ANNALY CAPITAL MANAGEMENT, INC. AND SUBSIDIARIES

Exhibit 12.1

Ratio of Earnings To Combined Fixed Charges And Preferred Stock Dividends and Ratio of Earnings To Fixed Charges (Unaudited)

The following table sets forth the calculation of our ratio of earnings to combined fixed charges and preferred stock dividends for the years shown:

	For the Years Ended December 31,
	2013		2012		2011		2010		2009
	(dollars in thousands)
Net income before income taxes and noncontrolling interest		3,737,911		1,771,812		402,372		1,299,769		1,996,104
Add:  Fixed charges (interest expense)(1)		1,533,008		1,560,941		1,362,721		1,163,332		1,295,762
Earnings as adjusted		5,270,919		3,332,753		1,765,093		2,463,101		3,291,866
Fixed charges (interest expense) + preferred stock dividend		1,604,976		1,600,471		1,379,575		1,181,365		1,314,263
Ratio of earnings to combined fixed charges and preferred stock dividends		3.28		2.08		1.28		2.08		2.50
Ratio of earnings to fixed charges		3.44		2.14		1.30		2.12		2.54

(1) Fixed charges include realized gains (losses) on interest rate swaps.