CAPITAL ONE FINANCIAL CORP
10-Q, 1998-08-14
PERSONAL CREDIT INSTITUTIONS
Previous: MAIN PLACE REAL ESTATE INVESTMENT TRUST /MD/, 10-Q, 1998-08-14
Next: INDIANTOWN COGENERATION FUNDING CORP, 10-Q, 1998-08-14




<PAGE>

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-Q


                                   (Mark One)
 [X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
      EXCHANGE ACT OF 1934 For the quarterly period ended June 30, 1998

                                       OR

 [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
     EXCHANGE ACT OF 1934 For the transition period from _________ to _________.


                         Commission file number 1-13300


                        CAPITAL ONE FINANCIAL CORPORATION
- - --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


         Delaware                                                54-1719854
- - --------------------------------------------------------------------------------
(State or other jurisdiction of                               (I.R.S. Employer
incorporation or organization)                               Identification No.)


2980 Fairview Park Drive, Suite 1300, Falls Church, Virginia         22042-4525
- - --------------------------------------------------------------------------------
(Address of principal executive offices)                             (Zip Code)


- - --------------------------------------------------------------------------------
                                 (703) 205-1000
- - --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)


                                (Not Applicable)
- - --------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report)

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),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.
Yes X   No
   ----   ----

As of July 31, 1998,  there were 66,074,304  shares of the  registrant's  Common
Stock, par value $.01 per share, outstanding.


<PAGE>


                        CAPITAL ONE FINANCIAL CORPORATION
                                    FORM 10-Q

                                      INDEX
- - --------------------------------------------------------------------------------


                                  June 30, 1998


<TABLE>
<CAPTION>
                                                                                         Page
                                                                                         ----
<S>         <C>                                                                          <C>
PART I.     FINANCIAL INFORMATION

            Item 1.      Financial Statements (unaudited):
                              Condensed Consolidated Balance Sheets....................    3
                              Condensed Consolidated Statements of Income..............    4
                              Condensed Consolidated Statements of Changes
                                in Stockholders' Equity................................    5
                              Condensed Consolidated Statements of
                                 Cash Flows............................................    6
                              Notes to the Condensed Consolidated Financial
                                Statements.............................................    7

            Item 2.      Management's Discussion and Analysis
                              of Financial Condition and Results of
                              Operations...............................................   11

PART II.    OTHER INFORMATION

            Item 6.      Exhibits and Reports on Form 8-K..............................   29

                         Signatures....................................................   29
</TABLE>


<PAGE>


Item 1.

<TABLE>
<CAPTION>

CAPITAL ONE FINANCIAL CORPORATION
Condensed Consolidated Balance Sheets
(dollars in thousands, except per share data) (unaudited)
                                                                             June 30           December 31
                                                                               1998               1997
- - ---------------------------------------------------------------------- ------------------- ----------------

<S>                                                                     <C>                 <C>
Assets:
Cash and due from banks                                                 $        8,463      $        5,039
Federal funds sold and resale agreements                                                           173,500
Interest-bearing deposits at other banks                                        30,926              59,184
- - ---------------------------------------------------------------------- ------------------- ----------------
   Cash and cash equivalents                                                    39,389             237,723
Securities available for sale                                                1,431,091           1,242,670
Consumer loans                                                               5,140,340           4,861,687
   Less:  Allowance for loan losses                                           (213,000)           (183,000)
- - ---------------------------------------------------------------------- ------------------- ----------------
Net loans                                                                    4,927,340           4,678,687
Premises and equipment, net                                                    188,727             162,726
Interest receivable                                                             45,866              51,883
Accounts receivable from securitizations                                       836,274             588,781
Other                                                                          182,751             115,809
- - ---------------------------------------------------------------------- ------------------- ----------------
   Total                                                                $    7,651,438      $    7,078,279
- - ---------------------------------------------------------------------- ------------------- ----------------

Liabilities:
Interest-bearing deposits                                               $    1,287,402      $    1,313,654
Other borrowings                                                               959,480             796,112
Senior notes                                                                 3,709,404           3,332,778
Deposit notes                                                                   99,996             299,996
Interest payable                                                                83,167              68,448
Other                                                                          345,037             276,368
- - ---------------------------------------------------------------------- ------------------- ----------------
   Total liabilities                                                         6,484,486           6,087,356

Guaranteed Preferred Beneficial Interests In
  Capital One Bank's Floating Rate Junior
  Subordinated Capital Income Securities:                                       97,791              97,664

Stockholders' Equity:
Preferred stock, par value $.01 per share; authorized
   50,000,000 shares, none issued or outstanding
Common stock, par value $.01 per share; authorized
   300,000,000 shares, 66,558,730 and 66,557,230
   issued as of June 30, 1998 and December 31, 1997, respectively                  666                 666
Paid-in capital, net                                                           561,518             513,561
Retained earnings                                                              547,485             425,140
Cumulative other comprehensive income                                            3,421               2,539
     Less: Treasury stock, at cost; 1,020,608 and 1,188,134
         shares as of June 30, 1998 and December 31, 1997,
         respectively                                                          (43,929)            (48,647)
- - ---------------------------------------------------------------------- ------------------- ----------------
    Total stockholders' equity                                                1,069,161             893,259
- - ---------------------------------------------------------------------- ------------------- ----------------
    Total liabilities and stockholders' equity                           $    7,651,438      $    7,078,279
- - ---------------------------------------------------------------------- ------------------- ----------------
</TABLE>

See notes to the condensed consolidated financial statements.


<PAGE>

<TABLE>
<CAPTION>

CAPITAL ONE FINANCIAL  CORPORATION Condensed  Consolidated  Statements of Income
(in thousands, except per share data) (unaudited)

                                                               Three Months Ended                 Six Months Ended
                                                                  June 30                           June 30
- - --------------------------------------------------- ---------------- --------------- ---------------- --------------
                                                           1998           1997            1998             1997
- - --------------------------------------------------- ---------------- --------------- ---------------- --------------

<S>                                                   <C>              <C>             <C>              <C>
Interest Income:
Consumer loans, including fees                        $    245,129     $    143,485    $    474,767     $    289,997
Federal funds sold and resale agreements                     2,140            2,613           7,218            8,277
Other                                                       24,169           20,772          47,495           37,190
- - --------------------------------------------------- ---------------- --------------- ---------------- --------------
  Total interest income                                    271,438          166,870         529,480          335,464

Interest Expense:
Deposits                                                    13,635            8,635          27,773           19,072
Other borrowings                                            20,375           10,453          36,428           16,977
Senior and deposit notes                                    67,704           64,523         130,733          127,959
- - --------------------------------------------------- ---------------- --------------- ---------------- --------------
  Total interest expense                                   101,714           83,611         194,934          164,008
- - --------------------------------------------------- ---------------- --------------- ---------------- --------------
Net interest income                                        169,724           83,259         334,546          171,456
Provision for loan losses                                   59,013           46,776         144,879           95,963
- - --------------------------------------------------- ---------------- --------------- ---------------- --------------
Net interest income after provision for loan losses        110,711           36,483         189,667           75,493

Non-Interest Income:
Servicing and securitizations                              155,412          148,562         324,067          318,595
Service charges                                            128,191           57,278         241,515          110,926
Interchange                                                 20,371           11,405          35,170           20,720
Other                                                       24,979           11,797          44,100           21,858
- - --------------------------------------------------- ---------------- --------------- ---------------- --------------
  Total non-interest income                                328,953          229,042         644,852          472,099

Non-Interest Expense:
Salaries and associate benefits                            113,428           69,287         221,381          139,923
Marketing                                                   85,811           44,995         160,811           99,046
Communications and data processing                          34,840           24,320          64,203           46,110
Supplies and equipment                                      32,368           18,406          54,983           36,479
Occupancy                                                   11,090            7,388          21,734           15,189
Other                                                       54,299           37,659          97,607           78,855
- - --------------------------------------------------- ---------------- --------------- ---------------- --------------
  Total non-interest expense                               331,836          202,055         620,719          415,602
- - --------------------------------------------------- ---------------- --------------- ---------------- --------------
Income before income taxes                                 107,828           63,470         213,800          131,990
Income taxes                                                40,975           24,118          81,244           50,156
- - --------------------------------------------------- ---------------- --------------- ---------------- --------------
Net income                                            $     66,853     $     39,352    $    132,556     $     81,834
- - --------------------------------------------------- ---------------- --------------- ---------------- --------------
Basic earnings per share                              $       1.02     $       0.59    $       2.02     $       1.23
- - --------------------------------------------------- ---------------- --------------- ---------------- --------------
Diluted earnings per share                            $       0.96     $       0.58    $       1.92     $       1.21
- - --------------------------------------------------- ---------------- --------------- ---------------- --------------
Dividends paid per share                              $       0.08     $       0.08    $       0.16     $       0.16
- - --------------------------------------------------- ---------------- --------------- ---------------- --------------
</TABLE>

See notes to the condensed consolidated financial statements.



<PAGE>


<TABLE>
<CAPTION>

CAPITAL ONE FINANCIAL CORPORATION
Condensed Consolidated Statements of Changes in Stockholders' Equity 
(dollars in thousands, except per share data) (unaudited)

                                                                                     Cumulative
                                                                                        Other                      Total
                                        Common Stock        Paid-In     Retained    Comprehensive    Treasury  Stockholders'
                                     Shares     Amount   Capital, Net   Earnings       Income         Stock        Equity
- - ----------------------------------------------------------------------------------------------------------------------------

<S>                                <C>          <C>      <C>          <C>              <C>         <C>          <C>
Balance, December 31, 1996         66,325,261   $  663   $  481,383   $  256,396       $  1,949                 $   740,391
Comprehensive income:
 Net income                                                               81,834                                     81,834
  Other comprehensive income, net of income tax
     Unrealized gains on securities net of income                                         (1,651)                     (1,651)
      taxes of $857
     Foreign currency translation adjustments                                               153                         153
                                                                                        --------                  ----------
 Other comprehensive income                                                             ( 1,498)                     (1,498)
                                                                                                                  ----------
Comprehensive income                                                                                                 80,336
Cash dividends - $.16 per share                                          (10,334)                                   (10,334)
Issuances of common stock              85,299        1        2,421                                                   2,422
Exercise of stock options              74,171        1        1,412                                                   1,413
Tax benefit from stock awards                                   221                                                     221
Restricted stock, net                    (121)                   54                                                      54
Common stock issuable
 under incentive plan                                         6,462                                                   6,462
- - ----------------------------------------------------------------------------------------------------------------------------
Balance, June 30, 1997             66,484,610   $  665   $  491,953   $  327,896       $    451                 $   820,965
- - ----------------------------------------------------------------------------------------------------------------------------

Balance, December 31, 1997         66,557,230   $  666   $  513,561   $  425,140       $  2,539   $  (48,647)   $   893,259

Comprehensive income:
 Net income                                                              132,556                                    132,556
  Other comprehensive income, net of income tax
   Unrealized gains on securities net of income
    taxes of $839, net of reclassification
    adjustment of $27, net of income taxes of $17                                         1,370                       1,370
   Foreign currency translation adjustments                                                (488)                       (488)
                                                                                        --------                  ----------
 Other comprehensive income                                                                 882                         882
                                                                                                                  ----------
Comprehensive income                                                                                                133,438
Cash dividends - $.16 per share                                          (10,211)                                   (10,211)
Purchases of treasury stock                                                                          (12,354)       (12,354)
Issuances of common stock                                       670                                    2,764          3,434
Exercise of stock options               1,500                (9,506)                                  14,308          4,802
Tax benefit from stock awards                                   280                                                     280
Restricted stock, net                                            18                                                      18
Common stock issuable
 under incentive plan                                        56,495                                                  56,495
- - ----------------------------------------------------------------------------------------------------------------------------
Balance, June 30, 1998             66,558,730   $  666   $  561,518   $  547,485       $  3,421   $  (43,929)   $ 1,069,161
- - ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

See notes to the condensed consolidated financial statements.



<PAGE>


<TABLE>
<CAPTION>

CAPITAL ONE FINANCIAL CORPORATION
Condensed Consolidated Statements of Cash Flows
(in thousands) (unaudited)

                                                                          Six Months Ended
                                                                             June 30
- - ------------------------------------------------------------- -------------------- -------------------
                                                                      1998                 1997
- - ------------------------------------------------------------- -------------------- -------------------

<S>                                                               <C>                 <C>
Operating Activities:
Net income                                                        $      132,556      $        81,834
Adjustments to reconcile net income to cash provided by operating activities:
     Provision for loan losses                                           144,879               95,963
     Depreciation and amortization, net                                   35,552               23,929
     Stock compensation plans                                             56,513                6,516
     Decrease in interest receivable                                       6,017               30,455
     Increase in accounts receivable from securitizations               (247,493)            (226,718)
     Increase in other assets                                            (72,871)             (28,136)
     Increase (decrease) in interest payable                              14,719               (8,101)
     Increase in other liabilities                                        68,669               57,889
- - ------------------------------------------------------------- -------------------- -------------------
       Net cash provided by operating activities                         138,541               33,631
- - ------------------------------------------------------------- -------------------- -------------------

Investing Activities:
Purchases of securities available for sale                              (706,466)            (653,916)
Proceeds from maturities of securities available for sale                423,726              396,580
Proceeds from sales of securities available for sale                     102,269
Proceeds from securitization of consumer loans                         1,628,598            1,031,456
Net increase in consumer loans                                        (2,051,538)            (417,989)
Recoveries of loans previously charged off                                29,408               10,520
Additions of premises and equipment, net                                 (61,515)             (31,221)
- - ------------------------------------------------------------- -------------------- -------------------
       Net cash (used for) provided by investing activities             (635,518)             335,430
- - ------------------------------------------------------------- -------------------- -------------------

Financing Activities:
Net decrease in interest-bearing deposits                                (26,252)             (73,221)
Net increase (decrease) in other borrowings                              163,368             (237,249)
Issuances of senior notes                                              1,009,522              480,000
Maturities of senior and deposit notes                                  (833,666)            (705,436)
Issuances of preferred beneficial interests                                                    97,428
Proceeds from exercise of stock options                                    4,802                1,413
Net proceeds from issuances of common stock                                3,434                2,422
Purchases of treasury stock                                              (12,354)
Dividends paid                                                           (10,211)             (10,334)
- - ------------------------------------------------------------- -------------------- -------------------
       Net cash provided by (used for) financing activities              298,643             (444,977)
- - ------------------------------------------------------------- -------------------- -------------------

Decrease in cash and cash equivalents                                   (198,334)             (75,916)
Cash and cash equivalents at beginning of period                         237,723              528,976
- - ------------------------------------------------------------- -------------------- -------------------
Cash and cash equivalents at end of period                        $       39,389      $       453,060
- - ------------------------------------------------------------- -------------------- -------------------
</TABLE>


See notes to the condensed consolidated financial statements.


<PAGE>


CAPITAL ONE FINANCIAL CORPORATION
Notes to the  Condensed  Consolidated  Financial  Statements  June 30,  1998 
(in thousands, except per share data) (unaudited)

Note A:  Basis of Presentation

     The consolidated  financial  statements include the accounts of Capital One
Financial Corporation (the "Corporation") and its subsidiaries.  The Corporation
is a holding  company  whose  subsidiaries  provide a variety  of  products  and
services to  consumers.  The  principal  subsidiaries  are Capital One Bank (the
"Bank"),  which  offers  credit card  products,  and Capital  One,  F.S.B.  (the
"Savings Bank"),  which provides certain consumer lending and deposit  services.
The  Corporation  and  its  subsidiaries  are  collectively  referred  to as the
"Company."

     The  accompanying  unaudited  consolidated  financial  statements have been
prepared in accordance with generally accepted  accounting  principles  ("GAAP")
for interim  financial  information  and with the  instructions to Form 10-Q and
Article  10 of  Regulation  S-X.  Accordingly,  they do not  include  all of the
information and footnotes required by GAAP for complete  consolidated  financial
statements. In the opinion of management,  all adjustments (consisting of normal
recurring  accruals)  considered  necessary  for a fair  presentation  have been
included.  The  preparation  of financial  statements  in  conformity  with GAAP
requires  management to make estimates and  assumptions  that affect the amounts
reported in the financial  statements  and  accompanying  notes.  Actual results
could  differ  from these  estimates.  Operating  results  for the three and six
months ended June 30, 1998 are not necessarily indicative of the results for the
year  ending  December  31,  1998.  The  notes  to  the  consolidated  financial
statements  contained  in the  Annual  Report  on Form  10-K for the year  ended
December  31,  1997  should  be  read  in  conjunction   with  these   condensed
consolidated  financial  statements.  All significant  intercompany balances and
transactions  have been  eliminated.  Certain  prior  period  amounts  have been
reclassified to conform to the 1998 presentation.
Note B:  Significant Accounting Policies

Cash and Cash Equivalents

     Cash paid for  interest for the six months ended June 30, 1998 and 1997 was
$180,215  and  $172,109,  respectively.  Cash paid for income  taxes for the six
months ended June 30, 1998 and 1997 was $136,275 and $64,095, respectively.

Consumer Loans

     In the  fourth  quarter  of 1997,  the  Company  recognized  the  estimated
uncollectible portion of finance charge and fee income receivables. In addition,
in the fourth quarter of 1997, the Company modified its methodology for charging
off credit card loans (net of any  collateral)  to 180 days  past-due,  from the
prior  practice  of  charging  off loans  during the next  billing  cycle  after
becoming 180 days past-due.

Earnings Per Share

     In February 1997, the Financial  Accounting Standards Board ("FASB") issued
Statement of Financial  Accounting  Standards  ("SFAS") No. 128,  "Earnings  per
Share" ("SFAS 128") which became effective for periods ending after December 15,
1997,  including  interim periods.  SFAS 128 replaced the calculation of primary
and fully diluted  earnings per share with basic and diluted earnings per share.
Unlike primary earnings per share, basic earnings per share is based only on the
weighted  average  number of common shares  outstanding,  excluding any dilutive
effects of options and restricted  stock.  Diluted earnings per share is similar
to the previously  reported fully diluted earnings per share and is based on the
weighted  average  number of common  and  common  equivalent  shares,  including
dilutive  stock  options  and  restricted  stock  outstanding  during  the year.
Earnings per share  amounts for all prior  periods have been restated to conform
to SFAS 128 requirements.



<PAGE>


Comprehensive Income

     As of  January  1, 1998,  the  Company  adopted  SFAS No.  130,  "Reporting
Comprehensive  Income"  ("SFAS  130"),  which  establishes  new  rules  for  the
reporting  and  display of  comprehensive  income and its  components.  SFAS 130
requires unrealized gains or losses on available-for-sale securities and foreign
currency  translation  adjustments,   which  prior  to  adoption  were  reported
separately  in  stockholders'  equity,  to be  included  in other  comprehensive
income.  The adoption of SFAS 130 had no impact on the  Company's  net income or
stockholders'  equity.  Prior year amounts have been  reclassified to conform to
SFAS 130 requirements.

Note C:  Borrowings

     In July 1998, the Corporation filed a Shelf Registration  Statement on Form
S-3 with the  Securities  and  Exchange  Commission  for the  issuance  of up to
$425,000 aggregate  principal amount of senior and subordinated debt,  preferred
stock and common stock,  which was declared  effective on July 14, 1998. In July
1998, the Corporation  issued $200,000 of 10-year  unsecured  senior notes under
this shelf  registration.  Existing  unsecured  senior debt  outstanding  of the
Corporation  under  a prior  shelf  registration  of  $200,000  totals  $125,000
maturing in 2003.

Note D:  Comprehensive Income

Comprehensive  income for the three  months  ended June 30, 1998 and 1997 was as
follows:
<TABLE>
<CAPTION>

                                                  Three Months Ended
                                                       June 30
- - --------------------------------------- ----------------------------------------
                                                 1998               1997
- - --------------------------------------- -------------------- -------------------
<S>                                           <C>               <C>
Comprehensive Income:
  Net income                                  $    66,853       $    39,352
  Other comprehensive income                        1,096             3,194
- - --------------------------------------- -------------------- -------------------
Total comprehensive income                    $    67,949       $    42,546
- - --------------------------------------- -------------------- -------------------
</TABLE>

Note E:  Associate Stock Plans

     In April  1998,  stockholders  approved an  increase  of  3,250,000  shares
available for issuance under the 1994 Stock  Incentive Plan. With this approval,
a December 18, 1997 grant  ("EntrepreneurGrant  II") to senior management became
effective at the then market  price of $48.75 per share.  Included in this grant
were  1,143,221  performance-based  options  granted  to  certain  key  managers
(including  685,755 options to the Company's Chief Executive Officer ("CEO") and
Chief  Operating  Officer  ("COO") ), which vested in April 1998 when the market
price of the  Company's  stock  remained  at or above  $84.00  for at least  ten
trading days in a 30 consecutive  calendar day period.  The remaining 223,900 of
the options included in this grant vest in full,  regardless of the stock price,
on December 18, 2000 or earlier upon a change of control of the Company.

     In June 1998, the Company's  Board of Directors  approved a grant to senior
management  ("EntrepreneurGrant  III").  Included  in this  grant  were  870,632
performance-based  options  granted to certain key managers  (including  666,680
options to the  Company's CEO and COO) at the then market price of $101.3125 per
share.  The  Company's  CEO and COO gave up 100,000 and 66,670  vested  options,
respectively,   (valued   at   $8,760   in   total)   in   exchange   for  their
EntrepreneurGrant III options. Other members of senior management gave up future
cash  compensation for each of the next three years in exchange for the options.
All options made under this grant will vest if the Company's  stock reaches $175
per share for at least ten trading days in a 30 consecutive  calendar day period
by June 11, 2001 or earlier upon a change of control of the Company.

     In April 1998, the Company  granted  445,084  options to all associates not
granted  options  in  the  above  mentioned   entrepreneurial   grants.  Certain
associates were granted  options in exchange for giving up future  compensation.
Other  associates  were  granted a set number of  options.  These  options  were
granted at the then  market  price of $95.125  per share and vest,  in full,  on
April 30, 2001 or earlier upon a change of control of the Company.

     The Company  recognized $56,495 and $6,462 of compensation cost relating to
its  associate  stock  plans for the six months  ended  June 30,  1998 and 1997,
respectively.

     In July 1998, the Company's Board of Directors voted to repurchase up to an
additional  1.5 million  shares of the Company's  common stock over the next two
years,  pursuant to the July 1997 repurchase  program,  in order to mitigate the
dilutive  impact of shares  issuable  under its benefits  plans,  including  its
Associate Stock Purchase Plan,  dividend  reinvestment and stock incentive plans
and other incentive plans.
<PAGE>

Note F:  Earnings Per Share

The following table sets forth the computation of basic and diluted earnings per
share:
<TABLE>
<CAPTION>

                                                      Three Months Ended           Six Months Ended
                                                           June 30                     June 30
- - ------------------------------------------------- ------------------------- --------------------------
(shares in thousands)                                 1998         1997          1998           1997
- - ------------------------------------------------- ------------ ------------ ------------- ------------
<S>                                                <C>          <C>           <C>         <C>
Numerator:
Net income                                         $  66,853    $   39,352    $  132,556   $   81,834

Denominator:
Denominator for basic earnings per share -
   Weighted-average shares                            65,537        66,428        65,483       66,382

   Effect of dilutive securities:
     Stock options                                     3,990         1,177         3,564        1,279
     Restricted stock                                                    3             2            4
- - ------------------------------------------------- ------------ ------------ ------------- ------------
     Dilutive potential common shares                  3,990         1,180         3,566        1,283

   Denominator for diluted earnings per share -
     Adjusted weighted-average shares                 69,527        67,608        69,049       67,665
- - ------------------------------------------------- ------------ ------------ ------------- ------------

Basic earnings per share                           $    1.02    $    0.59     $     2.02   $     1.23
- - ------------------------------------------------- ------------ ------------ ------------- ------------

Diluted earnings per share                         $    0.96    $    0.58     $     1.92   $     1.21
- - ------------------------------------------------- ------------ ------------ ------------- ------------
</TABLE>

Note G:  Purchase of Summit Acceptance Corporation

     In July 1998, the Company signed an agreement to acquire Summit  Acceptance
Corporation,  based in Dallas,  Texas.  Summit is a subprime  automobile finance
lender with approximately 180 employees and serviced loans of approximately $260
million as of June 30, 1998. The acquisition  price for Summit was approximately
$55 million which was paid through the issuance of the  Company's  stock on July
31,  1998.  The  acquisition  will  be  accounted  for  as a  purchase  business
combination and goodwill of approximately  $70 million will be amortized over 15
years.

Note H:  Commitments and Contingencies

     In  connection  with the  transfer of  substantially  all of Signet  Bank's
credit  card  business to the Bank in  November  1994,  the Company and the Bank
agreed to  indemnify  Signet Bank (which has since been  acquired by First Union
Bank on November  30,  1997) for  certain  liabilities  incurred  in  litigation
arising from that business,  which may include liabilities,  if any, incurred in
the purported class action case described below.

     During 1995, the Company and the Bank became  involved in a purported class
action suit relating to certain  collection  practices engaged in by Signet Bank
and,  subsequently,  by the Bank. The complaint in this case alleges that Signet
Bank  and/or the Bank  violated  a variety  of  California  state  statutes  and
constitutional  and common law duties by filing collection  lawsuits,  obtaining
judgements  and pursuing  garnishment  proceedings  in the Virginia state courts
against defaulted credit card customers who were not residents of Virginia. This
case was filed in the  Superior  Court of  California  in the County of Alameda,
Southern Division, on behalf of a class of California  residents.  The complaint
in this case seeks unspecified statutory damages, compensatory damages, punitive
damages,  restitution,  attorneys'  fees and costs,  a permanent  injunction and
other equitable relief.

     In February 1997, the  California  court entered  judgement in favor of the
Bank on all of the plaintiffs'  claims.  The plaintiffs have appealed the ruling
to the California Court of Appeal First Appellate  District  Division 4, and the
appeal is pending.

         Because no specific  measure of damages is demanded in the complaint of
the California  case and the trial court entered  judgement in favor of the Bank
before the parties completed any significant  discovery,  an informed assessment
of the  ultimate  outcome of this case  cannot be made at this time.  Management
believes,  however,  that there are  meritorious  defenses  to this  lawsuit and
intends to continue to defend it vigorously.

     The Company is commonly  subject to various  other  pending and  threatened
legal actions arising from the conduct of its normal business activities. In the
opinion of management,  the ultimate aggregate liability, if any, arising out of
any pending or threatened  action will not have a material adverse effect on the
consolidated  financial  condition of the Company. At the present time, however,
management is not in a position to determine  whether the  resolution of pending
or threatened litigation will have a material effect on the Company's results of
operations in any future reporting period.
<PAGE>

Note I:  Recent Accounting Pronouncements

     In June 1998,  the FASB  issued  SFAS No. 133  "Accounting  for  Derivative
Instruments  and  Hedging  Activities"  ("SFAS  133"),  which is  required to be
adopted in years  beginning after June 15, 1999. SFAS 133 permits early adoption
as of the  beginning of any fiscal  quarter  after its  issuance.  SFAS 133 will
require the Company to recognize  all  derivatives  on the balance sheet at fair
value.  Derivatives  that are not hedges must be adjusted to fair value  through
income.  If the  derivative  is a hedge,  depending  on the nature of the hedge,
changes in the fair  value of  derivatives  will  either be offset  against  the
change in fair  value of the hedged  assets,  liabilities,  or firm  commitments
through  earnings or recognized in other  comprehensive  income until the hedged
item is recognized in earnings. The ineffective portion of a derivative's change
in fair value will be  immediately  recognized in earnings.  The Company has not
yet determined what the effect of SFAS 133 will be on the earnings and financial
position of the Company.




<PAGE>


Item 2.

CAPITAL ONE FINANCIAL CORPORATION
Management's Discussion and Analysis of Financial Condition and
Results of Operations

Introduction

     Capital One Financial  Corporation (the "Corporation") is a holding company
whose subsidiaries provide a variety of products and services to consumers.  The
principal  subsidiaries  are Capital One Bank (the "Bank"),  which offers credit
card products,  and Capital One,  F.S.B.  (the "Savings  Bank"),  which provides
certain  consumer  lending  and  deposit  services.   The  Corporation  and  its
subsidiaries are collectively referred to as the "Company." As of June 30, 1998,
the Company had 13.6 million  customers  and $15.0  billion in managed  consumer
loans  outstanding and was one of the largest  providers of MasterCard and Visa
credit cards in the world. The Corporation's common stock trades on the New York
Stock Exchange under the symbol "COF" and is included in the S&P 500 Index.  The
Company's  profitability is affected by the net interest margin and non-interest
income earned on earning assets,  consumer usage patterns,  credit quality,  the
level of marketing expense and operating efficiency.

Earnings Summary

     Net income for the three  months ended June 30, 1998 of $66.9  million,  or
$.96 per share,  compares to net income of $39.4 million, or $.58 per share, for
the same  period in 1997.  All  earnings  per share  amounts  are  reported on a
diluted basis.

     The  increase  in net income is  primarily a result of an increase in asset
and account volumes and rates. Net interest income  increased $86.5 million,  or
104%,  as the net  interest  margin  increased  to 9.64% from 5.99% and  average
earning assets  increased by 27%. The provision for loan losses  increased $12.2
million, or 26%, as average reported loans increased by 30%. Non-interest income
increased  $99.9  million,  or 44%,  primarily  as a result of the  increase  in
average managed loans of 13%, a continued  shift to more fee-based  accounts and
increases in the amounts of certain fees charged.  Marketing  expense  increased
$40.8  million,  or 91%, to $85.8 million as the Company  continues to invest in
new product  opportunities.  Salaries and associate  benefits expense  increased
$44.1  million,  or 64%,  of which  $20.9  million,  or 30%,  was an increase in
compensation  expense  related  to  the  associate  stock  plans.  Supplies  and
equipment  expense  increased $14.0 million,  or 76%, of which $8.0 million,  or
44%, was due to the termination of an existing lease arrangement.  The remaining
$23.2  million,  or 34%,  increase  in  salaries  and  associate  benefits,  the
remaining $6.0 million, or 32%, increase in supplies and equipment and the $30.9
million,  or 44%, increase in other non-interest  expense (excluding  marketing)
primarily  reflected  the cost of  operations  to manage the growth in accounts.
Each  component is discussed in further  detail in  subsequent  sections of this
analysis.

     Net income for the six months  ended June 30, 1998 was $132.6  million,  or
$1.92 per share,  compared to net income of $81.8  million,  or $1.21 per share,
for the same period in 1997. This 62% increase primarily reflected the increases
in asset and account  volumes  accompanied by an increase in net interest margin
as discussed above.  Each component is discussed in further detail in subsequent
sections of this analysis.

<PAGE>


Managed Consumer Loan Portfolio

     The Company  analyzes its financial  performance on a managed consumer loan
portfolio basis. Managed consumer loan data adjusts the balance sheet and income
statement to add back the effect of  securitizing  consumer  loans.  The Company
also evaluates its interest rate exposure on a managed portfolio basis.

     The Company's  managed  consumer loan  portfolio is comprised of on-balance
sheet loans and loans held for securitization (collectively,  "reported loans"),
and  securitized  loans.  Securitized  loans are not assets of the Company  and,
therefore, are not shown on the balance sheet.

         Table 1 summarizes the Company's managed consumer loan portfolio.
<TABLE>
<CAPTION>

- - -----------------------------------------------------------------------------------------
                    TABLE 1 - MANAGED CONSUMER LOAN PORTFOLIO
- - -----------------------------------------------------------------------------------------
                                                             Three Months Ended
                                                                   June 30
- - ----------------------------------------------  -------------------- --------------------
(in thousands)                                          1998                  1997
- - ----------------------------------------------  -------------------- --------------------

<S>                                              <C>                   <C>
Period-End Balances:
On-balance sheet consumer loans                  $      5,140,340      $       3,623,952
Securitized consumer loans                              9,828,984              9,113,410
- - ----------------------------------------------  -------------------- --------------------
Total managed consumer loan portfolio            $     14,969,324      $      12,737,362
- - ----------------------------------------------  -------------------- --------------------

Average Balances:
Consumer loans held for securitization                                 $         286,813
On-balance sheet consumer loans                  $      5,213,605              3,709,747
Securitized consumer loans                              9,203,117              8,718,310
- - ----------------------------------------------  -------------------- --------------------
Total average managed consumer loan portfolio    $     14,416,722      $      12,714,870
- - ----------------------------------------------  -------------------- --------------------

                                                             Six Months Ended
                                                                  June 30
- - ----------------------------------------------  -------------------- --------------------
(in thousands)                                          1998                  1997
- - ----------------------------------------------  -------------------- --------------------

Average Balances:
Consumer loans held for securitization                                 $         199,345
On-balance sheet consumer loans                  $      4,996,983              3,828,113
Securitized consumer loans                              9,256,755              8,609,846
- - ----------------------------------------------  -------------------- --------------------
Total average managed consumer loan portfolio    $     14,253,738      $      12,637,304
- - ----------------------------------------------  -------------------- --------------------
</TABLE>

     Since   1990,   the  Company  has   actively   engaged  in  consumer   loan
securitization  transactions.  In accordance  with SFAS No. 125  "Accounting for
Transfers and Servicing of Financial Assets and  Extinguishments of Liabilities"
("SFAS  125"),  the Company  records  gains or losses on the  securitization  of
consumer loan  receivables  based on the estimated fair value of assets obtained
and  liabilities  incurred in the sale.  Gains  represent  the present  value of
estimated  excess net cash flows the Company  has  retained  over the  estimated
outstanding  period  of the  receivables  and  are  included  in  servicing  and
securitizations   income.  This  excess  cash  flow  essentially  represents  an
"interest  only" ("I/O")  strip,  consisting of the excess  finance  charges and
past-due fees over the sum of the return paid to  certificateholders,  estimated
contractual servicing fees and credit losses. However, exposure to credit losses
on the securitized  loans is  contractually  limited to these excess cash flows.
Certain  estimates  inherent in the  determination  of the fair value of the I/O
strip are influenced by factors outside the Company's control,  and as a result,
such estimates could  materially  change in the near term. Any future gains that
will be recognized  in accordance  with SFAS 125 will be dependent on the timing
and amount of future  securitizations.  The Company will continuously assess the
performance  of new and  existing  securitization  transactions  as estimates of
future cash flows change.



<PAGE>


     Table 2  indicates  the  impact of the  consumer  loan  securitizations  on
average  earning  assets,  net  interest  margin and loan yield for the  periods
presented. The Company intends to continue to securitize consumer loans.

<TABLE>
<CAPTION>
- - -----------------------------------------------------------------------------------------------------------
                       TABLE 2 - OPERATING DATA AND RATIOS
- - -----------------------------------------------------------------------------------------------------------
                                            Three Months Ended                     Six Months Ended
                                                 June 30                               June 30
- - -------------------------------- ------------------ ------------------- ----------------- -----------------
 (dollars in thousands)                 1998                1997              1998               1997
- - -------------------------------- ------------------ ------------------- ----------------- -----------------

<S>                               <C>                 <C>                 <C>               <C>
 Reported:
     Average earning assets       $     7,039,261     $    5,559,574      $   6,868,832     $    5,568,871
     Net interest margin(1)                  9.64%              5.99%              9.74%              6.16%
     Loan yield                             18.81              14.36              19.00              14.40
- - -------------------------------- ------------------ ------------------- ----------------- -----------------

 Managed:
     Average earning assets       $    16,242,378     $   14,277,884      $  16,125,587      $  14,178,717
     Net interest margin(1)                  9.84%              8.30%             10.12%              8.56%
     Loan yield                             16.85              15.17              17.15              15.31
- - -------------------------------- ------------------ ------------------- ----------------- -----------------
</TABLE>

 (1) Net  interest  margin is equal to net  interest  income  divided by average
     earning assets.


Risk Adjusted Revenue and Margin

     In originating its consumer loan  portfolio,  the Company has pursued a low
introductory  interest rate  strategy  with  accounts  repricing to higher rates
after six to 16 months from the date of origination.  The amount of repricing is
actively  managed  in an  effort  to  maximize  return  at the  consumer  level,
reflecting  the  risk  and  expected  performance  of the  account.  Separately,
accounts also may be repriced upwards or downwards based on individual  consumer
performance.  Recently, the Company has marketed low non-introductory rate cards
to a subset of the same  population.  These  products  typically  have a balance
transfer feature under which consumers can transfer balances to the Company from
their other  obligations.  The Company's  historic  managed loan growth has been
principally the result of this balance transfer  feature.  Industry  competitors
have continuously  solicited the Company's  customers with similar interest rate
strategies.  Management believes that the competition has put, and will continue
to put, additional pressure on interest rate strategies.

     By applying  its  information-based  strategies  ("IBS") and in response to
dynamic competitive pressures,  the Company also targets a significant amount of
its marketing  expense to other credit card product  opportunities.  Examples of
such products include secured cards and other customized card products including
affinity and co-branded cards, student cards and other cards targeted to certain
markets that are underserved by the Company's competitors. These products do not
have the  immediate  impact on managed  loan  balances of the  balance  transfer
products but typically  consist of lower credit limit accounts and balances that
build over time.  The terms of these  customized  card  products tend to include
annual  membership  fees and higher annual finance charge rates.  The profile of
the  consumers  targeted  for these  products,  in some cases,  may also tend to
result in higher delinquency and consequently higher past-due and overlimit fees
as a  percentage  of loan  receivables  outstanding  than the  balance  transfer
products.

     The  Company's  products are  designed  with the  objective  of  maximizing
revenue for the level of risk  undertaken.  Management  believes that comparable
measures for external  analysis are the risk adjusted  revenue and risk adjusted
margin of the portfolio. Risk adjusted revenue is defined as net interest income
and non-interest income less net charge-offs. Risk adjusted margin measures risk
adjusted  revenue as a percentage of average  earning  assets.  It considers not
only the loan yield and net interest margin,  but also the fee income associated
with these products. By deducting net charge-offs, consideration is given to the
risk inherent in these differing products.


<PAGE>


     Table 3 provides income statement data and ratios for the Company's managed
consumer  loan  portfolio.  The causes of increases and decreases in the various
components  of  risk  adjusted  revenue  are  discussed  in  further  detail  in
subsequent sections of this analysis.

<TABLE>
<CAPTION>

- - ------------------------------------------------------------------------------------------------------
                     TABLE 3 - MANAGED RISK ADJUSTED REVENUE
- - ------------------------------------------------------------------------------------------------------
                                          Three Months Ended                   Six Months Ended
                                               June 30                             June 30
- - -------------------------------- ----------------- ----------------- ----------------- ---------------
(dollars in thousands)                  1998              1997              1998              1997
- - -------------------------------- ----------------- ----------------- ----------------- ---------------

<S>                               <C>                 <C>               <C>               <C>
Managed Income Statement:
Net interest income               $    399,505        $   296,331       $   816,216       $   607,021
Non-interest income                    253,244            169,314           473,927           326,634
Net charge-offs                       (212,988)          (202,778)         (425,723)         (386,033)
- - -------------------------------- ----------------- ----------------- ----------------- ---------------
   Risk adjusted revenue          $    439,761        $   262,867       $   864,420      $    547,622
- - -------------------------------- ----------------- ----------------- ----------------- ---------------

Ratios(1):
Net interest margin                       9.84%              8.30%            10.12%            8.56%
Non-interest income                       6.24               4.74              5.88             4.61
Net charge-offs                          (5.25)             (5.68)            (5.28)           (5.45)
- - -------------------------------- ----------------- ----------------- ----------------- ---------------
   Risk adjusted margin                  10.83%              7.36%            10.72%            7.72%
- - -------------------------------- ----------------- ----------------- ----------------- ---------------
</TABLE>

(1) As a percentage of average managed earning assets.


Net Interest Income

     Net interest income is interest and past-due fees earned from the Company's
consumer  loans and  securities  less  interest  expense  on  borrowings,  which
includes interest-bearing  deposits, other borrowings and borrowings from senior
and deposit notes.

     Reported net  interest  income for the three months ended June 30, 1998 was
$169.7 million, compared to $83.3 million for the same period in the prior year,
representing  an increase of $86.4  million,  or 104%.  For the six months ended
June 30, 1998, net interest income was $334.5 million compared to $171.5 million
for the same period in 1997, representing an increase of $163.0 million, or 95%.
Average earning assets  increased 27% and 23% for the three and six months ended
June 30,  1998,  respectively,  versus the same  periods  in 1997.  The yield on
earning  assets  increased 341 and 337 basis points for the three and six months
ended June 30,  1998,  respectively,  to 15.42%  from  12.01% and to 15.42% from
12.05% as  compared  to the same  periods in the prior year.  The  increase  was
primarily  attributable  to a 445 and 460 basis  point  increase in the yield on
consumer  loans for the three and six months ended June 30, 1998,  respectively,
to 18.81% from 14.36% and to 19.00% from  14.40%,  respectively,  as compared to
the same periods in the prior year. The yield on consumer loans increased due to
an increase in the amount and  frequency of past-due fees charged as compared to
the same period in the prior year and the  Company's  continued  shift to higher
yielding  products,  especially  in  the  reported  loan  portfolio  during  the
comparable periods.



<PAGE>

     Table 4 provides  average  balance  sheet data, an analysis of net interest
income,  net interest spread (the difference between the yield on earning assets
and the cost of  interest-bearing  liabilities)  and net interest margin for the
three and six months ended June 30, 1998 and 1997.

<TABLE>
<CAPTION>

- - -------------------------------------------------------------------------------------------------------------------
                    TABLE 4 - STATEMENTS OF AVERAGE BALANCES, INCOME AND EXPENSE, YIELDS AND RATES
- - -------------------------------------------------------------------------------------------------------------------
                                                                Three Months Ended June 30
- - ------------------------------------- -------------------------------------- --------------------------------------
                                                       1998                                    1997
- - ------------------------------------- -------------------------------------- --------------------------------------
                                          Average       Income/     Yield/       Average        Income/     Yield/
(dollars in thousands)                    Balance       Expense      Rate        Balance        Expense      Rate
- - ------------------------------------- -------------- ------------ ---------- --------------- ------------ ---------
<S>                                     <C>            <C>         <C>         <C>             <C>          <C>
Assets:
Earning assets
   Consumer loans(1)                    $5,213,605     $245,129    18.81%      $3,996,560      $143,485     14.36%
   Federal funds sold and
      resale agreements                    151,275        2,140     5.66          187,650         2,613      5.57
   Other                                 1,674,381       24,169     5.77        1,375,364        20,772      6.04
- - ------------------------------------- -------------- ------------ ---------- --------------- ------------ ---------
Total earning assets                     7,039,261     $271,438    15.42%       5,559,574      $166,870     12.01%
Cash and due from banks                     22,659                                111,670
Allowance for loan losses                 (213,000)                              (118,833)
Premises and equipment, net                177,487                                182,227
Other assets                             1,079,789                                823,415
- - ------------------------------------- -------------- ------------ ---------- --------------- ------------ ---------
  Total assets                          $8,106,196                             $6,558,053
- - ------------------------------------- -------------- ------------ ---------- --------------- ------------ ---------
Liabilities and Equity:
Interest-bearing liabilities
   Deposits                             $1,193,508     $ 13,635     4.57%      $  817,936      $  8,635      4.22%
   Other borrowings                      1,318,889       20,375     6.18          694,814        10,453      6.02
   Senior and deposit notes              3,905,684       67,704     6.93        3,768,797        64,523      6.85
- - ------------------------------------- -------------- ------------ ---------- --------------- ------------ ---------
Total interest-bearing liabilities       6,418,081     $101,714     6.34%       5,281,547      $ 83,611      6.33%
Other liabilities                          553,033                                380,807
- - ------------------------------------- -------------- ------------ ---------- --------------- ------------ ---------
  Total liabilities                      6,971,114                              5,662,354
Preferred beneficial interests              97,760                                 97,503
Equity                                   1,037,322                                798,196
- - ------------------------------------- -------------- ------------ ---------- --------------- ------------ ---------
  Total liabilities and equity          $8,106,196                             $6,558,053
- - ------------------------------------- -------------- ------------ ---------- --------------- ------------ ---------
Net interest spread                                                 9.08%                                    5.68%
- - ------------------------------------- -------------- ------------ ---------- --------------- ------------ ---------
Interest income to
   average earning assets                                          15.42%                                   12.01%
Interest expense to
   average earning assets                                           5.78                                     6.02
- - ------------------------------------- -------------- ------------ ---------- --------------- ------------ ---------
Net interest margin                                                 9.64%                                    5.99%
- - ------------------------------------- -------------- ------------ ---------- --------------- ------------ ---------
</TABLE>

(1) Interest income includes past-due fees on loans of approximately $72,700 and
    $24,965 for the three months ended June 30, 1998 and 1997, respectively.



<PAGE>

<TABLE>
<CAPTION>


                                                                 Six Months Ended June 30
- - ------------------------------------- --------------------------------------- -------------------------------------
                                                       1998                                    1997
- - ------------------------------------- --------------------------------------- -------------------------------------
                                         Average       Income/      Yield/        Average       Income/     Yield/
(dollars in thousands)                   Balance       Expense       Rate         Balance       Expense      Rate
- - ------------------------------------- ------------- ------------- ----------- --------------- ----------- ---------
<S>                                     <C>            <C>          <C>         <C>             <C>         <C>
Assets:
Earning assets
   Consumer loans(1)                    $4,996,983     $474,767     19.00%      $4,027,458      $289,997    14.40%
   Federal funds sold and
      resale agreements                    256,393        7,218      5.63          306,527         8,277     5.40
   Other                                 1,615,456       47,495      5.88        1,234,886        37,190     6.02
- - ------------------------------------- ------------- ------------- ----------- --------------- ----------- ---------
Total earning assets                     6,868,832     $529,480     15.42%       5,568,871      $335,464    12.05%
Cash and due from banks                     21,500                                  95,309
Allowance for loan losses                 (205,167)                               (119,331)
Premises and equipment, net                171,543                                 181,246
Other assets                               960,875                                 745,833
- - ------------------------------------- ------------- ------------- ----------- --------------- ----------- ---------
  Total assets                          $7,817,583                              $6,471,928
- - ------------------------------------- ------------- ------------- ----------- --------------- ----------- ---------
Liabilities and Equity:
Interest-bearing liabilities
   Deposits                             $1,229,586   $   27,773      4.52%      $  904,861      $ 19,072     4.22%
   Other borrowings                      1,198,654       36,428      6.08          553,654        16,977     6.13
   Senior and deposit notes              3,795,013      130,733      6.89        3,788,751       127,959     6.75
- - ------------------------------------- ------------- ------------- ----------- --------------- ----------- ---------
Total interest-bearing liabilities       6,223,253   $  194,934      6.26%       5,247,266      $164,008     6.25%
Other liabilities                          502,631                                 362,131
- - ------------------------------------- ------------- ------------- ----------- --------------- ----------- ---------
  Total liabilities                      6,725,884                               5,609,397
Preferred beneficial interests              97,728                                  81,325
Equity                                     993,971                                 781,206
- - ------------------------------------- ------------- ------------- ----------- --------------- ----------- ---------
  Total liabilities and equity          $7,817,583                              $6,471,928
- - ------------------------------------- ------------- ------------- ----------- --------------- ----------- ---------
Net interest spread                                                  9.16%                                   5.80%
- - ------------------------------------- ------------- ------------- ----------- --------------- ----------- ---------
Interest income to
   average earning assets                                           15.42%                                  12.05%
Interest expense to
   average earning assets                                            5.68                                    5.89
- - ------------------------------------- ------------- ------------- ----------- --------------- ----------- ---------
Net interest margin                                                  9.74%                                   6.16%
- - ------------------------------------- ------------- ------------- ----------- --------------- ----------- ---------
</TABLE>

(1) Interest income includes  past-due fees on loans of  approximately  $148,651
    and $50,213 for the six months ended June 30, 1998 and 1997, respectively.

     Managed net interest income  increased  $103.2 million,  or 35%, and $209.2
million, or 34%, for the three and six months ended June 30, 1998, respectively,
compared  to the same  periods in prior  year.  The  increases  in  managed  net
interest  income were the result of a 14%  increase in managed  average  earning
assets and the managed net interest  margin  increasing 154 basis points and 156
basis  points to 9.84% and 10.12%  for the three and six  months  ended June 30,
1998,  respectively.  The  increase in managed net interest  margin  principally
reflects  increases in the amount and  frequency of past-due  fees and growth in
higher yielding loans.


<PAGE>


 Interest Variance Analysis

         Net interest income is affected by changes in the average interest rate
earned on earning assets and the average interest rate paid on  interest-bearing
liabilities.  In  addition,  net  interest  income is affected by changes in the
volume of earning assets and  interest-bearing  liabilities.  Table 5 sets forth
the dollar amount of the increases  (decreases) in interest  income and interest
expense   resulting   from   changes  in  the  volume  of  earning   assets  and
interest-bearing liabilities and from changes in yields and rates.

<TABLE>
<CAPTION>

- - ---------------------------------------------------------------------------------------------------------------
                                                 TABLE 5 - INTEREST VARIANCE ANALYSIS
- - ---------------------------------------------------------------------------------------------------------------
                                        Three Months Ended                         Six Months Ended
                                      June 30, 1998 vs 1997                      June 30, 1998 vs 1997
- - --------------------------- ----------------------------------------- -----------------------------------------
                               Increase         Change due to(1)         Increase          Change due to(1)
(in thousands)                (Decrease)     Volume      Yield/Rate     (Decrease)       Volume      Yield/Rate
- - --------------------------- ------------- ------------ -------------- -------------- ------------- ------------

<S>                          <C>           <C>          <C>           <C>             <C>           <C>
Interest Income:
Consumer loans               $ 101,644     $   50,402   $   51,242    $  184,770      $   79,395    $  105,375
Federal funds sold and
   resale agreements              (473)          (745)         272        (1,059)         (1,959)          900
Other                            3,397          8,932       (5,535)       10,305          12,850        (2,545)
- - --------------------------- ------------- ------------ -------------- -------------- ------------- ------------
Total interest income          104,568         50,522       54,046       194,016          88,272       105,744
Interest Expense:
Deposits                         5,000          4,241          759         8,701           7,253         1,448
Other borrowings                 9,922          9,634          288        19,451          19,903          (452)
Senior and deposit notes         3,181          2,365          816         2,774             212         2,562
- - --------------------------- ------------- ------------ -------------- -------------- ------------- ------------
Total interest expense          18,103         18,012           91        30,926          30,571           355
- - --------------------------- ------------- ------------ -------------- -------------- ------------- ------------
Net interest income(1)       $  86,465     $   26,266   $   60,199     $ 163,090      $   46,692    $  116,398
- - ---------------------------------------------------------------------------------------------------------------
</TABLE>

1)  The change in interest  due to both volume and rates has been  allocated  in
    proportion to the  relationship of the absolute dollar amounts of the change
    in each. The changes in income and expense are calculated  independently for
    each line in the table. The totals for the volume and yield/rate columns are
    not the sum of the individual lines.


Servicing and Securitizations Income

         Servicing and  securitizations  income  increased $6.9 million and $5.5
million,  or 5% and 2%,  for the  three  and six  months  ended  June 30,  1998,
respectively, from the same periods in the prior year due to average securitized
loans  increasing 6% and 8% over the same periods,  offset by a reduction of the
percentage  of  higher  yielding  products  included  in the  off-balance  sheet
portfolio, which resulted in tightened estimated future spreads, and an increase
in estimated credit losses on securitized  assets.  Also impacting servicing and
securitizations  income in the first half of 1998 was the current recognition of
estimated uncollectible finance charge and fee income receivables implemented in
the fourth quarter of 1997.

Other Non-Interest Income

         Other  reported  non-interest  income  including  service  charges  and
interchange,  increased to $173.5 million and $320.8 million,  or 116% and 109%,
for the three and six months  ended June 30,  1998,  respectively,  compared  to
$80.5  million and $153.5  million for the same  periods in the prior year.  The
increase  in other  non-interest  income was due to an  increase  in the average
number of  accounts  of 38% and 39% for the three and six months  ended June 30,
1998,  respectively,  compared  to the same  periods  in the prior  year and the
Company's continued shift to more fee-based accounts, especially in the reported
loan portfolio during the comparable periods.

         Managed  non-interest  income  increased  to $253.2  million and $473.9
million,  or 50% and 45%,  for the three and six  months  ended  June 30,  1998,
respectively,  due to the  increase  in  the  average  number  of  accounts  and
increases in the amount and  frequencies of fees (including  annual  membership,
interchange and overlimit) assessed on accounts.


Non-Interest Expense

     Non-interest  expense for the three and six months  ended June 30, 1998 was
$331.8 million and $620.7 million, respectively, an increase of 64% and 49% over
$202.1  million and $415.6  million,  respectively,  for the same periods in the
prior year.  Contributing to the increase in non-interest  expense for the three
and six months ended June 30, 1998 was salaries and associate  benefits  expense
which increased $44.1 million, or 64%, and $81.5 million, or 58%,  respectively.
These  increases  reflected an  additional  $20.9  million and $50.0  million in
compensation  expense  for the  three  and  six  months  ended  June  30,  1998,
respectively,  associated with the Company's  associate  stock plans.  Marketing
expense  increased  $40.8  million and $61.8  million,  or 91% and 62%, to $85.8
million  and $160.8  million for the three and six months  ended June 30,  1998,
respectively,  as the Company continues to invest in new product  opportunities.
All other non-interest  expenses  increased $44.8 million and $61.9 million,  or
51% and 35%, to $132.6  million and $238.5  million for the three and six months
ended June 30, 1998, respectively, from $87.8 million and $176.6 million for the
same periods in the prior year. The increase in other non-interest  expense,  as
well as, the increase in salaries  associate  benefits expense not attributed to
options,  was primarily a result of a 38% and 39% increase in the average number
of  accounts  for  the  three  months  and  six  months  ended  June  30,  1998,
respectively,  which resulted in a corresponding  increase in infrastructure and
other operational costs,  offset by efficiencies  gained from improved processes
and investments in information technology.  Additionally,  in the second quarter
of 1998 the Company accrued an $8.0 million non-recurring charge relating to the
termination of an existing lease arrangement. 

Income Taxes

         The  Company's  income  tax rate was 38% for the three  and six  months
ended June 30,  1998 and 1997 and  includes  both state and  federal  income tax
components.

Asset Quality

         The asset quality of a portfolio is generally a function of the initial
underwriting  criteria used,  seasoning of the accounts,  levels of competition,
account management activities and demographic concentration,  as well as general
economic  conditions.  The  seasoning  of the  accounts  is  also  an  important
indicator  of the  delinquency  and loss  levels  of the  portfolio.  Generally,
accounts tend to exhibit a rising trend of delinquency and credit losses as they
season.



<PAGE>


Delinquencies

         Table 6 shows the Company's  consumer loan  delinquency  trends for the
periods presented as reported for financial  statement purposes and on a managed
basis.  The entire  balance of an account  is  contractually  delinquent  if the
minimum  payment is not received by the payment due date.  However,  the Company
generally continues to accrue interest until the loan is charged off.

<TABLE>
<CAPTION>

- - ---------------------------------------------------------------------------------------------------
                                                 TABLE 6 - DELINQUENCIES
- - ---------------------------------------------------------------------------------------------------
                                                            June 30
- - -------------------------------- -------------------------------- ---------------------------------
                                               1998                          1997
- - -------------------------------- -------------------------------- ---------------------------------
                                                          % of                           % of
(dollars in thousands)                Loans          Total Loans       Loans          Total Loans
- - -------------------------------- ----------------- -------------- ----------------- ---------------

<S>                                 <C>                <C>          <C>                    <C>
Reported:
Loans outstanding                   $  5,140,340       100.00%      $   3,623,952          100.00%
Loans delinquent:
 30-59 days                              104,819         2.04              72,074            1.99
 60-89 days                               61,756         1.20              40,330            1.11
 90 or more days                          91,747         1.79              88,141            2.43
- - -------------------------------- ----------------- -------------- ----------------- ---------------
Total                               $    258,322         5.03%      $     200,545            5.53%
- - -------------------------------- ----------------- -------------- ----------------- ---------------

Managed:
Loans outstanding                   $ 14,969,324       100.00%      $  12,737,362          100.00%
Loans delinquent:
 30-59 days                              287,182         1.92             268,951            2.11
 60-89 days                              177,313         1.18             159,234            1.25
 90 or more days                         305,282         2.04             378,612            2.97
- - -------------------------------- ----------------- -------------- ----------------- ---------------
Total                               $    769,777         5.14%      $     806,797            6.33%
- - -------------------------------- ----------------- -------------- ----------------- ---------------
</TABLE>


         In the fourth quarter of 1997, the Company modified its methodology for
charging off credit card loans (net of any collateral) to 180 days past-due from
the prior  practice of charging off loans  during the next  billing  cycle after
becoming 180 days  past-due.  In addition,  in the fourth  quarter of 1997,  the
Company recognized the estimated uncollectible portion of finance charge and fee
income receivables. The delinquency rate for reported loans was 5.03% as of June
30,  1998,  down from 5.53% as of June 30,  1997 and down from 5.33% as of March
31, 1998. The delinquency rate for the managed consumer loan portfolio was 5.14%
as of June 30, 1998,  down from 6.33% as of June 30, 1997 and down from 5.75% as
of March 31, 1998. Both the managed and reported  portfolio's  delinquency  rate
decrease as of June 30, 1998 reflected  seasonality and improvements in consumer
credit performance as well as the impact from modifications in charge-off policy
and finance charge and fee income recognition.


<PAGE>


Net Charge-Offs

         Net  charge-offs  include  the  principal  amount of losses  (excluding
accrued and unpaid finance  charges,  fees and fraud losses) less current period
recoveries.  Table  7 shows  the  Company's  net  charge-offs  for  the  periods
presented on a reported and managed basis.

<TABLE>
<CAPTION>

- - ----------------------------------------------------------------------------------------------------------------------
                                                                   TABLE 7 - NET CHARGE-OFFS (1)
- - ----------------------------------------------------------------------------------------------------------------------
                                                          Three Months Ended                  Six Months Ended
                                                               June 30                             June 30
- - ------------------------------------------------ ----------------- ----------------- ----------------- ---------------
(dollars in thousands)                                  1998              1997              1998             1997
- - ------------------------------------------------ ----------------- ----------------- ----------------- ---------------

<S>                                                <C>                <C>               <C>              <C>
Reported:
Average loans outstanding                          $   5,213,605      $  3,996,560      $  4,996,983     $  4,027,458
Net charge-offs                                           58,916            49,434           114,978           95,934
Net charge-offs as a percentage
     of average loans outstanding                           4.52%             4.95%             4.60%            4.76%
- - ------------------------------------------------ ----------------- ----------------- ----------------- ---------------

Managed:
Average loans outstanding                          $  14,416,722      $ 12,714,870      $  14,253,738    $ 12,637,304
Net charge-offs                                          212,988           202,778            425,723         386,033
Net charge-offs as a percentage
     of average loans outstanding                           5.91%             6.38%              5.97%           6.11%
- - ------------------------------------------------ ----------------- ----------------- ----------------- ---------------
</TABLE>

(1) Includes consumer loans held for securitization.

         Net  charge-offs  of managed  loans  increased  $10.2 million and $39.7
million,  or 5% and 10%, while average  managed  consumer loans grew 13% for the
three and six months ended June 30, 1998, respectively, from the same periods in
the prior year.  For the three and six months ended June 30, 1998, the Company's
net  charge-offs  as a  percentage  of  managed  loans  were  5.91%  and  5.97%,
respectively,  compared  to 6.38% and 6.11%  for the same  periods  in the prior
year.  The decreases in managed and reported net  charge-offs  was the result of
improved general economic trends in consumer credit performance  compared to the
same periods in the prior year.

Provision and Allowance for Loan Losses

         The provision for loan losses is the periodic expense of maintaining an
adequate  allowance at the amount  estimated to be sufficient to absorb possible
future losses, net of recoveries (including recovery of collateral), inherent in
the existing on-balance sheet loan portfolio.  In evaluating the adequacy of the
allowance for loan losses, the Company takes into consideration  several factors
including economic trends and conditions,  overall asset quality, loan seasoning
and trends in  delinquencies  and expected  charge-offs.  The Company's  primary
guideline  is a  calculation  which uses  current  delinquency  levels and other
measures  of asset  quality to  estimate  net  charge-offs.  Consumer  loans are
typically  charged off (net of any  collateral) at 180 days  past-due,  although
earlier  charge-offs  may occur on accounts  of bankrupt or deceased  consumers.
Bankrupt  consumers'  accounts  are  generally  charged off within 30 days after
receipt  of the  bankruptcy  petition.  Once a loan is  charged  off,  it is the
Company's policy to continue to pursue the collection of principal, interest and
fees for non-bankrupt accounts.

         Management  believes  that the allowance for loan losses is adequate to
cover  anticipated  losses in the on-balance sheet consumer loan portfolio under
current  conditions.  There can be no assurance as to future  credit losses that
may be incurred in connection with the Company's  consumer loan  portfolio,  nor
can  there  be any  assurance  that  the  loan  loss  allowance  that  has  been
established  by the Company  will be  sufficient  to absorb  such future  credit
losses. The allowance is a general allowance  applicable to the on-balance sheet
consumer loan portfolio.



<PAGE>


         Table 8 sets forth the  activity in the  allowance  for loan losses for
the  periods   indicated.   See  "Asset  Quality,"   "Delinquencies"   and  "Net
Charge-Offs" for a more complete analysis of asset quality.

<TABLE>
<CAPTION>

- - ------------------------------------------------------------------------------------------------------------
                                  TABLE 8 - SUMMARY OF ALLOWANCE FOR LOAN LOSSES
- - ------------------------------------------------  ----------------------------------------------------------
                                                         Three Months Ended            Six Months Ended
                                                              June 30                      June 30
- - ------------------------------------------------  ---------------- ------------- ------------- -------------
(dollars in thousands)                                   1998           1997         1998            1997
- - ------------------------------------------------  ---------------- ------------- ------------- -------------

<S>                                                 <C>               <C>          <C>          <C>
Balance at beginning of period                      $  213,000        118,500      $ 183,000    $   118,500
Provision for loan losses                               59,013         46,776        144,879         95,963
Transfer to loans held for securitization                                                            (2,625)
Other                                                      (97)            33             99            (29)
Charge-offs                                            (77,348)       (52,628)      (144,386)      (103,829)
Recoveries                                              18,432          5,819         29,408         10,520 
- - ------------------------------------------------  ---------------- ------------- ------------- -------------
Net charge-offs(1)                                     (58,916)       (46,809)      (114,978)       (93,309)
- - ------------------------------------------------  ---------------- ------------- ------------- -------------
Balance at end of period                            $   213,000     $  118,500     $ 213,000    $   118,500
- - ------------------------------------------------  ---------------- ------------- ------------- -------------
Allowance for loan losses to loans at period-end           4.14%          3.27%         4.14%          3.27%
- - ------------------------------------------------  ---------------- ------------- ------------- -------------
</TABLE>

(1) Excludes consumer loans held for securitization.


         For the three and six months ended June 30,  1998,  the  provision  for
loan  losses  increased  to $59.0  million and $144.9  million,  or 26% and 51%,
respectively, from $46.8 million and $96.0 million for the comparable periods in
the  prior  year,  as  average   reported  loans   increased  by  30%  and  24%,
respectively.  The allowance for loan losses as a percentage of on-balance sheet
consumer loans increased to 4.14% as of June 30, 1998, from 3.27% as of June 30,
1997 due to the change in mix of its reported loan portfolio.  The allowance for
loan losses  increase also  reflects the increase in  on-balance  sheet loans to
$5.1 billion as of June 30, 1998, an increase of 42% from June 30, 1997.

Liquidity and Funding

         Liquidity  refers to the Company's  ability to meet its cash needs. The
Company meets its cash requirements by securitizing  assets and by debt funding.
As discussed in "Managed  Consumer  Loan  Portfolio,"  a  significant  source of
liquidity  for the  Company  has  been the  securitization  of  consumer  loans.
Maturity  terms  of the  existing  securitizations  vary  from  1998 to 2008 and
typically  have  accumulation   periods  during  which  principal  payments  are
aggregated  to  make  payments  to  investors.  As  payments  on the  loans  are
accumulated  for  the  participants  in the  securitization  and  are no  longer
reinvested in new loans, the Company's  funding  requirements for such new loans
increase   accordingly.   The   occurrence  of  certain  events  may  cause  the
securitization  transactions  to amortize  earlier  than  scheduled  which would
accelerate the need for funding.

          The Company believes that it can securitize  consumer loans,  purchase
federal funds and establish  other funding  sources to fund the  amortization or
other payment of the securitizations in the future, although no assurance can be
given to that effect.

         Additionally,   the  Company  maintains  a  portfolio  of  high-quality
securities such as U.S.  Treasuries,  U.S. Government Agency and mortgage-backed
securities,  commercial  paper,  interest-bearing  deposits  with  other  banks,
federal funds and other cash equivalents in order to provide adequate  liquidity
and to meet its ongoing cash needs.  As of June 30, 1998,  the Company held $1.5
billion in such securities.


<PAGE>


         Table  9  shows  the   maturation   of   certificates   of  deposit  in
denominations of $100,000 or greater ("large  denomination  CDs") as of June 30,
1998.

<TABLE>
<CAPTION>

- - -------------------------------------------------------------------------------------
    TABLE 9 - MATURITIES OF LARGE DENOMINATION CERTIFICATES-$100,000 OR MORE
- - -------------------------------------------------------------------------------------
                                                            June 30, 1998
- - -------------------------------------------- ----------------------- --------------
(dollars in thousands)                              Balance                Percent
- - -------------------------------------------- ----------------------- --------------

<S>                                             <C>                          <C>
3 months or less                                $        46,781              23.56%
Over 3 through 6 months                                  63,497              31.99
Over 6 through 12 months                                 30,270              15.25
Over 1 through 5 years                                   57,970              29.20
- - -------------------------------------------- ----------------------- --------------
Total                                           $       198,518             100.00%
- - -------------------------------------------- ----------------------- --------------
</TABLE>

         The Company's other  borrowings  portfolio  consists of $925 million in
borrowings maturing within one year and $34 million in borrowings maturing after
one year.

         Table  10  shows  the  Company's  unsecured  funding  availability  and
outstandings as of June 30, 1998.

<TABLE>
<CAPTION>

- - --------------------------------------------------------------------------------------------------------
                                       TABLE 10 - FUNDING AVAILABILITY
- - --------------------------------------------------------------------------------------------------------
                                                                 June 30, 1998
- - -------------------------------------------- ------------ ----------------- ---------------- -----------
                                              Effective/                                         Final
(dollars or dollar equivalents in millions)   Issue Date   Availability(1)     Outstanding      Maturity
- - -------------------------------------------- ------------ ----------------- ---------------- -----------

<S>                                              <C>        <C>                  <C>              <C>
Domestic revolving credit facility               11/96      $    1,700                            11/00
UK/Canada revolving credit facility               8/97             350           $   121           8/00
Senior bank note program(2)                       4/97           8,000             3,579           -
Non-U.S. bank note program                       10/97           1,000                 5           -
Deposit note program                              4/97           2,000               100           -
Floating rate junior subordinated
  capital income securities(3)                    1/97             100                98           2/27
Corporation Shelf Registration                   12/96             200               125          12/03
- - --------------------------------------------------------------------------------------------------------
</TABLE>

(1) All  funding  sources  are  revolving  except  for  the  Corporation   Shelf
    Registration  and the  floating  rate  junior  subordinated  capital  income
    securities.  Funding  availability under the credit facilities is subject to
    compliance with certain representations,  warranties and covenants.  Funding
    availability under all other sources is subject to market conditions.
(2) Includes  availability  to issue up to $200  million of  subordinated  bank
    notes.
(3) Qualifies  as Tier 1 capital  at the  Corporation  and Tier 2 capital at the
    Bank.

         The domestic revolving credit facility is comprised of two tranches:  a
$1.375  billion  Tranche A facility  available to the Bank and the Savings Bank,
including an option for up to $225 million in multi-currency availability, and a
$325 million Tranche B facility  available to the Corporation,  the Bank and the
Savings  Bank,  including  an option for up to $100  million  in  multi-currency
availability.  The  borrowings  of the Savings Bank are limited to $750 million.
The final maturity of each tranche may be extended for two  additional  one-year
periods.

         The  UK/Canada  revolving  credit  facility  is  used  to  finance  the
Company's  expansion in the United Kingdom and Canada. The facility is comprised
of two  tranches:  a Tranche A facility  in the amount of  (pound)156.5  million
($249.8 million  equivalent based on the exchange rate at closing) and a Tranche
B facility in the amount of C$139.6 million ($100.2 million  equivalent based on
the  exchange  rate at  closing).  An amount of  (pound)34.6  million  or C$76.9
million ($55.2 million equivalent based on the exchange rates at closing) may be
transferred  between  the  Tranche  A  facility  and  the  Tranche  B  facility,
respectively,  upon the request of the Company.  The  Corporation  serves as the
guarantor of all borrowings by its  subsidiaries  under the UK/Canada  revolving
facility.



<PAGE>


     Under the  Corporation's  shelf  registration  statements,  filed  with the
Securities and Exchange Commission,  the Corporation from time to time may offer
and sell (i) senior or subordinated  debt  securities  consisting of debentures,
notes and/or other  unsecured  evidences,  (ii)  preferred  stock,  which may be
issued in the form of depository  shares  evidenced by  depository  receipts and
(iii) common stock.  In July 1998, the  Corporation  filed a Shelf  Registration
Statement  on Form S-3 with  the  Securities  and  Exchange  Commission  for the
issuance  of up to  $425  million  aggregate  principal  amount  of  senior  and
subordinated  debt,  preferred  stock  and  common  stock,  which  was  declared
effective on July 14, 1998. In July 1998, the Corporation issued $200 million of
10-year unsecured senior notes under this shelf registration. Existing unsecured
senior debt outstanding of the Corporation  under a prior shelf  registration of
$200 million totals $125 million maturing in 2003.

Capital Adequacy

         The  Bank  and  the  Savings  Bank  are  subject  to  capital  adequacy
guidelines  adopted by the Federal Reserve Board (the "Federal Reserve") and the
Office of Thrift  Supervision  (the  "OTS")  (collectively,  the  "regulators"),
respectively.  The capital adequacy guidelines and the regulatory  framework for
prompt  corrective  action  require  the Bank and the  Savings  Bank to maintain
specific  capital  levels  based upon  quantitative  measures  of their  assets,
liabilities  and  off-balance   sheet  items  as  calculated   under  Regulatory
Accounting  Principles.  The  inability  to meet and  maintain  minimum  capital
adequacy  levels could  result in  regulators  taking  actions that could have a
material   effect   on  the   Company's   consolidated   financial   statements.
Additionally,  the regulators  have broad  discretion in applying higher capital
requirements.  Regulators  consider a range of factors  in  determining  capital
adequacy,  such as an  institution's  size,  quality and  stability of earnings,
interest rate risk exposure, risk diversification,  management expertise,  asset
quality, liquidity and internal controls.

         The most recent notifications from the regulators  categorized the Bank
and   the   Savings   Bank  as   "well-capitalized."   To  be   categorized   as
"well-capitalized,"  the Bank and the Savings Bank must maintain minimum capital
ratios as set forth in the following  table.  As of June 30, 1998,  there are no
conditions or events since the  notifications  discussed  above that  management
believes have changed either the Bank or the Savings Bank's capital category. As
of June 30, 1998,  the Bank and the Savings  Bank's ratios of capital to managed
assets were 5.44% and 9.63%, respectively.


<PAGE>

<TABLE>
<CAPTION>

- - -----------------------------------------------------------------------------------------------------
                               TABLE 11 - REGULATORY CAPITAL RATIOS
- - -----------------------------------------------------------------------------------------------------
                                                                      To Be "Well-Capitalized" Under
                                               Minimum for Capital       Prompt Corrective Action
                                 Ratios         Adequacy Purposes               Provisions
- - ---------------------------- ------------- ------------------------- --------------------------------

<S>                               <C>                  <C>                        <C>
June 30, 1998
Capital One Bank
Tier 1 Capital                    13.02%               4.00%                       6.00%
Total Capital                     15.76                8.00                       10.00
Tier 1 Leverage                   10.42                4.00                        5.00

Capital One, F.S.B.(1)
Tangible Capital                  13.89%               1.50%                       6.00%
Total Capital                     17.81               12.00                       10.00
Core Capital                      13.89                8.00                        5.00
- - ---------------------------- ------------- ------------------------- --------------------------------

June 30, 1997
Capital One Bank
Tier 1 Capital                    11.02%               4.00%                       6.00%
Total Capital                     13.93                8.00                       10.00
Tier 1 Leverage                   11.16                4.00                        5.00

Capital One, F.S.B.(1)
Tangible Capital                  13.33%               1.50%                       6.00%
Total Capital                     20.49               12.00                       10.00
Core Capital                      13.33                8.00                        5.00
- - ---------------------------- ------------- ------------------------- --------------------------------
</TABLE>

(1) Until June 30,  1999,  the Savings  Bank is subject to capital  requirements
    that exceed minimum capital adequacy requirements, including the requirement
    to maintain a minimum Core Capital  ratio of 8% and a Total Capital ratio of
    12%.

         During 1996, the Bank received  regulatory  approval and  established a
branch office in the United  Kingdom.  In  connection  with such  approval,  the
Company committed to the Federal Reserve that, for so long as the Bank maintains
such branch in the United  Kingdom,  the Company will  maintain a minimum Tier 1
leverage ratio of 3.0%. As of June 30, 1998, the Company's Tier 1 leverage ratio
was 14.25%.

         Additionally,  certain  regulatory  restrictions  exist which limit the
ability of the Bank and the Savings Bank to transfer  funds to the  Corporation.
As of June 30,  1998,  retained  earnings  of the Bank and the  Savings  Bank of
$106.5  million and $41.8 million,  respectively,  were available for payment of
dividends to the  Corporation,  without prior  approval by the  regulators.  The
Savings  Bank,  however,  is required to give the OTS at least 30 days'  advance
notice of any proposed  dividend and the OTS, in its  discretion,  may object to
such dividend.

Off-Balance Sheet Risk

         The Company is subject to  off-balance  sheet risk in the normal course
of business including commitments to extend credit, excess servicing income from
securitization transactions, interest rate swap agreements ("swaps") and forward
foreign exchange rate agreements ("FRAs").  In order to reduce the interest rate
sensitivity and to match asset and liability repricings, the Company has entered
into swaps which  involve  elements of credit or interest rate risk in excess of
the amount recognized on the balance sheet. In order to reduce the exchange rate
sensitivity on foreign currency denominated assets, the Company has entered into
FRAs which  involve  elements of credit or  exchange  rate risk in excess of the
amount recognized on the balance sheet.  Swaps and FRAs present the Company with
certain credit, market, legal and operational risks. The Company has established
credit  policies for  off-balance  sheet items as it does for  on-balance  sheet
instruments.

     The Company measures exposure to its interest rate risk through the use of
a simulation model. The model generates a distribution of possible  twelve-month
managed  net interest income  outcomes based on (i) a set of  plausible interest
rate scenarios, as  determined by  management based upon historical trends  and
market expectations,  (ii) all existing  financial instruments, including swaps,
and (iii) an  estimate of ongoing  business  activity over the coming  twelve 
months.  The  Company's  asset/liability  management  policy requires that based
on this distribution  there be at least a 95% probability that managed net 
interest income achieved over the coming  twelve months will be no more than 4%
below the mean managed  net interest income of the distribution.  As of June 30,
1998,  the Company  was in  compliance with  the  policy; more  than  95% of the
outcomes generated by the model  produced a managed net interest  income of no 
more than 1.1% below the mean outcome. 
<PAGE>



Business Outlook

         This business outlook section summarizes the Company's expectations for
earnings  for the year  ending  December  31,  1998 and its  primary  goals  and
strategies for continued  growth.  The statements  contained in this section are
based on  management's  current  expectations.  Certain  of the  statements  are
forward  looking  statements  and,   therefore,   actual  results  could  differ
materially.  Factors  which  could  materially  influence  results are set forth
throughout this section and in the Company's  Annual Report on Form 10-K for the
year ended December 31, 1997 (Part I, Item 1, Cautionary Statements).

         The Company has set an earnings  target,  dependent  on the factors set
forth  below,  for  diluted  earnings  per share to be $3.90 for the year ending
December  31,  1998.  As  discussed  elsewhere  in this  report and  below,  the
Company's  actual  earnings are a function of its revenues (net interest  income
and  non-interest  income on its  earning  assets),  consumer  usage and payment
patterns,  credit  quality  of  its  earning  assets  (which  affects  fees  and
charge-offs), marketing expenses and operating expenses.

Product and Market Opportunities

         The Company's  strategy for future growth has been,  and is expected to
continue to be, to apply its proprietary IBS to its credit card business as well
as to other  businesses,  both  financial  and  non-financial,  to identify  new
product  opportunities and to make informed  investment  decisions regarding its
existing  products.  Credit  card  opportunities  include,  and are  expected to
continue to include,  various low  introductory  and  intermediate-rate  balance
transfer  products,  low  non-introductory  rate  products,  as  well  as  other
customized credit card products;  such as secured cards, affinity and co-branded
cards,  student cards and other cards tailored for specific  customer  segments.
The Company intends to continue to offer these customized  products,  certain of
which are  distinguished by several  characteristics,  including better response
rates, less adverse  selection,  higher yields  (including  fees),  lower credit
lines,  less  attrition  and a greater  ability  to reprice  than the  Company's
traditional  low  introductory-rate  balance  transfer  products.  Some of these
products  involve  higher   operational   costs  and,  in  some  cases,   higher
delinquencies   and  credit   losses   than  the   Company's   traditional   low
introductory-rate balance transfer products. More importantly,  these customized
products  continue to have  overall  higher and less  volatile  returns than the
traditional low  introductory-rate  balance  transfer  products in recent market
conditions.

         The Company also has been  applying,  and expects to continue to apply,
its IBS to other  financial  and  non-financial  products.  These  products  and
services   include   selected    non-card    consumer   lending   products   and
telecommunication  services.  On  July  31,  1998,  the  Company  completed  the
acquisition of Summit Acceptance  Corporation  ("Summit"),  a Texas corporation.
Summit is a subprime  automobile  finance lender located in Dallas,  Texas, with
180 employees and serviced  loans of  approximately  $260 million as of June 30,
1998.  Summit  provides the Company with a platform to test and apply its IBS to
the  automobile  loan  market.  The  Company  has  also  expanded  its  existing
operations  outside of the United  States,  with an initial  focus on the United
Kingdom  and  Canada.   The  Company's  credit  card  and  other  financial  and
non-financial  products are subject to competitive  pressures,  which management
anticipates will increase as these markets mature.

         The Company  continues to apply its IBS in an effort to balance the mix
of balance transfer and other credit card products together with other financial
and non-financial  products and services,  to optimize  profitability within the
context of acceptable risk. The Company's  growth through  expansion and product
diversification  will be affected  by the  ability of the Company to  internally
build or to acquire the operational and organizational  infrastructure necessary
to engage in new  businesses and to recruit  experienced  personnel to assist in
the  management  and  operations of these  businesses  and the  availability  of
capital  necessary to fund these new businesses.  Although  management  believes
that, it has the personnel,  financial resources and business strategy necessary
for continued success,  there can be no assurance that the Company's  historical
financial  performance  will  necessarily  reflect its results of operations and
financial condition in the future.

Marketing Investment

         The  Company   anticipates  that  its  1998  marketing   expenses  will
substantially  exceed such expenses in 1997, as the Company  continues to invest
in  existing  and new  balance  transfer  products,  low  non-introductory  rate
products and other credit card  products and services,  and other  financial and
non-financial  products and services.  The Company  cautions,  however,  that an
increase in  marketing  expenses  does not  necessarily  equate to a  comparable
increase in accounts  based on historical  results.  As the Company's  portfolio
continues to increase, additional growth to offset attrition requires increasing
amounts of marketing.  Intense  competition in the credit card market has
resulted in a decrease in credit card response  rates and reduced  productivity 
of marketing  dollars invested.  In addition,  the cost to acquire new accounts 
varies among product lines. The Company intends to continue a flexible approach 
in its allocation of marketing  expenses.  The actual amount of  marketing 
investment  is  subject  to a variety of  external  and  internal factors,  such
as  competition  in the credit card  industry,  general  economic conditions  
affecting  consumer  credit  performance,  the asset  quality of the Company's  
portfolio and the identification of market  opportunities that exceed company 
targeted rates for return on investment.  With competition affecting the 
profitability  of  existing  balance  transfer  products,  the  Company has been
allocating  and  expects  to  continue  to  allocate  a greater  portion  of its
marketing  expense to other customized  credit card products and other financial
and non-financial products.

         Moreover,  the amount of marketing expense allocated to various product
segments will influence the  characteristics of the Company's  portfolio because
the various product segments are characterized by different account growth, loan
growth and asset quality characteristics. The Company currently expects that its
growth in consumer accounts and in managed consumer loans will continue in 1998.
Actual growth, however, may vary significantly depending on the Company's actual
product mix and the level of attrition on the Company's managed portfolio, which
is affected by competitive pressures.

Impact of Delinquencies, Charge-off Rates and Attrition

         The Company's earnings are particularly  sensitive to delinquencies and
charge-offs  on the  Company's  portfolio  and on the level of attrition  due to
competition in the credit card industry.  As delinquency  levels fluctuate,  the
resulting amount of past-due and overlimit fees,  which are significant  sources
of revenue for the Company, will also fluctuate. Further, the timing of revenues
from  increasing  or  decreasing  delinquencies  precedes the related  impact of
higher or lower  charge-offs  that  ultimately  result  from  varying  levels of
delinquencies.  Delinquency  and net  charge-off  rates are not only impacted by
general economic trends in consumer credit performance but also by the continued
seasoning of the Company's  portfolio and the product mix.  Charge-off rates are
also impacted by bankruptcies.

         The Company's  expectations for 1998 earnings are based on management's
belief that consumer  credit  quality is  stabilizing.  Management  expects that
during  the  third  quarter  of  1998  charge-offs  will  remain  stable,  while
delinquency  rates will  increase due to  seasonality  and the  seasoning of the
customized card products.  Management,  however,  cautions that  delinquency and
charge-off levels are not always  predictable and may vary from projections.  In
addition,  competition in the credit card industry, as measured by the volume of
mail  solicitations,  remains very high.  Increased  competition  can affect the
Company's  earnings by increasing  attrition of the Company's  outstanding loans
(thereby  reducing  interest and fee income) and by making it more  difficult to
retain and attract more profitable customers.

Cautionary Factors

     The  Company's  strategies  and  objectives  outlined  above  and the other
forward looking  statements  contained in this section involve a number of risks
and  uncertainties.  The  Company  cautions  readers  that any  forward  looking
information  is not a guarantee of future  performance  and that actual  results
could differ  materially.  In addition to the factors discussed above, among the
other  factors  that could cause  actual  results to differ  materially  are the
following: continued intense competition from numerous providers of products and
services which compete with the Company's businesses;  with respect to financial
products,  changes in the Company's aggregate accounts or consumer loan balances
and the growth rate thereof,  including  changes  resulting from factors such as
shifting  product mix, amount of actual  marketing  expenses made by the Company
and  attrition  of accounts  and loan  balances;  an  increase in credit  losses
(including  increases  due  to a  worsening  of  general  economic  conditions);
difficulties or delays in the development,  production, testing and marketing of
new  products or  services;  losses  associated  with new  products or services;
financial,  legal,  regulatory or other  difficulties that may affect investment
in, or the overall  performance of, a product or business,  including changes in
existing laws to regulate further the credit card and consumer loan industry and
the financial services industry,  in general;  the amount of, and rate of growth
in, the  Company's  expenses  (including  salaries  and  associate  benefits and
marketing  expenses)  as the  Company's  business  develops  or changes or as it
expands into new market areas; the availability of capital necessary to fund the
Company's new  businesses;  the ability of the Company to build the  operational
and  organizational  infrastructure  necessary to engage in new businesses or to
expand  internationally;  the  ability of the  Company  to  recruit  experienced
personnel  to  assist in the  management  and  operations  of new  products  and
services;  the ability of the Company and its suppliers to successfully  address
Year 2000 compliance  issues;  and other factors listed from time to time in the
Company's SEC reports,  including, but not limited to, the Annual Report on Form
10-K  for the  year  ended  December  31,  1997  (Part  I,  Item  1,  Cautionary
Statements).




<PAGE>
<TABLE>
<CAPTION>


PART II.          OTHER INFORMATION


<S>               <C>
Item 6.           Exhibits and Reports on Form 8-K
- - -------

(a)               Exhibits:

                  None

(b)               Reports on Form 8-K:

                  The Company  filed a Current  Report on Form 8-K,  dated April
                  16, 1998,  Commission  File No.  1-13300,  enclosing its press
                  release dated April 16, 1998.

                  The Company filed a Current Report on Form 8-K, dated June 12, 1998,
                  Commission File No. 1-13300, enclosing its press release dated June 12, 1998.

</TABLE>


SIGNATURES

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

                                               CAPITAL ONE FINANCIAL CORPORATION
                                               ---------------------------------
                                                         (Registrant)


Date:  August 14, 1998                         /s/James M. Zinn
                                               ---------------------------------
                                               James M. Zinn
                                               Senior Vice President,
                                               Chief Financial Officer
                                               (Chief Accounting Officer
                                               and duly authorized officer
                                               of the Registrant)




<TABLE> <S> <C>


<ARTICLE>                     5
                       
<MULTIPLIER>                                  1,000
       

<S>                             <C>
<PERIOD-TYPE>                   3-mos
<FISCAL-YEAR-END>                              Dec-31-1998
<PERIOD-START>                                 Apr-01-1998
<PERIOD-END>                                   Jun-30-1998
<CASH>                                         8,463      
<SECURITIES>                                   1,431,091  
<RECEIVABLES>                                  5,140,340  
<ALLOWANCES>                                   (213,000)  
<INVENTORY>                                    0          
<CURRENT-ASSETS>                               0<F1>      
<PP&E>                                         188,727
<DEPRECIATION>                                 0<F2>  
<TOTAL-ASSETS>                                 7,651,438
<CURRENT-LIABILITIES>                          0<F1>  
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       666
<OTHER-SE>                                     1,068,495
<TOTAL-LIABILITY-AND-EQUITY>                   7,651,438
<SALES>                                        0
<TOTAL-REVENUES>                               600,391
<CGS>                                          0
<TOTAL-COSTS>                                  331,836
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               59,013
<INTEREST-EXPENSE>                             101,714
<INCOME-PRETAX>                                107,828
<INCOME-TAX>                                   40,975
<INCOME-CONTINUING>                            66,853
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   66,853
<EPS-PRIMARY>                                  1.02
<EPS-DILUTED>                                  .96
<FN>
<F1>                                            Non classified balance sheet
<F2>                                            PP&E Shown Net
</FN>
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission