A portion of the change in interest expense in the table above is related to the Company’s use of interest rate swaps. Periodic settlements of the swap agreements with their counterparties result in adjustments to interest expense associated with the reverse repurchase agreements hedged by the swaps. During the nine months ended September 30, 2001, interest expense was decreased by $2,242,000 from amortization of deferred gains on terminated swap contracts. During the nine months ended September 30, 2002, interest expense was increased by $29,342,000 paid to swap counterparties and decreased by $180,000 from amortization of deferred gains on terminated swap contracts.

General and Administrative Expenses

The Company incurred operating expenses of $2,460,000 for the nine months ended September 30, 2002, consisting of management fees, professional, printing, insurance and other expenses. For the nine months ended September 30, 2001, the Company incurred operating expenses of $936,000 consisting of management fees, professional, printing, insurance and other expenses. The primary reasons for the higher operating expenses in the first nine months of 2002 compared to the first nine months of 2001 were that management fees were much higher due to increased average net invested capital.

Net Gain (Loss) on Investment and Derivative Activities

During the nine months ended September 30, 2002, the Company reported a net loss on investment transactions of $26,097,000 in the statement of operations. The loss consisted of a $594,000 gain on the sale of $1,937,000 of equity securities, a realized gain of $29,907,000 on the sale of $894,372,000 of fixed income trading securities, a realized loss of $229,000 on the sale of $98,634,000 of fixed income securities classified as available-for-sale, a unrealized loss of $569,000 on fixed income trading securities, and a realized net loss of $55,800,000 on closed forward contracts.

During the nine months ended September 30, 2001, the Company reported a net loss on investment transactions of $4,431,000 in the statement of operations. The loss consisted of a $65,000 gain on the sale of $1,712,000 of equity securities, a realized gain of $6,418,000 on the sale of $332,373,000 of fixed income trading securities, a reported gain of $11,603,000 from the net increase in fair market value of fixed income trading securities and a realized net loss of $22,517,000 on closed forward contracts.

Liquidity and Capital Resources

The Company’s primary sources of funds as of September 30, 2002 and December 31, 2001, consisted of reverse repurchase agreements totaling $3,066,087,000 and $1,376,850,000, respectively. The Company expects to continue to borrow funds in the form of reverse repurchase agreements. At September 30, 2002, the Company had borrowing arrangements with approximately twenty different investment banking firms. Increases in short-term interest rates could negatively impact the valuation of the Company’s mortgage assets which could limit the Company’s borrowing ability or cause its lenders to initiate margin calls.

For liquidity, the Company will also rely on the cash flow from operations, primarily monthly principal and interest payments to be received on the mortgage assets.

The Company believes that equity capital, combined with the cash flow from operations and the utilization of borrowings, will be sufficient to enable the Company to meet anticipated liquidity requirements. However, an increase in prepayment rates substantially above the Company's expectations could cause a liquidity shortfall. If the Company’s cash resources are at any time insufficient to satisfy the Company’s liquidity requirements, the Company may be required to liquidate mortgage assets or sell debt or additional equity securities. If required, the sale of mortgage assets at prices lower than the carrying value of such assets would result in losses and reduced income.

The Company may in the future increase its capital resources by making additional offerings of equity and debt securities, including classes of preferred stock, common stock, commercial paper, medium-term notes, collateralized mortgage obligations and senior or subordinated notes. All debt securities, other borrowings, and classes of preferred stock will be senior to the common stock in a liquidation of the Company. The effect of additional equity offerings may be the dilution of stockholders’ equity of the Company or the reduction of the price of shares of the common stock, or both. The Company is unable to estimate the amount, timing or nature of additional offerings as they will depend upon market conditions and other factors.

Inflation

Virtually all of the Company’s assets and liabilities are financial in nature. As a result, interest rates and other factors drive the Company’s performance far more than does inflation. Changes in interest rates do not necessarily correlate with inflation rates or changes in inflation rates. The Company’s financial statements are prepared in accordance with accounting principles generally accepted in the United States of America and the Company’s dividends are determined by the Company’s net income as calculated for tax purposes; in each case, the Company’s activities and balance sheet are measured with reference to historical cost and or fair market value without considering inflation.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

MARKET RISK

The Company’s two primary components of market risk are interest rate risk and equity price risk, as discussed below.

Interest Rate Risk

Effect on Net Interest Income. The Company invests in fixed-rate mortgage assets that are expected to be funded with short-term borrowings. During periods of rising interest rates, the borrowing costs associated with funding such fixed-rate assets are subject to increase while the income earned on such assets may remain substantially unchanged. This would result in a narrowing of the net interest spread between the related assets and borrowings and may even result in losses. The Company may enter into derivative transactions seeking to mitigate the negative impact of a rising interest rate environment. Hedging techniques will be based, in part, on assumed levels of prepayments of the Company’s mortgage assets. If prepayments are slower or faster than assumed, the life of the mortgage assets will be longer or shorter which would reduce the effectiveness of the Company’s hedging techniques and may result in losses on such transactions. Hedging techniques involving the use of derivative securities are highly complex and may produce volatile returns. The hedging activity of the Company will also be limited by the asset and sources of income requirements applicable to the Company as a REIT.

Extension Risk. Fixed-rate assets are generally acquired with a projected weighted average life based on certain assumptions regarding prepayments. In general, when a fixed-rate mortgage asset is acquired with borrowings, the Company may, but is not required to, enter into an interest rate swap agreement or other hedging instrument that effectively fixes the Company’s borrowing costs for a period close to the anticipated average life of the related asset. This strategy is designed to protect the Company from rising interest rates because the borrowing costs are fixed for the duration of the asset. However, if prepayment rates decrease in a rising interest rate environment, the life of the mortgage asset could extend beyond the term of the swap agreement or other hedging instrument. This situation could negatively impact the Company as borrowing costs would no longer be fixed after the end of the hedging instrument while the income earned on the asset would remain fixed. This situation may also cause the market value of the Company’s mortgage assets to decline with little or no offsetting gain from the related hedging transactions. In certain situations, the Company may be forced to sell assets and incur losses to maintain adequate liquidity.

Prepayment Risk. Fixed-rate assets in combination with hedging instruments are also subject to prepayment risk. In falling interest rate scenarios, the fixed-rate mortgage assets may prepay faster such that the average life becomes shorter than its related hedging instrument. If this were to happen, the Company would potentially need to reinvest at rates lower than that of the related hedging instrument. This situation may result in the narrowing of interest rate spreads or may cause losses.

Forward Contract Risk. The Company may also enter in forward contracts to sell U.S. Treasury notes in addition to or instead of interest rate swap agreements. These forward contracts are generally expected to mitigate the impact of rising interest rates on the fair value of the Company’s fixed income securities. However, if the duration mismatch between mortgage securities and U.S. Treasury notes were to widen, which could occur in both a rising and falling interest rate environment, the fair value of the Company’s portfolio would generally be expected to decline. In addition, the use of forward contracts to sell U.S. Treasury notes generally does not directly impact borrowing costs in the same manner as interest rate swap agreements. Therefore, the use of such forward contracts could result in net income volatility during periods of interest rate volatility.

The Company also invests in adjustable-rate mortgage assets that are typically subject to periodic and lifetime interest rate caps that limit the amount an adjustable-rate mortgage asset’s interest rate can change during any given period, as well as the minimum rate payable. The Company’s borrowings will not be subject to similar restrictions. Hence, in a period of increasing interest rates, interest rates on its borrowings could increase without limitation by caps, while the interest rates on its mortgage assets are generally limited by caps. This problem will be magnified to the extent the Company acquires mortgage assets that are not fully indexed. Further, some adjustable-rate mortgage assets may be subject to periodic payment caps that result in some portion of the interest being deferred and added to the principal outstanding. This could result in receipt by the Company of less cash income on its adjustable-rate mortgage assets than is required to pay interest

on the related borrowings. These factors could lower the Company’s net interest income or cause a net loss during periods of rising interest rates, which would negatively impact the Company’s financial condition, cash flows, and results of operations.

The Company intends to fund a substantial portion of its acquisitions of adjustable-rate mortgage assets with borrowings that have interest rates based on indices and repricing terms similar to, but of somewhat shorter maturities than, the interest rate indices and repricing terms of the mortgage assets. Thus, the Company anticipates that in most cases the interest rate indices and repricing terms of its mortgage assets and its funding sources will not be identical, thereby creating an interest rate mismatch between assets and liabilities. While the historical spread between relevant short-term interest rate indices has been relatively stable, there have been periods, especially during the 1979-1982 and 1994 interest rate environments, when the spread between such indices was volatile. During periods of changing interest rates, such interest rate mismatches could negatively impact the Company’s financial condition, cash flows and results of operations.

Prepayment rates generally increase when prevailing interest rates fall below the interest rates on existing mortgage assets. In addition, prepayment rates generally increase when the difference between long-term and short-term interest rates declines. Prepayments of mortgage assets could adversely affect the Company’s results of operations in several ways. The Company anticipates that a substantial portion of its adjustable-rate mortgage assets may bear initial ‘‘teaser’’ interest rates that are lower than their ‘‘fully indexed’’ rates (the applicable index plus a margin). In the event that such an adjustable-rate mortgage asset is prepaid prior to or soon after the time of adjustment to a fully indexed rate, the Company will have held the mortgage asset while it was less profitable and lost the opportunity to receive interest at the fully indexed rate over the expected life of the adjustable-rate mortgage asset. In addition, the prepayment of any mortgage asset that had been purchased at a premium by the Company would result in the immediate write-off of any remaining capitalized premium amount and consequent reduction of the Company’s net interest income by such amount. Finally, in the event that the Company is unable to acquire new mortgage assets to replace the prepaid mortgage assets, its financial condition, cash flow and results of operations could be materially adversely affected.

Effect on Fair Value. Another component of interest rate risk is the effect changes in interest rates will have on the market value of the Company’s assets. This is the risk that the market value of the Company’s assets will increase or decrease at different rates than that of the Company’s liabilities, including its hedging instruments.

The Company primarily assesses its interest rate risk by estimating the duration of its assets and the duration of its liabilities, including all hedging instruments. Duration essentially measures the market price volatility of financial instruments as interest rates change. The Company generally calculates duration using various financial models and empirical data and different models and methodologies can produce different duration numbers for the same securities.

The following sensitivity analysis table shows the estimated impact on the fair value of the Company’s interest rate sensitive investments, net of its hedging instruments and reverse repurchase agreement liabilities, assuming rates instantaneously fall one hundred basis points and rise one hundred basis points. Interest rate sensitive investments currently include fixed income trading and available-for-sale securities. (Dollars are in thousands except per share amounts.)

	Fair Value for Scenario Shown
	Interest Rates Fall 100 Basis Points			Unchanged		Interest Rates Rise 100 Basis Points

Interest Rate Sensitive Instruments After Hedging Instruments	$	217,900		$	247,993	$	234,216

Change in Fair Value	$	(30,093	)	—		$	(13,777	)
Change as a Percent of Fair Value of Interest Rate Sensitive Investments	(0.87		)%	—		(0.40		)%
Change as a Percent of Stockholders’ Equity	(14.59		)%	—		(6.68		)%
Change on a Per Share Basis	($1.01		)	—		($0.46		)

It is important to note that the impact of changing interest rates on fair value can change significantly when interest rates change beyond one hundred basis points from current levels. Therefore, the volatility in fair value for the Company could increase significantly when interest rates change beyond one hundred basis points. In addition, there are other factors

that impact the fair value of the Company’s interest rate sensitive investments and hedging instruments, such as the shape of the yield curve, market expectations as to future interest rate changes and other market conditions. Accordingly, there may be differences between the fair value changes shown above and actual changes in fair value as interest rates change, and those differences may be material.

The Company has established an interest rate risk management policy that is intended to mitigate the negative impact of changing interest rates. The Company generally intends to mitigate interest rate risk by targeting the difference between the market weighted average duration on its mortgage related assets funded with secured borrowings to the market weighted average duration of such borrowings to plus or minus one year or less, taking into account all hedging transactions. The Company generally does not intend to have any specific duration target for the portion its mortgage related assets that are not funded by secured borrowings.

There can be no assurance that the Company will be able to limit such duration differences and there may be periods of time when the duration difference will be greater than one year.

Equity Price Risk

Another component of market risk for the Company is equity price risk. This is the risk that the market value of the Company’s equity investments will decrease. The following table shows the impact on the Company’s fair value as the price of its equity securities change assuming price decreases of 10% and increases of 10%. Actual price decreases or increases may be greater or smaller. (Dollars are in thousands except per share amounts.)

	Fair Value for Scenario Shown
	Prices Decrease 10%			Unchanged		Prices Increase 10%

Equity Investments	$	3,817		$	4,241	$	4,665

Change in Fair Value	(424		)	—		424
Change as a Percent of Fair Value	(10		)%	—		10		%
Change as a Percent of Stockholders’ Equity	(0.2		)%	—		0.2		%
Change on a Per Share Basis	(0.01		)	—		0.01

Although there is no direct link between changes in fair value and changes in earnings in many cases, a decline in fair value for the Company may translate into decreased earnings over the remaining life of the investment portfolio.

If the fair market value of the Company’s portfolio were to decline significantly, the Company’s overall liquidity may be impaired which could result in the Company being required to sell assets at losses.

The Company’s analysis of risks is based on management’s experience, estimates, models and assumptions. These analyses rely on models of financial information which utilize estimates of fair value and interest rate sensitivity. Actual economic conditions or implementation of investment decisions by the Manager may produce results that differ significantly from the estimates and assumptions used in the Company’s 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 contained in the Private Securities Litigation Reform Act of 1995.

ITEM 4. CONTROLS AND PROCEDURES

(a) Evaluation of disclosure controls and procedures.

Under the supervision and with the participation of our management, including the Company’s Chief Executive Officer and Chief Financial Officer, we evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-14(c) under the Exchange Act) as of a date (the “Evaluation Date”)

within 90 days prior to the filing date of this quarterly report on Form 10Q. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of the Evaluation Date, our disclosure controls and procedures are effective in timely alerting them to the material information relating to us required to be included in our periodic filings.

(b) Changes in disclosure controls and procedures.

There were no significant changes made in our internal controls during the period covered by this report or, to our knowledge, in other factors that could significantly affect these internal controls subsequent to the date of their evaluation.

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

None.

ITEM 2. CHANGES IN SECURITIES

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Not Applicable.

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

None.

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

a) Exhibits

The exhibits listed on the Exhibit List, which appears below following the signature page, are included or incorporated by reference in this Quarterly Report.

b) Reports on Form 8-K

None.

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	Apex Mortgage Capital, Inc.
	(Registrant)


Dated: November 14, 2002			/s/ Philip A. Barach
	Philip A. Barach
	President and Chief Executive Officer
	(Principal Executive Officer)


Dated: November 14, 2002		/s/ David S. DeVito
	David S. DeVito
	Chief Financial Officer
	(Principal Accounting Officer)

CERTIFICATIONS

I, Philip A. Barach, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Apex Mortgage Capital, Inc.;

2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;

4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

b) evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and

c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (and persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

6. The registrant’s other certifying officers and I have indicated in this quarterly report whether there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: November 14, 2002	/s/ Philip A. Barach
	Philip A. Barach
	President and Chief Executive Officer

I, David S. DeVito, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Apex Mortgage Capital, Inc.;

b) evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and

c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

Date: November 14, 2002	/s/ David S. DeVito
	David S. DeVito
	Chief Financial Officer and Controller

EXHIBIT INDEX

Pursuant to Item 601(a)(2) of Regulation S-K, this exhibit index immediately precedes the exhibits.

The following exhibits are part of this Quarterly Report of Form 10-Q (and are numbered in accordance with Item 601 of Regulation S-K).

Exhibit No.		Description

3.1		Articles of Amendment and Restatement of the Company, as filed with the State Department of Assessments and Taxation of Maryland on November 25, 1997, (previously filed as Exhibit 3.1 to the Company’s Registration Statement on Form S-11, Commission File No. 333-36069, Amendment No. 3, filed November 21, 1997 and incorporated herein by reference).
3.2		Articles Supplementary relating to the Company’s Series A Junior Participating Preferred Stock, as filed with the State Department of Assessments and Taxation of the State of Maryland on July 26, 1999 (previously filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K, dated June 30, 1999 and filed July 23, 1999, and incorporated herein by reference).
3.3		Amended and Restated Bylaws of the Company (previously filed as Exhibit 4.4 to the Company’s S-2/A filed on November 27, 2001 and incorporated herein by reference).
4.1		Form of Share Certificate for our common stock (previously filed as Exhibit 4.3 to the Company’s Current Report on Form 8-K, dated June 30, 1999 and filed July 27, 1999, and incorporated herein by reference).
4.2		Shareholder Rights Agreement between the Company and The Bank of New York, as Rights Agent (including as Exhibit B the form of Rights Certificate) (previously filed as Exhibit 4.1 to the Company’s Current Report on Form 8-K, dated June 30, 1999 and filed July 27, 1999, and incorporated herein by reference).
10.1		Form of Management Agreement between the Company and TCW Investment Management Company (previously filed as Exhibit 10.1 to the Company’s Registration Statement on Form S-11, Commission File No. 333-36069, Amendment No. 3, filed November 21, 1997 and incorporated herein by reference).
10.2		First Amendment to Management Agreement between the Company and TCW Investment Management Company dated December 16, 1998 (previously filed as Exhibit 10.1 to the Company’s Annual Report on Form 10-K405 for the year ended December 31, 1998, filed March 31, 1999, and incorporated herein by reference).
10.3		Second Amendment to Management Agreement between the Company and TCW Investment Management Company entered into as of December 16, 1999 (previously filed as Exhibit 10.1 to the Company’s Annual Report on Form 10K405 for the year ended December 31, 1999, filed March 30, 2000, and incorporated herein by reference).
10.4		1997 Stock Option Plan, (previously filed as Exhibit 10.6 to the Company’s Registration Statement on Form S-11, Commission File No. 333-36069, Amendment No. 3, filed November 21, 1997 and incorporated herein by reference).
10.5		Amended and Restated 1997 Stock Option Plan, (previously filed as Exhibit 10.6 to the Company’s Annual Report on Form 10K405 for the year ended December 31, 1998, filed March 31, 1999 and incorporated herein by reference).
10.6		Amended and Restated 1997 Stock Option Plan, as amended December 13, 2001 (previously filed as Exhibit 10.6 to the Company’s Annual Report on Form 10-K405 for the year ended December 31, 2001, filed April 1, 2002 and incorporated herein by reference).
99.1		Section 906 Certification (filed herewith).

APEX MORTGAGE CAPITAL INC 10-Q