CAPITAL ONE FINANCIAL CORP
10-Q, 1998-11-13
PERSONAL CREDIT INSTITUTIONS
Previous: MAIN PLACE REAL ESTATE INVESTMENT TRUST /MD/, 10-Q, 1998-11-13
Next: MCKESSON CORP, S-4, 1998-11-13





<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 September 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 October 31, 1998, there were 65,593,584 shares of the registrant's  Common
Stock, par value $.01 per share, outstanding.


<PAGE>


                        CAPITAL ONE FINANCIAL CORPORATION
                                    FORM 10-Q

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


                               September 30, 1998

                                                                            Page
                                                                            ----
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.....................   30

                             Signatures....................................   30


<PAGE>


Item 1.

CAPITAL ONE FINANCIAL CORPORATION
Condensed Consolidated Balance Sheets
(dollars in thousands, except per share data) (unaudited)
<TABLE>
<CAPTION>

                                                                         September 30        December 31
                                                                             1998               1997
- -----------------------------------------------------------------------------------------------------------

<S>                                                                   <C>                 <C>
Assets:
Cash and due from banks                                               $       14,974      $        5,039
Federal funds sold and resale agreements                                     365,000             173,500
Interest-bearing deposits at other banks                                      32,993              59,184
- -------------------------------------------------------------------- ------------------- ------------------
   Cash and cash equivalents                                                 412,967             237,723
Securities available for sale                                              1,296,959           1,242,670
Consumer loans                                                             5,666,998           4,861,687
   Less:  Allowance for loan losses                                         (231,000)           (183,000)
- -------------------------------------------------------------------- ------------------- ------------------
Net loans                                                                  5,435,998           4,678,687
Premises and equipment, net                                                  228,550             162,726
Interest receivable                                                           49,934              51,883
Accounts receivable from securitizations                                     921,602             588,781
Other                                                                        234,766             115,809
- -------------------------------------------------------------------- ------------------- ------------------
   Total assets                                                       $    8,580,776      $    7,078,279
- -------------------------------------------------------------------- ------------------- ------------------
Liabilities:
Interest-bearing deposits                                             $    1,598,335      $    1,313,654
Other borrowings                                                           1,439,690             796,112
Senior notes                                                               3,729,234           3,332,778
Deposit notes                                                                                    299,996
Interest payable                                                              80,373              68,448
Other                                                                        466,160             276,368
- -------------------------------------------------------------------- ------------------- ------------------
   Total liabilities                                                       7,313,792           6,087,356

Guaranteed Preferred Beneficial Interests In
  Capital One Bank's Floating Rate Junior
  Subordinated Capital Income Securities:                                     97,856              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
  September 30, 1998 and December 31, 1997, respectively                        666                 666
Paid-in capital, net                                                         599,536             513,561
Retained earnings                                                            612,331             425,140
Cumulative other comprehensive income                                         31,524               2,539
  Less: Treasury stock, at cost; 987,339 and 1,188,134
        shares as of September 30, 1998 and December 31, 1997,
        respectively                                                         (74,929)            (48,647)
- -------------------------------------------------------------------- ------------------- ------------------
   Total stockholders' equity                                              1,169,128             893,259
- -------------------------------------------------------------------- ------------------- ------------------
   Total liabilities and stockholders' equity                         $    8,580,776      $    7,078,279
- -------------------------------------------------------------------- ------------------- ------------------
</TABLE>

See notes to the condensed consolidated financial statements.


<PAGE>



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

                                                                Three Months Ended                 Nine Months Ended
                                                                 September 30                       September 30
- ----------------------------------------------------- ----------------- ---------------- ----------------- ----------------
                                                             1998             1997              1998             1997
- ----------------------------------------------------- ----------------- ---------------- ----------------- ----------------

<S>                                                     <C>              <C>              <C>                <C>
Interest Income:
Consumer loans, including fees                          $     259,339    $      153,377   $      734,106     $     443,374
Federal funds sold and resale agreements                          957             3,753            8,175            12,030
Other                                                          22,813            21,840           70,308            59,030
  Total interest income                                       283,109           178,970          812,589           514,434

Interest Expense:
Deposits                                                       15,805             9,052           43,578            28,124
Other borrowings                                               24,752             9,168           61,180            26,145
Senior and deposit notes                                       65,498            63,596          196,231           191,555
  Total interest expense                                      106,055            81,816          300,989           245,824
Net interest income                                           177,054            97,154          511,600           268,610
Provision for loan losses                                      67,569            72,518          212,448           168,481
Net interest income after provision for loan losses           109,485            24,636          299,152           100,129

Non-Interest Income:
Servicing and securitizations                                 217,094           180,348          541,161           498,943
Service charges and other fees                                146,648            87,979          432,263           220,763
Interchange                                                    23,213            12,606           58,383            33,326
- ----------------------------------------------------- ----------------- ---------------- ----------------- ----------------
  Total non-interest income                                   386,955           280,933        1,031,807           753,032

Non-Interest Expense:
Salaries and associate benefits                               116,107            73,214          337,488           213,137
Marketing                                                     126,481            60,781          287,292           159,827
Communications and data processing                             38,415            25,935          102,618            72,045
Supplies and equipment                                         27,416            21,721           82,399            58,200
Occupancy                                                      11,115             8,198           32,849            23,387
Other                                                          63,993            36,154          161,600           115,009
- ----------------------------------------------------- ----------------- ---------------- ----------------- ----------------
  Total non-interest expense                                  383,527           226,003        1,004,246           641,605
- ----------------------------------------------------- ----------------- ---------------- ----------------- ----------------
Income before income taxes                                    112,913            79,566          326,713           211,556
Income taxes                                                   42,907            30,236          124,151            80,392
- ----------------------------------------------------- ----------------- ---------------- ----------------- ----------------
Net income                                              $      70,006    $       49,330   $      202,562     $     131,164
- ----------------------------------------------------- ----------------- ---------------- ----------------- ----------------
Basic earnings per share                                $        1.07    $         0.75   $         3.09     $        1.98
- ----------------------------------------------------- ----------------- ---------------- ----------------- ----------------
Diluted earnings per share                              $        1.00    $         0.73   $         2.92     $        1.94
- ----------------------------------------------------- ----------------- ---------------- ----------------- ----------------
Dividends paid per share                                $        0.08    $         0.08   $         0.24     $        0.24
- ----------------------------------------------------- ----------------- ---------------- ----------------- ----------------
</TABLE>
See notes to the condensed consolidated financial statements.



<PAGE>



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

                                                                                     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                                                             131,164                                   131,164
 Other comprehensive income, net of income tax:
  Unrealized gains on securities net of income
   taxes of $177, net of loss reclassification
   adjustment of $192, net of income tax benefit
   of $118                                                                               36                             36
   Foreign currency translation adjustments                                            (112)                          (112)
                                                                                    --------                  ------------
  Other comprehensive income                                                            (76)                           (76)
                                                                                                              ------------
Comprehensive income                                                                                               131,088
Cash dividends - $.24 per share                                          (15,512)                                  (15,512)
Purchases of treasury stock                                   1,552                                $ (37,467)      (35,915)
Issuances of common stock               112,949      1        3,208                                      469         3,678
Exercise of stock options               129,890      2        2,611                                      308         2,921
Tax benefit from stock awards                                   298                                                    298
Restricted stock, net                      (121)                 80                                                     80
Common stock issuable under incentive plan                   15,035                                                 15,035
- ------------------------------------ ---------- -------- ------------- ---------- ---------------- ---------- --------------
Balance, September 30, 1997          66,567,979   $666    $ 504,167     $372,048   $  1,873       $ (36,690)     $ 842,064
- ------------------------------------ ---------- -------- ------------- ---------- ---------------- ---------- --------------

Balance, December 31, 1997           66,557,230   $666    $ 513,561     $425,140   $  2,539       $ (48,647)       893,259
Comprehensive income:
 Net income                                                              202,562                                   202,562
 Other comprehensive income, net of income tax:
  Unrealized gains on securities net
   of income taxes of $20,686                                                         3,751                         33,751
  Foreign currency translation adjustments                                           (4,766)                        (4,766)
                                                                                    --------                  ------------
 Other comprehensive income                                                          28,985                         28,985
                                                                                                              ------------
Comprehensive income                                                                                               231,547
Cash dividends - $.24 per share                                          (15,371)                                  (15,371)
Purchases of treasury stock                                   1,708                                 (71,360)       (69,652)
Issuances of common stock                                    36,526                                  22,790         59,316
Exercise of stock options                 1,500             (15,716)                                 22,288          6,572
Tax benefit from stock awards                                   422                                                    422
Restricted stock, net                                            18                                                     18
Common stock issuable under incentive plan                   63,017                                                 63,017
- ------------------------------------ ---------- -------- ------------- ---------- ---------------- ---------- --------------
Balance, September 30, 1998          66,558,730   $666    $ 599,536     $612,331   $ 31,524       $ (74,929)    $1,169,128
- ------------------------------------ ---------- -------- ------------- ---------- ---------------- ---------- --------------
</TABLE>

See notes to the condensed consolidated financial statements.



<PAGE>



CAPITAL ONE FINANCIAL CORPORATION
Condensed Consolidated Statements of Cash Flows
(in thousands) (unaudited)
<TABLE>
<CAPTION>

                                                                         Nine Months Ended
                                                                           September 30
- -------------------------------------------------------------- ----------------- -------------------
                                                                    1998                  1997
- -------------------------------------------------------------- ----------------- -------------------

<S>                                                             <C>                 <C>
Operating Activities:
Net income                                                      $      202,562      $       131,164
Adjustments to reconcile net income to cash
   provided by operating activities:
     Provision for loan losses                                         212,448              168,481
     Depreciation and amortization, net                                 69,774               27,188
     Stock compensation plans                                           63,035               15,115
     Decrease in interest receivable                                     2,842               43,051
     Increase in accounts receivable from  securitizations            (275,885)             (37,405)
     Increase in other assets                                          (80,916)             (30,443)
     Increase (decrease) in interest payable                            11,403              (14,564)
     Increase in other liabilities                                     183,638              148,582
- -------------------------------------------------------------- -------------------------------------
       Net cash provided by operating activities                       388,901              451,169
- -------------------------------------------------------------- -------------------------------------

Investing Activities:
Purchases of securities available for sale                            (761,670)            (914,194)
Proceeds from maturities of securities available for sale              626,749              250,667
Proceeds from sales of securities available for sale                   112,279              523,867
Proceeds from securitizations of consumer loans                      3,322,892            1,733,669
Net increase in consumer loans                                      (4,281,127)          (1,878,797)
Recoveries of loans previously charged off                              47,567               19,250
Additions of premises and equipment, net                              (118,545)             (45,629)
- -------------------------------------------------------------- -------------------------------------
       Net cash used for investing activities                       (1,051,855)            (311,167)
- -------------------------------------------------------------- -------------------------------------

Financing Activities:
Net increase in interest-bearing deposits                              284,681              106,992
Net increase (decrease) in other borrowings                            530,699             (209,520)
Issuances of senior notes                                            1,258,700              480,000
Maturities of senior and deposit notes                              (1,163,162)            (866,436)
Issuances of preferred beneficial interests                                                  97,428
Dividends paid                                                         (15,371)             (15,512)
Purchases of treasury stock                                            (69,652)             (35,915)
Net proceeds from issuances of common stock                              5,731                3,678
Proceeds from exercise of stock options                                  6,572                2,921
- -------------------------------------------------------------- ----------------- -------------------
       Net cash provided by (used for) financing activities            838,198             (436,364)
- -------------------------------------------------------------- ----------------- -------------------

Increase (decrease) in cash and cash equivalents                       175,244             (296,362)
Cash and cash equivalents at beginning of period                       237,723              528,976
- -------------------------------------------------------------- ----------------- -------------------
Cash and cash equivalents at end of period                      $      412,967      $       232,614
- -------------------------------------------------------------- ----------------- -------------------
</TABLE>

See notes to the condensed consolidated financial statements.


<PAGE>


CAPITAL ONE FINANCIAL CORPORATION
Notes to the Condensed Consolidated Financial Statements
September 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 nine
months ended  September 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 nine months ended September 30, 1998 and
1997 was $289,064 and $260,388, respectively. Cash paid for income taxes for the
nine  months  ended  September  30,  1998  and 1997 was  $170,806  and  $94,295,
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 September 30, 1998 and 1997 was
as follows:

<TABLE>
<CAPTION>

                                                     Three Months Ended
                                                       September 30
- --------------------------------------- ------------------------------------
                                              1998                  1997
- --------------------------------------- ------------------- ----------------
<S>                                       <C>                 <C>
Comprehensive Income:
  Net income                              $     70,006        $      49,330
  Other comprehensive income                    28,103                1,422
- --------------------------------------- ------------------- ----------------
Total comprehensive income                $     98,109        $      50,752
- --------------------------------------- ------------------- ----------------
</TABLE>

Note E:  Stock Repurchase

     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 repurchase  program  initially  adopted in July 1997, in
order to mitigate  the  dilutive  impact of shares  issuable  under its benefits
plans,  including its Associate Stock Purchase Plan, dividend reinvestment plan,
stock incentive plans and other benefit 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            Nine Months Ended
                                                         September 30                  September 30
- ------------------------------------------------ ---------------------------- ---------------------------
(shares in thousands)                                 1998           1997          1998           1997
- ------------------------------------------------ -------------- ------------- ------------- -------------
<S>                                                <C>           <C>           <C>            <C>
Numerator:
Net income                                         $  70,006     $  49,330     $  202,562     $  131,164

Denominator:
Denominator for basic earnings per share -
   Weighted-average shares                            65,726        66,185         65,565         66,315

   Effect of dilutive securities:
     Stock options                                     4,286         1,385          3,739          1,353
     Restricted stock                                                    3              2              4
- ------------------------------------------------ -------------- ------------- ------------- -------------
     Dilutive potential common shares                  4,286         1,388          3,741          1,357

Denominator for diluted earnings per share -
     Adjusted weighted-average shares                 70,012        67,573         69,306         67,672
- ------------------------------------------------ -------------- ------------- ------------- -------------

Basic earnings per share                           $    1.07     $    0.75     $     3.09     $     1.98
- ------------------------------------------------ -------------- ------------- ------------- -------------

Diluted earnings per share                         $    1.00     $    0.73     $     2.92     $     1.94
- ------------------------------------------------ -------------- ------------- ------------- -------------
</TABLE>

Note G:  Purchase of Summit Acceptance Corporation

         In July  1998,  the  Company  acquired  Summit  Acceptance  Corporation
("Summit"),  based in Dallas,  Texas.  Summit is a subprime  automobile  finance
lender with  approximately  180  employees and serviced  loans of  approximately
$263,000 as of the purchase date. The  acquisition  price for Summit was $53,585
which was paid through the issuance of the Company's stock on July 31, 1998. The
acquisition was accounted for as a purchase business combination and goodwill of
approximately $68,000 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.

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 September 30,
1998,  the  Company  had 14.9  million  customers  and $16.3  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 income 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  September  30, 1998 of
$70.0 million,  or $1.00 per share,  compares to net income of $49.3 million, or
$.73 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  $79.9
million,  or 82%, as the net interest  margin  increased to 9.77% from 7.02% and
average earning assets increased by 31%. The provision for loan losses decreased
$4.9 million,  or 7% as the reported net charge-off rate decreased to 4.04% from
4.57%.  Non-interest  income  increased $106.0 million,  or 38%,  primarily as a
result of the increase in average  managed  accounts of 40%.  Marketing  expense
increased $65.7 million,  or 108%, to $126.5 million as the Company continues to
invest  in new  product  opportunities.  Increases  in  salaries  and  associate
benefits  expense  of $42.9  million,  or 59%,  and other  non-interest  expense
(excluding  marketing) of $48.9 million, or 53%, primarily reflected the cost of
operations  to manage the growth in accounts and the change in product mix. Each
component  is  discussed  in  further  detail  in  subsequent  sections  of this
analysis.

                  Net income for the nine months  ended  September  30, 1998 was
$202.6 million, or $2.92 per share, compared to net income of $131.2 million, or
$1.94 per  share,  for the same  period  in 1997.  This 54%  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  adds  back the  effect of
off-balance  sheet 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 off-balance sheet 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
                                                                       September 30
- ------------------------------------------------------  -------------------- ---------------------
(in thousands)                                                  1998                  1997
- ------------------------------------------------------  -------------------- ---------------------

<S>                                                      <C>                   <C>
Period-End Balances:
On-balance sheet consumer loans                          $      5,666,998      $       4,329,799
Off-balance sheet consumer loans                               10,670,791              9,142,796
- ------------------------------------------------------  -------------------- ---------------------
Total managed consumer loan portfolio                    $     16,337,789      $      13,472,595
- ------------------------------------------------------  -------------------- ---------------------

Average Balances:
On-balance sheet consumer loans                          $      5,623,012      $       3,847,150
Off-balance sheet consumer loans                               10,123,079              9,070,817
- ------------------------------------------------------  -------------------- ---------------------
Total average managed consumer loan portfolio            $     15,746,091      $      12,917,967
- ------------------------------------------------------  -------------------- ---------------------

                                                                     Nine Months Ended
                                                                       September 30
- ------------------------------------------------------  -------------------- ---------------------
(in thousands)                                                  1998                  1997
- ------------------------------------------------------  -------------------- ---------------------

Average Balances:
Consumer loans held for securitization                                         $         132,146
On-balance sheet consumer loans                          $      5,210,649              3,834,547
Off-balance sheet consumer loans                                9,548,182              8,765,192
- ------------------------------------------------------  -------------------- ---------------------
Total average managed consumer loan portfolio            $     14,758,831      $      12,731,885
- ------------------------------------------------------  -------------------- ---------------------
</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 sold and
retained 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  off-balance  sheet  consumer  loans 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                   Nine Months Ended
                                             September 30                        September 30
- ----------------------------- ------------------ ------------------ ------------------ ---------------
 (dollars in thousands)               1998                1997              1998              1997
- ----------------------------- ------------------ ------------------ ------------------ ---------------

<S>                             <C>                 <C>               <C>               <C>
 Reported:
     Average earning assets     $     7,249,179     $    5,537,280    $   6,998,626     $   5,558,685
     Net interest margin(1)                9.77%              7.02%            9.75%             6.44%
     Loan yield                           18.45              15.95            18.78             14.90
- ----------------------------- ------------------ ------------------ ------------------ ---------------

 Managed:
     Average earning assets     $    17,372,258     $   14,608,097    $  16,546,808     $  14,323,877
     Net interest margin(1)               10.15%              9.05%           10.13%             8.73%
     Loan yield                           17.06              16.06            17.11             15.56
- ------------------------------------------------------------------------------------------------------
</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 and
continues to pursue a low  introductory  interest  rate  strategy  with accounts
repricing to higher  rates after six to 18 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  customers  with the  best  established  credit
profiles.  These low introductory  rate and low  non-introductory  rate 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                  Nine Months Ended
                                         September 30                        September 30
- ----------------------------------------------------------------------------------------------------
(dollars in thousands)              1998              1997              1998              1997
- ----------------------------------------------------------------------------------------------------

<S>                              <C>              <C>               <C>             <C>
Managed Income Statement:
Net interest income              $ 440,760        $   330,670       $ 1,256,976     $     937,691
Non-interest income                264,592            202,490(1)        738,519           529,124(1)
Net charge-offs                   (198,069)          (215,041)         (623,792)         (601,074)
- ---------------------------- ----------------- ----------------- ----------------- -----------------
   Risk adjusted revenue         $ 507,283        $   318,119       $ 1,371,703     $     865,741
- ---------------------------- ----------------- ----------------- ----------------- -----------------

Ratios(2):
Net interest margin                  10.15%              9.05%            10.13%            8.73%
Non-interest income                   6.09               5.54              5.95             4.93
Net charge-offs                      (4.56)             (5.88)            (5.03)           (5.60)
- ---------------------------- ----------------- ----------------- ----------------- -----------------
   Risk adjusted margin              11.68%              8.71%            11.05%            8.06%
- ---------------------------- ----------------- ----------------- ----------------- -----------------
</TABLE>

(1) Excludes the $16 million  incremental  impact on credit card  securitization
    income resulting from the implementation of SFAS 125.
(2) 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  September 30,
1998 was $177.1  million,  compared to $97.2  million for the same period in the
prior year,  representing  an increase of $79.9  million,  or 82%.  For the nine
months ended September 30, 1998, net interest income was $511.6 million compared
to $268.6  million  for the same  period in 1997,  representing  an  increase of
$243.0 million,  or 90%.  Average  earning assets  increased 31% and 26% for the
three and nine months ended  September 30, 1998,  respectively,  versus the same
periods in 1997. The yield on earning assets  increased 269 and 314 basis points
for the three and nine months ended September 30, 1998, respectively,  to 15.62%
from 12.93% and to 15.48%  from  12.34% as  compared to the same  periods in the
prior year. The increase was primarily attributable to a 250 and 388 basis point
increase  in the yield on  consumer  loans for the three and nine  months  ended
September  30,  1998,  respectively,  to 18.45%  from  15.95% and to 18.78% from
14.90%,  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 nine months ended September 30, 1998 and 1997.
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------
                                     TABLE 4 - STATEMENTS OF AVERAGE BALANCES, INCOME AND EXPENSE, YIELDS AND RATES
- ---------------------------------------------------------------------------------------------------------------------
                                                              Three Months Ended September 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)                    $5,623,012     $259,339    18.45%      $3,847,150      $153,377     15.95%
   Federal funds sold and
      resale agreements                     69,293          957     5.52          255,594         3,753      5.87
   Other                                 1,556,874       22,813     5.86        1,434,536        21,840      6.09
- ------------------------------------- -------------- ------------ ---------- --------------- ------------ ----------
 Total earning assets                    7,249,179     $283,109    15.62%       5,537,280      $178,970     12.93%
Cash and due from banks                      2,182                                114,882
Allowance for loan losses                 (216,000)                              (123,250)
Premises and equipment, net                202,887                                184,272
 Other assets                            1,268,047                                843,326
- ------------------------------------- -------------- ------------ ---------- --------------- ------------ ----------
  Total assets                          $8,506,295                             $6,556,510
- ------------------------------------- -------------- ------------ ---------- --------------- ------------ ----------
Liabilities and Equity:
Interest-bearing liabilities
   Deposits                             $1,368,833     $ 15,805     4.62%      $  851,916      $  9,052      4.25%
   Other borrowings                      1,495,731       24,752     6.62          594,519         9,168      6.17
   Senior and deposit notes              3,819,061       65,498     6.86        3,686,416        63,596      6.90
- ------------------------------------- -------------- ------------ ---------- --------------- ------------ ----------
Total interest-bearing liabilities       6,683,625     $106,055     6.35%       5,132,851      $ 81,816      6.38%
Other liabilities                          575,510                                485,218
- ------------------------------------- -------------- ------------ ---------- --------------- ------------ ----------
  Total liabilities                      7,259,135                              5,618,069
Preferred beneficial interests              97,825                                 97,568
Equity                                   1,149,335                                840,873
- ------------------------------------- -------------- ------------ ---------- --------------- ------------ ----------
  Total liabilities and equity          $8,506,295                             $6,556,510
- ------------------------------------- -------------- ------------ ---------- --------------- ------------ ----------
Net interest spread                                                 9.27%                                    6.55%
- ------------------------------------- -------------- ------------ ---------- --------------- ------------ ----------
Interest income to
   average earning assets                                          15.62%                                   12.93%
Interest expense to
   average earning assets                                           5.85                                     5.91
- ------------------------------------- -------------- ------------ ---------- --------------- ------------ ----------
Net interest margin                                                 9.77%                                    7.02%
- ------------------------------------- -------------- ------------ ---------- --------------- ------------ ----------
</TABLE>
(1)Interest income includes past-due fees on loans of approximately $73,198 and
   $39,123 for the three months ended September 30, 1998 and 1997, respectively.

<PAGE>

<TABLE>
<CAPTION>
                                                              Nine Months Ended September 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)                    $5,210,649   $  734,106     18.78%      $3,966,693      $443,374    14.90%
   Federal funds sold and
      resale agreements                    193,341        8,175      5.64          289,363        12,030     5.54
   Other                                 1,594,636       70,308      5.88        1,302,629        59,030     6.04
- ------------------------------------- ------------- ------------- ----------- --------------- ----------- ----------
 Total earning assets                    6,998,626   $812,589       15.48%       5,558,685      $514,434    12.34%
Cash and due from banks                     11,414                                 104,136
Allowance for loan losses                 (208,778)                               (120,637)
Premises and equipment, net                186,271                                 182,265
 Other assets                            1,064,351                                 778,536
- ------------------------------------- ------------- ------------- ----------- --------------- ----------- ----------
  Total assets                          $8,051,884                              $6,502,985
- ------------------------------------- ------------- ------------- ----------- --------------- ----------- ----------
Liabilities and Equity:
Interest-bearing liabilities
   Deposits                             $1,276,512   $   43,578      4.55%      $  887,019     $  28,124     4.23%
   Other borrowings                      1,298,768       61,180      6.28          567,425        26,145     6.14
   Senior and deposit notes              3,803,117      196,231      6.88        3,754,264       191,555     6.80
- ------------------------------------- ------------- ------------- ----------- --------------- ----------- ----------
Total interest-bearing liabilities       6,378,397   $  300,989      6.29%       5,208,708     $ 245,824     6.29%
Other liabilities                          529,398                                 406,167
  Total liabilities                      6,907,795                               5,614,875
Preferred beneficial interests              97,761                                  86,798
Equity                                   1,046,328                                 801,312
- ------------------------------------- ------------- ------------- ----------- --------------- ----------- ----------
  Total liabilities and equity          $8,051,884                              $6,502,985
- ------------------------------------- ------------- ------------- ----------- --------------- ----------- ----------
Net interest spread                                                  9.19%                                   6.05%
- ------------------------------------- ------------- ------------- ----------- --------------- ----------- ----------
Interest income to
   average earning assets                                           15.48%                                  12.34%
Interest expense to
   average earning assets                                            5.73                                    5.90
- ------------------------------------- ------------- ------------- ----------- --------------- ----------- ----------
Net interest margin                                                  9.75%                                   6.44%
- ------------------------------------- ------------- ------------- ----------- --------------- ----------- ----------
</TABLE>
(1) Interest income includes  past-due fees on loans of  approximately  $221,849
    and  $89,336  for  the  nine  months  ended   September 30, 1998  and  1997,
    respectively.

                  Managed net interest income increased $110.1 million,  or 33%,
and $319.3  million,  or 34%, for the three and nine months ended  September 30,
1998,  respectively,  compared  to the  same  periods  in the  prior  year.  The
increases  in managed net  interest  income  were the result of managed  average
earning  assets  increasing  19% and 16% and the  managed  net  interest  margin
increasing  110 basis  points and 140 basis  points to 10.15% and 10.13% for the
three and nine months ended  September 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                         Nine Months Ended
                                           September 30, 1998 vs 1997                September 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                      $ 105,962      $  79,088      $26,874      $ 290,732     $  158,825    $  131,907
Federal funds sold and
   resale agreements                   (2,796)        (2,585)        (211)        (3,855)        (4,187)          332
Other                                     973          5,229       (4,256)        11,278         13,863        (2,585)
- ---------------------------------- ------------- ------------ -------------- -------------- ------------- -------------
Total interest income                 104,139         62,216       41,923        298,155        150,371       147,784

Interest Expense:
Deposits                                6,753          5,909          844         15,454         13,156         2,298
Other borrowings                       15,584         14,867          717         35,035         34,438           597
Senior and deposit notes                1,902          4,201       (2,299)         4,676          2,508         2,168
- ---------------------------------- ------------- ------------ -------------- -------------- ------------- -------------
Total interest expense                 24,239         26,788       (2,549)        55,165         55,217           (52)
- ---------------------------------- ------------- ------------ -------------- -------------- ------------- -------------
Net interest income(1)              $  79,900      $  35,228      $44,672      $ 242,990     $   81,557      $161,433
- ---------------------------------- ------------- ------------ -------------- -------------- ------------- -------------
</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 $36.7 million and $42.2
million,  or 20% and 8%, for the three and nine months ended September 30, 1998,
respectively, from the same periods in the prior year due to average securitized
loans  increasing  12% and 9% over the same  periods,  coupled  with  decreasing
losses in the  off-balance  sheet portfolio for the three months ended September
30, 1998, which resulted in increasing estimated future spreads.  Also impacting
servicing  and  securitizations  income in the first nine months 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 other
fees and interchange, increased to $169.9 million and $490.6 million, or 69% and
93%,  for the three and nine months  ended  September  30,  1998,  respectively,
compared to $100.6  million and $254.1 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 40% and 39% for the three and nine months  ended
September 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 $264.6  million and $738.5
million, or 31% and 40%, for the three and nine months ended September 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 months ended September 30, 1998 was
$383.5 million,  an increase of $157.5 million,  or 70%, over $226.0 million for
the same period in the prior year.  Contributing  to the increase was  marketing
expense which increased $65.7 million,  or 108%, to $126.5 million for the three
months ended  September  30, 1998 from $60.8  million for the same period in the
prior year,  as the Company  continued  to invest in new product  opportunities,
including  a  $23.1   million   investment   in  the   Company's   marketing  of
telecommunications services, as described under "Business Outlook." Salaries and
associate  benefits  increased $42.9 million,  or 59%, to $116.1 million for the
three months ended  September 30, 1998 from $73.2 million for the same period in
the prior year. All other non-interest  expense increased $48.9 million, or 53%,
to $140.9  million from $92.0 million for the same period in the prior year. The
increase in other non-interest expense, as well as, the increase in salaries and
benefits  expense,  was  primarily  the result of a 40%  increase in the average
number  of  accounts  for the three  months  ended  September  30,  1998,  and a
continued  shift  in  product  mix to  more  service-intensive  accounts,  which
resulted in an increase in infrastructure and other operational costs.

Non-interest  expense  for the nine  months  ended  September  30, 1998 was $1.0
billion, an increase of $362.6 million, or 57%, over $641.6 million for the same
period in the prior year.  Contributing  to the increase was  marketing  expense
which increased  $127.5  million,  or 80%, to $287.3 million for the nine months
ended  September  30, 1998 from $159.8  million for the same period in the prior
year, as the Company continued to invest in new product opportunities.  Salaries
and associate benefits  increased $124.4 million,  or 58%, to $337.5 million for
the nine months ended September 30, 1998 from $213.1 million for the same period
in the prior  year.  This  increase  reflects  an  additional  $48.0  million in
compensation  expense  associated  with the Company's  associate  stock plans as
compared to the same period in the prior year.  All other  non-interest  expense
increased  $110.8  million,  or 41%, to $379.5 million for the nine months ended
September  30, 1998 from  $268.6  million for the same period in the prior year.
The increase in other non-interest expense, as well as, the increase in salaries
and benefits  expense not  attributed to options,  was primarily the result of a
39%  increase  in the  average  number of  accounts  for the nine  months  ended
September 30, 1998.

Income Taxes

         The  Company's  income  tax rate was 38% for the three and nine  months
ended September 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
- ---------------------------------------------------------------------------------------
                                                  September 30
- ---------------------------------------------------------------------------------------
                                        1998                         1997
- ---------------------------------------------------------------------------------------
                                                % of                         % of
(dollars in thousands)         Loans         Total Loans        Loans      Total Loans
- ---------------------------------------------------------------------------------------
<S>                          <C>               <C>           <C>             <C>
Reported:
Loans outstanding            $ 5,666,998       100.00%       $ 4,329,799     100.00%
Loans delinquent:
 30-59 days                      118,384         2.09             81,929       1.89
 60-89 days                       64,980         1.14             49,686       1.15
 90 or more days                 103,084         1.82             99,572       2.30
- ------------------------ ----------------- --------------- --------------- ------------
Total                        $   286,448         5.05%       $   231,187       5.34%
- ------------------------ ----------------- --------------- --------------- ------------

Managed:
Loans outstanding            $16,337,789       100.00%       $13,472,595     100.00%
Loans delinquent:
 30-59 days                      313,443         1.92            286,194       2.12
 60-89 days                      178,883         1.09            177,434       1.32
 90 or more days                 308,285         1.89            393,070       2.92
- ------------------------ ----------------- --------------- --------------- ------------
Total                        $   800,611         4.90%       $   856,698       6.36%
- ------------------------ ----------------- --------------- --------------- ------------
</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 5.05% as of
September  30, 1998,  down from 5.34% as of September 30, 1997 and up from 5.03%
as of June  30,  1998.  The  delinquency  rate  for the  managed  consumer  loan
portfolio  was 4.90% as of September  30, 1998,  down from 6.36% as of September
30, 1997 and down from 5.14% as of June 30, 1998.  During the three months ended
September 30, 1998, the Company's reported portfolio  experienced an increase in
higher  yielding  accounts  and  more  seasoned  accounts  as newer  loans  were
securitized. Both the managed and reported portfolio's delinquency rate decrease
as of  September  30,  1998,  as  compared  to  September  30,  1997,  reflected
seasonality  and  improvements in consumer  credit  performance,  as well as the
impact from previous  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                  Nine Months Ended
                                                     September 30                       September 30
- -------------------------------------------------------------------------------------------------------------
(dollars in thousands)                          1998              1997              1998             1997
- -------------------------------------------------------------------------------------------------------------

<S>                                          <C>             <C>               <C>              <C>
Reported:
Average loans outstanding                    $ 5,623,012     $ 3,847,150       $ 5,210,649      $ 3,966,693
Net charge-offs                                   56,726          43,967           171,704          139,901
Net charge-offs as a percentage
     of average loans outstanding                   4.04%           4.57%             4.39%            4.70%
- ---------------------------------------- ----------------- ----------------- ----------------- --------------

Managed:
Average loans outstanding                    $15,746,091     $12,917,967       $14,758,831      $12,731,885
Net charge-offs                                  198,069         215,041           623,792          601,074
Net charge-offs as a percentage
     of average loans outstanding                   5.03%           6.66%             5.64%            6.29%
- ---------------------------------------- ----------------- ----------------- ----------------- --------------

(1) Includes consumer loans held for securitization.

</TABLE>

         The managed net charge-off rate decreased 163 basis points and 65 basis
points to 5.03% and 5.64% for the  three and nine  months  ended  September  30,
1998,  respectively from 6.66% and 6.29% for the comparable periods in the prior
year.  The reported net  charge-off  rate decreased 53 basis points and 31 basis
points to 4.04% and 4.39% for the  three and nine  months  ended  September  30,
1998, respectively, from 4.57% and 4.70% for the comparable periods in the prior
year. The decreases in managed and reported net charge-off rates were the result
of improved general economic trends in consumer credit  performance  compared to
the same  periods  in the prior  year,  with  less of an impact on the  reported
charge-offs due to the increased level of seasoned and higher yielding  products
included in the on-balance sheet portfolio.

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.

                  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              Nine Months Ended
                                                             September 30                   September 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                                67,569          72,518         212,448        168,481
Transfer to loans held for securitization                                                               (2,625)
Increase from Summit acquisition                          6,720                           6,720
Other                                                       437             (51)            536            (80)
Charge-offs                                             (74,885)        (52,697)       (219,271)      (156,526)
Recoveries                                               18,159           8,730          47,567         19,250
Net charge-offs(1)                                      (56,726)        (43,967)       (171,704)      (137,276)
Balance at end of period                             $  231,000      $147,000       $   231,000    $   147,000
- --------------------------------------------------- --------------- -------------- -------------- --------------
Allowance for loan losses to loans at period-end          4.08%            3.40%           4.08%          3.40%
- --------------------------------------------------- --------------- -------------- -------------- --------------
</TABLE>

(1) Excludes consumer loans held for securitization.

         For the three months ended  September 30, 1998,  the provision for loan
losses  decreased 7% to $67.6  million from $72.5 million for the same period in
the prior year as the  reported  net  charge-off  rate  decreased  to 4.04% from
4.57%,  offset by the  increase in average  reported  loans of 46%. For the nine
months ended September 30, 1998, the provision for loan losses  increased 26% to
$212.4 million from $168.5 million for the comparable  period in the prior year,
as average  reported loans  increased by 31%. The allowance for loan losses as a
percentage of on-balance sheet consumer loans increased to 4.08% as of September
30, 1998,  from 3.40% as of  September  30, 1997 due to the change in mix of its
reported  loan  portfolio.  The increase in the  allowance  for loan losses also
reflects the increase in on-balance  sheet loans to $5.7 billion as of September
30, 1998, an increase of 31% from September 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.

         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 September 30, 1998,  the Company held
$1.7 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 September
30, 1998.

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

<S>                                    <C>                           <C>
3 months or less                       $        90,350               30.01%
Over 3 through 6 months                         38,832               12.90
Over 6 through 12 months                        23,083                7.67
Over 1 through 5 years                         148,801               49.42
- -------------------------------- -------------------------- -------------------
Total                                  $       301,066              100.00%
- -------------------------------- -------------------------- -------------------
</TABLE>

         The Company's other  borrowings  portfolio  consists of $1.4 billion in
borrowings  maturing  within one year and $26.1 million in  borrowings  maturing
after one year.

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

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

<S>                                              <C>        <C>                  <C>             <C>
Domestic revolving credit facility               11/96      $    1,700                           11/00
UK/Canada revolving credit facility               8/97             350           $   146          8/00
Senior bank note program(2)                       4/97           8,000             3,400          -
Non-U.S. bank note program                       10/97           1,000                 5          -
Corporation Shelf Registration                    7/98             625               324          -
Deposit note program                              4/96           2,000                            -
Floating rate junior subordinated
  capital income securities(3)                    1/97             100                98          2/27
- --------------------------------------------------------------------------------------------------------
</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, none outstanding as of September 30, 1998.
(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 the 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 September 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 September  30, 1998,  the Bank and the Savings  Bank's  ratios of
capital to managed assets were 5.40% and 8.01%, 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>
September 30, 1998
Capital One Bank
Tier 1 Capital                   12.12%                 4.00%                       6.00%
Total Capital                    14.70                  8.00                       10.00
Tier 1 Leverage                  10.89                  4.00                        5.00

Capital One, F.S.B.(1)
Tangible Capital                 12.88%                 1.50%                       6.00%
Total Capital                    19.28                 12.00                       10.00
Core Capital                     12.88                  8.00                        5.00
- --------------------------- --------------- ------------------------ ---------------------------------

September 30, 1997
Capital One Bank
Tier 1 Capital                   10.70%                 4.00%                       6.00%
Total Capital                    13.58                  8.00                       10.00
Tier 1 Leverage                  11.01                  4.00                        5.00

Capital One, F.S.B.(1)
Tangible Capital                 10.70%                 1.50%                       6.00%
Total Capital                    16.52                 12.00                       10.00
Core Capital                     10.70                  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 September 30, 1998, the Company's Tier 1 leverage
ratio was 13.67%.

         Additionally,  certain  regulatory  restrictions  exist which limit the
ability of the Bank and the Savings Bank to transfer  funds to the  Corporation.
As of September 30, 1998,  retained earnings of the Bank and the Savings Bank of
$122.5  million and $44.0 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  instruments  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 a
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 3% below the mean managed net interest income of the  distribution.
As of September 30, 1998,  the Company was in compliance  with the policy;  more
than 95% of the outcomes  generated by the model  produce a managed net interest
income of no more than 1.1% below the mean outcome.

Business Outlook

Earnings, Goals and Strategies

         This business outlook section summarizes the Company's expectations for
earnings for the year ending December 31, 1998 and, to a limited extent, for the
year ending December 31, 1999 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 its diluted earnings per share for the year ending December 31,
1998 to increase by 40% over 1997 and for the year ending  December  31, 1999 to
increase  approximately 30% over 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,  including  selected non-card consumer lending products
and  telecommunication  services.  The Company will seek to identify new product
opportunities  and to  make  informed  investment  decisions  regarding  new and
existing   products.   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.

     Credit Cards

     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, which are distinguished by a varied
range of credit lines,  targeted  borrowers and pricing  structures.  Certain of
these cards,  the low  non-introductory rate products, are marketed to customers
with the best established credit profiles and are characterized by higher credit
lines and an  expectation  of lower  delinquencies  and credit  losses  than the
Company's  traditional low  introductory-rate  balance transfer products.  Other
customized card products 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 products.  These other products involve higher operational
costs and,  in some  cases,  higher  delinquencies  and credit  losses  than the
Company's  traditional  products.  More  importantly,  all of  these  customized
products continue to have less volatile returns than the traditional products in
recent market conditions.

     Automobile Finance

     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  $263  million  as of July 31,  1998.  Summit
provides the Company with a platform to test and apply its IBS to the automobile
loan market.

     Telecommunications

     The  Company  is  increasing  its  efforts  to  market   telecommunications
services,  through its subsidiary  America One  Communications,  Inc.  ("America
One"). America One's initial business,  the reselling of wireless services,  has
recently  begun to  experience  growth in the number of customers  and accounts.
Significant   marketing   investment   is  being   allocated  to  America  One's
telecommunications business.

     International Expansion

     The Company has  expanded  its  existing  operations  outside of the United
States,  with an initial focus on the United Kingdom and Canada. The Company has
experienced  growth  in  the  number  of  accounts  and  loan  balances  in  its
international  business.  To support  its  expansion  in the United  Kingdom and
provide a platform  into  Europe,  in July the Company  opened a new  operations
center in Nottingham, England.

     The Company will  continue to apply its IBS in an effort to balance the mix
of 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's 1998 marketing  expenses are expected to exceed such expenses
in 1997, as the Company  continues to invest in its various 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 outstanding  balances or 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 certain  lines of  business.  In  addition,  the cost to acquire new
accounts   varies  among  product   lines.   With   competition   affecting  the
profitability of existing  balance transfer card 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.  Additionally,  the costs to acquire an America One
wireless account include the cost of a free phone delivered to the customer, and
consequently  are  substantially  more than the cost to  acquire  a credit  card
account.  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 consumer
credit  industry,   general  economic   conditions   affecting  consumer  credit
performance, the asset quality of the Company's portfolio and the identification
of market  opportunities  along product lines that exceed company targeted rates
for return on investment.

     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 the
last  quarter  of  1998  and  into  1999.  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 primarily  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,  including bankruptcies,
but also by the continued  seasoning of the Company's  portfolio and the product
mix.

     The  Company's  expectations  for  1998  and  1999  earnings  are  based on
management's  belief that consumer  credit  quality is  stabilizing.  Management
expects that during the fourth quarter of 1998  charge-offs  will remain stable,
while  delinquency  rates  may  increase  modestly  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 the case of an economic downturn or recession, delinquencies and
charge-offs are likely to increase. 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.

Year 2000

 The Year 2000 Issue and the Company's State of Readiness

         The year 2000 problem is a result of computer  systems using two digits
rather than four digits to define an  applicable  year.  The Company  utilizes a
significant  number of internal computer software programs and operating systems
across its entire organization. In addition, the Company depends on its external
business vendors to provide external services for its operations.  To the extent
the software  applications  of the Company or its vendors contain codes that are
unable to  appropriately  interpret  the year  2000 and  beyond,  some  level of
modification,  or  even  possibly  replacement  of  such  applications,  may  be
necessary.

         In October  1996,  the  Company  formed a year 2000  project  office to
identify   software   systems  and   computer-related   devices  that   required
modification for the year 2000. Shortly after its inception,  the project office
executed a five step program for the Company's  information  technology computer
based systems. This strategy calls for awareness of the existence of information
technology  systems  Company  wide,  assessment  of those  systems for year 2000
readiness,  renovation  of  those  systems  and  their  date  coding  functions,
validation of those renovations and implementation of all renovations made. This
strategy is based in large part on the  regulatory  guidelines  published by the
Federal Financial Institutions Examination Counsel.

     The  Company   identified   approximately  70  distinct  project  areas  to
categorize its information  technology  systems.  These project areas consist of
not only typical information technology systems, like the cardholder, credit and
customer  service  systems,  but also certain other  non-information  technology
systems such as the Company's air conditioning,  telephone and elevator systems.
The strategy  requires  prioritization  of all project  areas and  assignment of
individual  implementation  milestones.  As of September 30, 1998, approximately
seventy-nine  percent of all of the Company's project areas have been renovated.
More importantly,  this includes the complete renovation of all of the Company's
mission critical information  technology systems,  which renovations the Company
is  currently  implementing  and testing.  The  Company's  start-up  information
technology  systems  in the U.K.  and  those in its newly  acquired  subsidiary,
Summit  Acceptance  Corporation,  are in the  process  of  being  evaluated  for
compliance.  The Company  expects to have all systems and  applications in place
and fully tested by the end of first  quarter  1999,  and will use the remaining
time in 1999 for any system refinements that may be needed.

         The  Company  is also  addressing  the effect of the year 2000 on other
non-information  technology  systems not included as part of the project  areas.
These   non-information   systems   primarily   consist  of  desk  top  computer
applications  used by the Company's  employees.  The Company expects to renovate
these   applications   using  products  prepared  by  outside  vendors  and  the
renovations  are  expected to be  completed  by the end of the first  quarter of
1999.

         In  addition,  the Company  utilizes  outside  business  vendors in its
day-to-day  operations.  Consequently,  the Company is  assessing  the year 2000
readiness of its external  business  vendors to project their viability into the
year 2000. These vendors include credit bureaus, collection agencies,  utilities
and  other  related  service  providers,  the  U.S.  postal  service,  telephone
companies,  technology vendors, banks that are creditors of the Company or which
provide cash management,  trustee,  paying agent,  stock transfer agent or other
services.  The Company has  requested  information  from its vendors about their
actions  to become  year 2000  compliant,  placing  extensive  focus on its high
priority vendors. At this point, management is unable to determine whether or to
what  extent the  systems  of its  business  vendors  will,  in fact,  be timely
remediated.  The Company  will  continue to actively  monitor the efforts of its
vendors and take actions to mitigate exposure to year 2000 issues resulting from
the failure of its vendors to be compliant.

The Costs to Address the Company's Year 2000 Issues

     The costs incurred by the Company  through the third quarter of fiscal 1998
to address year 2000  compliance  for its  information  technology  systems were
approximately $4.7 million, of which $2.5 million was incurred during the first
nine months of 1998.  The Company  estimates  it expects to incur an  additional
$1.3  million in costs for a total of  approximately  $6 million in direct costs
for remediation of its information  technology systems.  Total costs,  including
costs associated with non-information  technology systems and vendor contingency
planning, will not materially impact the Company's results.

The Company's Contingency Plan

     The  Company's  Year  2000  Project  Office is in the  assessment  stage of
contingency planning. To date, the Company has established  contingency planning
work groups in each of its business units. These work groups are tasked with (i)
identifying  year 2000 risks,  (ii) assessing the business impact of these risks
and (iii)  developing  contingency  plans to  mitigate  the risks.  The  Company
expects to complete  the  contingency  planning  assessment  stage by the end of
1998.  The Company will then  document  and test  individual  contingency  plans
through the first quarter of 1999.

The Risks of the Company's Year 2000 Issues

         Although  the Company  expects to have all of its system  modifications
complete by the end of the first quarter of 1999,  allowing a sufficient  amount
of time to further test systems in 1999,  unforeseen problems could arise in the
year 2000 giving rise to delays and malfunctions  which may impact the Company's
business and  financial  results.  In addition,  the failure of third parties to
provide  the Company  with  products,  services  or systems  that meet year 2000
requirements  could impact the Company's  business and operations.  For example,
failure of the U.S.  postal  service or the  Company's  local and long  distance
carriers  to be year  2000  compliant  could  cause  disruption  or delay in the
Company's  ability to solicit new  customers  and  service  the  accounts of its
existing customers.

         The estimated year 2000 costs and the Company's  expectations  that its
systems,  and those of its third-party  partners and vendors,  will be year 2000
compliant  are  forward-looking  statements.   These  statements  are  based  on
management's  reasonable  estimates and assumptions  about future events and are
subject to risks and  uncertainties.  Although the Company believes that its has
taken the necessary precautionary measures to assure that the year 2000 will not
adversely  affect its business,  there is no guarantee  that the Company's  year
2000 expectations will be achieved and actual results could differ materially.

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);  the
ability of the Company to continue to  securitize  its credit cards and consumer
loans and to otherwise  access the capital markets at attractive rates and terms
to fund  its  operations  and  future  growth;  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>


PART II.          OTHER INFORMATION


Item 6.           Exhibits and Reports on Form 8-K

(a)               Exhibits:

                  None

(b)               Reports on Form 8-K:

                  The Company filed on August 21, 1998 a Current  Report on Form
                  8-K,  dated July 16, 1998, Commission  File No. 1-13300,
                  enclosing its press release dated July 16, 1998.

                  The Company filed on July 23, 1998 a Current Report on Form
                  8-K, dated July 22, 1998, Commission File No. 1-13300,
                  enclosing its Underwriting Agreement with J.P. Morgan
                  Securities Inc. dated July 22, 1998.

                  The Company filed on August 20, 1998 a Current  Report on Form
                  8-K, dated July 30, 1998, Commission  File No. 1-13300,
                  enclosing its press release dated July 30, 1998.


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:  November 13, 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>                                 Jul-01-1998
<PERIOD-END>                                   Sep-30-1998
<CASH>                                         412,967
<SECURITIES>                                   1,296,959
<RECEIVABLES>                                  5,666,998
<ALLOWANCES>                                   231,000
<INVENTORY>                                    0
<CURRENT-ASSETS>                               0<F1>
<PP&E>                                         228,550
<DEPRECIATION>                                 0<F2>
<TOTAL-ASSETS>                                 8,580,776
<CURRENT-LIABILITIES>                          0<F1>
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       666
<OTHER-SE>                                     1,168,462
<TOTAL-LIABILITY-AND-EQUITY>                   8,580,776
<SALES>                                        0
<TOTAL-REVENUES>                               670,064
<CGS>                                          0
<TOTAL-COSTS>                                  383,527
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               67,569
<INTEREST-EXPENSE>                             106,055
<INCOME-PRETAX>                                112,913
<INCOME-TAX>                                   42,907
<INCOME-CONTINUING>                            70,006
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   70,006
<EPS-PRIMARY>                                  1.07
<EPS-DILUTED>                                  1.00
<FN>
<F1>
<F2>
</FN>
        


</TABLE>


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