CAPITAL ONE FINANCIAL CORP
10-Q, 2000-11-08
PERSONAL CREDIT INSTITUTIONS
Previous: FLORIDA DAILY MUNICIPAL INCOME FUND, 497, 2000-11-08
Next: CAPITAL ONE FINANCIAL CORP, 10-Q, EX-10, 2000-11-08





                                  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, 2000

                                       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, 2000, there were 196,943,642 shares of the registrant's Common
Stock, par value $.01 per share, outstanding.

<PAGE>

                        CAPITAL ONE FINANCIAL CORPORATION
                                    FORM 10-Q

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


                               September 30, 2000

                                                                            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 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
                                                                           2000               1999
--------------------------------------------------------------------- --------------     --------------
<S>                                                                   <C>                <C>
Assets:
Cash and due from banks                                               $       81,403     $      134,065
Federal funds sold and resale agreements                                      12,688
Interest-bearing deposits at other banks                                     128,377            112,432
--------------------------------------------------------------------- --------------     --------------
   Cash and cash equivalents                                                 222,468            246,497
Securities available for sale                                              1,652,330          1,856,421
Consumer loans                                                            12,331,088          9,913,549
   Less:  Allowance for loan losses                                         (457,000)          (342,000)
--------------------------------------------------------------------- --------------     --------------
Net loans                                                                 11,874,088          9,571,549
Premises and equipment, net                                                  560,974            470,732
Interest receivable                                                           93,817             64,637
Accounts receivable from securitizations                                   1,403,377            661,922
Other                                                                        571,771            464,685
--------------------------------------------------------------------- --------------     --------------
   Total assets                                                       $   16,378,825     $   13,336,443
--------------------------------------------------------------------- --------------     --------------

Liabilities:
Interest-bearing deposits                                             $    6,323,924     $    3,783,809
Other borrowings                                                           2,820,533          2,780,466
Senior notes                                                               4,119,101          4,180,548
Interest payable                                                             109,842            116,405
Other                                                                      1,230,037            959,608
--------------------------------------------------------------------- --------------     --------------
   Total liabilities                                                      14,603,437         11,820,836

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
   1,000,000,000 and 300,000,000 shares, and 199,670,421 issued
   as of September 30, 2000 and December 31, 1999, respectively                1,997              1,997
Paid-in capital, net                                                         559,595            613,590
Retained earnings                                                          1,348,081          1,022,296
Cumulative other comprehensive loss                                          (25,337)           (31,262)
   Less: Treasury stock, at cost; 2,944,210 and 2,624,006
         shares as of September 30, 2000 and December 31, 1999,
         respectively                                                       (108,948)           (91,014)
---------------------------------------------------------------------  -------------     --------------
   Total stockholders' equity                                              1,775,388          1,515,607
--------------------------------------------------------------------- --------------     --------------
   Total liabilities and stockholders' equity                         $   16,378,825     $   13,336,443
--------------------------------------------------------------------- --------------     --------------
</TABLE>
See Notes to 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
---------------------------------------------------- ----------   ----------  -----------   -----------
                                                        2000         1999         2000          1999
---------------------------------------------------- ----------   ----------  -----------   -----------
<S>                                                  <C>          <C>         <C>           <C>
Interest Income:
Consumer loans, including fees                       $  606,872   $  386,727  $ 1,607,695   $ 1,064,987
Securities available for sale                            23,367       24,256       70,946        74,001
Other                                                     1,474        1,053        5,026         3,892
---------------------------------------------------- ----------   ----------  -----------   -----------
  Total interest income                                 631,713      412,036    1,683,667     1,142,880

Interest Expense:
Deposits                                                 90,197       38,003      205,936        88,383
Other borrowings                                         55,967       20,824      144,335        67,572
Senior notes                                             72,679       76,980      203,071       230,129
---------------------------------------------------- ----------   ----------  -----------   -----------
  Total interest expense                                218,843      135,807      553,342       386,084
---------------------------------------------------- ----------   ----------  -----------   -----------
Net interest income                                     412,870      276,229    1,130,325       756,796
Provision for loan losses                               193,409      114,061      470,944       262,948
---------------------------------------------------- ----------   ----------  -----------   -----------
Net interest income after provision for loan losses     219,461      162,168      659,381       493,848

Non-Interest Income:
Servicing and securitizations                           307,343      311,217      860,741       876,777
Service charges and other fees                          424,087      275,900    1,140,025       743,227
Interchange                                              65,039       33,946      161,570        97,732
---------------------------------------------------- ----------   ----------  -----------   -----------
  Total non-interest income                             796,469      621,063    2,162,336     1,717,736

Non-Interest Expense:
Salaries and associate benefits                         264,171      199,048      735,625       572,703
Marketing                                               233,188      175,163      646,686       529,493
Communications and data processing                       78,064       68,755      221,819       189,305
Supplies and equipment                                   66,325       48,076      176,766       127,083
Occupancy                                                30,721       19,117       83,263        49,412
Other                                                   146,488      119,262      406,982       315,815
---------------------------------------------------- ----------   ----------  -----------   -----------
  Total non-interest expense                            818,957      629,421    2,271,141     1,783,811
---------------------------------------------------- ----------   ----------  -----------   -----------
Income before income taxes                              196,973      153,810      550,576       427,773
Income taxes                                             74,850       58,448      209,219       162,554
---------------------------------------------------- ----------   ----------  -----------   -----------
Net income                                           $  122,123   $   95,362  $   341,357   $   265,219
---------------------------------------------------- ----------   ----------  -----------   -----------
Basic earnings per share                             $     0.62   $     0.48  $      1.73   $      1.34
---------------------------------------------------- ----------   ----------  -----------   -----------
Diluted earnings per share                           $     0.58   $     0.45  $      1.63   $      1.26
---------------------------------------------------- ----------   ----------  -----------   -----------
Dividends paid per share                             $     0.03   $     0.03  $      0.08   $      0.08
---------------------------------------------------- ----------   ----------  -----------   -----------
</TABLE>
See Notes to 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 (Loss)   Stock     Equity
--------------------------------------------------- ----------- ------ -----------  ----------- ------------  --------- -----------
<S>                                                 <C>          <C>   <C>          <C>         <C>           <C>       <C>
Balance, December 31, 1998                          199,670,376 $1,997 $  598,167   $   679,838 $     60,655  $ (70,251)$ 1,270,406
Comprehensive income:
  Net income                                                                            265,219                             265,219
  Other comprehensive income (loss), net of income tax:
   Unrealized losses on securities, net of
    income tax benefit of $58,019                                                                    (94,662)               (94,662)
   Foreign currency translation adjustments                                                            1,775                  1,775
                                                                                                     -------             ----------
  Other comprehensive loss                                                                           (92,887)               (92,887)
                                                                                                                         ----------
Comprehensive income                                                                                                        172,332
Cash dividends - $.08 per share                                                         (15,492)                            (15,492)
Purchases of treasury stock                                                                                     (80,004)    (80,004)
Issuances of common stock                                   45               (740)           20                   8,228       7,508
Exercise of stock options                                                 (22,614)                               54,087      31,473
Common stock issuable under incentive plan                                 47,221                                            47,221
Other items, net                                                            3,737                                             3,737
--------------------------------------------------- ----------- ------ -----------  ----------- ------------  ---------  ----------
Balance, September 30, 1999                         199,670,421 $1,997 $  625,771   $   929,585 $    (32,232) $ (87,940) $1,437,181
--------------------------------------------------- ----------- ------ -----------  ----------- ------------  ---------  ----------

Balance, December 31, 1999                          199,670,421 $1,997 $  613,590   $ 1,022,296 $    (31,262) $ (91,014) $1,515,607

Comprehensive income:
  Net income                                                                            341,357                             341,357
  Other comprehensive income, net of income tax:
   Unrealized gains on securities, net of
    income taxes of $5,549                                                                             9,053                  9,053
   Foreign currency translation adjustments                                                           (3,128)                (3,128)
                                                                                                     -------             ----------
  Other comprehensive income                                                                           5,925                  5,925
                                                                                                                         ----------
Comprehensive income                                                                                                        347,282
Cash dividends - $.08 per share                                                         (15,572)                            (15,572)
Purchases of treasury stock                                                                                    (136,347)   (136,347)
Issuances of common stock                                                     855                                13,999      14,854
Exercise of stock options                                                 (73,415)                              104,414      30,999
Common stock issuable under incentive plan                                 15,473                                            15,473
Other items, net                                                            3,092                                             3,092
--------------------------------------------------- ----------- ------ -----------  ----------- ------------  ---------  ----------
Balance, September 30, 2000                         199,670,421 $1,997 $  559,595   $ 1,348,081 $    (25,337) $(108,948) $1,775,388
--------------------------------------------------- ----------- ------ -----------  ----------- ------------  ---------  ----------
</TABLE>
See Notes to 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
--------------------------------------------------------------------- -------------  -------------
                                                                           2000          1999
--------------------------------------------------------------------- -------------  -------------
<S>                                                                   <C>            <C>
Operating Activities:
Net income                                                            $     341,357  $     265,219
Adjustments to reconcile net income to cash
   provided by operating activities:
     Provision for loan losses                                              470,944        262,948
     Depreciation and amortization, net                                     174,573        122,518
     Stock compensation plans                                                15,473         47,221
     Increase in interest receivable                                        (29,180)       (12,433)
     (Increase) decrease in accounts receivable from securitizations       (741,242)       101,577
     Increase in other assets                                              (138,075)      (150,303)
     Decrease in interest payable                                            (6,563)        (3,949)
     Increase in other liabilities                                          270,429        252,634
--------------------------------------------------------------------- -------------  -------------
       Net cash provided by operating activities                            357,716        885,432
--------------------------------------------------------------------- -------------  -------------

Investing Activities:
Purchases of securities available for sale                                 (644,125)      (649,863)
Proceeds from maturities of securities available for sale                    83,759        178,884
Proceeds from sales of securities available for sale                        778,875        522,357
Proceeds from securitizations of consumer loans                           2,476,893      1,714,514
Net increase in consumer loans                                           (5,447,755)    (4,136,573)
Recoveries of loans previously charged off                                  175,151         87,676
Additions of premises and equipment, net                                   (218,454)      (273,532)
--------------------------------------------------------------------- -------------  -------------
       Net cash used in investing activities                             (2,795,656)    (2,556,537)
--------------------------------------------------------------------- -------------  -------------

Financing Activities:
Net increase in interest-bearing deposits                                 2,540,115      1,576,421
Net increase (decrease) in other borrowings                                  39,874       (627,411)
Issuances of senior notes                                                   994,176      1,453,059
Maturities of senior notes                                               (1,056,387)      (864,779)
Dividends paid                                                              (15,572)       (15,492)
Purchases of treasury stock                                                (136,347)       (80,004)
Net proceeds from issuances of common stock                                  17,053         11,098
Proceeds from exercise of stock options                                      30,999         31,473
--------------------------------------------------------------------- -------------  -------------
       Net cash provided by financing activities                          2,413,911      1,484,365
--------------------------------------------------------------------- -------------  -------------

Decrease in cash and cash equivalents                                       (24,029)      (186,740)
Cash and cash equivalents at beginning of period                            246,497        300,167
--------------------------------------------------------------------- -------------  -------------
Cash and cash equivalents at end of period                            $     222,468  $     113,427
--------------------------------------------------------------------- -------------  -------------
</TABLE>
See Notes to Condensed Consolidated Financial Statements.

<PAGE>

CAPITAL ONE FINANCIAL CORPORATION
Notes to Condensed Consolidated Financial Statements
September 30, 2000
(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 offers consumer lending (including credit cards) and
deposit products. The Corporation and its subsidiaries are collectively referred
to as the "Company."

         The accompanying  unaudited condensed 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, 2000 are not  necessarily  indicative of the results
for the year ending December 31, 2000. The notes to the  consolidated  financial
statements  contained  in the  Annual  Report  on Form  10-K for the year  ended
December  31,  1999  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 2000 presentation.

Note B:  Significant Accounting Policies

Cash and Cash Equivalents

         Cash paid for interest for the nine months ended September 30, 2000 and
1999 was $559,905 and $384,812, respectively. Cash paid for income taxes for the
nine  months  ended  September  30,  2000 and 1999 was  $182,100  and  $205,515,
respectively.

Segments

         The Company maintains three distinct business segments: lending,
telecommunications  and  "other."  Lending  is  the  Company's  only  reportable
business  segment,  based on the definitions  provided in Statement of Financial
Accounting  Standards  ("SFAS")  No.  131,  "Disclosures  about  Segments of an
Enterprise and Related Information." Substantially all of the Company's reported
assets,  revenues and income are derived from the lending segment in all periods
presented. All revenue is generated from external customers and is predominantly
derived in the United States.

Note C:  Recent Accounting Pronouncements

         In June 1998, the Financial  Accounting Standards Board ("FASB") issued
SFAS No. 133, "Accounting for Certain Derivative Instruments and Certain Hedging
Activities." SFAS No. 133 was subsequently amended in June 1999 by SFAS No. 137,
"Accounting for Derivative  Instruments and Hedging Activities - Deferral of the
Effective Date of FASB  Statement No. 133".  SFAS No. 133, SFAS No. 137 and SFAS
No.  138 (all  together  "SFAS 133 as  amended")  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  earnings.  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.  SFAS 133 as amended is effective  for all
fiscal  quarters of all fiscal years  beginning after June 15, 2000. The Company
is in the  process  of  evaluating  the  impact of the  adoption  of SFAS 133 as
amended, and based upon the FASB's interpretations to date does not expect it to
have a  material  effect on the  Company's  financial  position  or  results  of
operations.

         In September  2000,  the  FASB  issued  SFAS  No. 140, "Accounting for
Transfers and Servicing of Financial Assets and Extinguishments of Liabilities -
a  replacement  of SFAS 125" ("SFAS  140").  SFAS 140 revises the  standards for
accounting  for  securitizations  and other  transfers of  financial  assets and
collateral  and  requires  certain   additional   disclosures.   The  disclosure
requirements  and  collateral  provisions  of SFAS 140 are  effective for fiscal
years ending after  December 15,  2000,  while the other  provisions  of the new
standard apply  prospectively to transfers and servicing of financial assets and
extinguishments  of liabilities  occurring after March 31, 2001. The adoption of
SFAS 140 is not expected to have a material  effect on the  Company's  financial
position or the results of operations.

Note D:  Borrowings

         In  August  2000,  the  Bank entered  into a  multicurrency  revolving
credit facility (the "Multicurrency  Facility").  The Multicurrency  Facility is
intended  to  finance  the  Company's  business  in the  United  Kingdom  and is
comprised  of two  Tranches,  each  in the  amount  of  Euro  300,000  ($270,800
equivalent  based on the exchange  rate at  closing).  The Tranche A facility is
intended  for  general  corporate  purposes  whereas  the  Trabche B facility is
intended to replace and extend the Corporation's  prior credit facility for U.K.
pounds  sterling and Canadian  dollars,  which  matured on August 29, 2000.  The
Corporation  serves  as  guarantor  of all  borrowings  under  the  Muticurrency
Facility and the Bank's subsidiary,  Capital One Bank Europe plc, is eligible to
be added as a borrower under the Bank's  guarantee.  Tranche A of the commitment
terminates on August 9, 2001, and Tranche B of the commitment  terminates August
9, 2004.

         In August 2000, the Company entered into four bilateral revolving
credit  facilities  with different  lenders (the  "Bilateral  Facilities").  The
Bilateral  Facilities are being used to finance the Company's business in Canada
and for general  corporate  purposes.  Two of the Bilateral  Facitilites are for
Capital One, Inc.,  guarnateed by the Coporation,  and are each in the amount of
C$100,000 ($67,400 equivalent based on exchange rate at closing).  The other two
Bilateral  Facilities  are for the  Corporation  in the  amount of  $70,000  and
$30,000. Each of the Bilateral Facilities will terminate on August 10, 2001.

Note E:  Comprehensive Income

         Comprehensive  income for the three months ended September 30, 2000 and
1999 was as follows:

                                           Three Months Ended
                                               September 30
----------------------------------------- -----------------------
                                              2000        1999
----------------------------------------- ----------- -----------
Comprehensive Income:
Net income                                $   122,123 $    95,362
Other comprehensive income (loss)               8,486     (44,950)
----------------------------------------- ----------- -----------
Total comprehensive income                $   130,609 $    50,412
----------------------------------------- ----------- -----------

Note F:  Associate Stock Plans

         The  Corporation's  June  11,  1998  stock  options  grant  to  senior
management vested in September 2000. This grant included approximately 2,500,000
performance-based options.

Note G:  Earnings Per Share

         Basic  earnings  per share is based on the weighted  average  number of
common shares  outstanding,  excluding any dilutive effects of options.  Diluted
earnings per share is based on the weighted  average number of common and common
equivalent  shares,   dilutive  stock  options  or  other  dilutive   securities
outstanding during the year.

         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)                                  2000       1999        2000       1999
-------------------------------------------------- ----------  ---------   ---------  ---------
<S>                                                 <C>        <C>         <C>        <C>
Numerator:
Net income                                          $ 122,123  $  95,362   $ 341,357  $ 265,219

Denominator:
Denominator for basic earnings per share -
    Weighted-average shares                           196,255    197,424     196,303    197,562

Effect of dilutive securities:
    Stock options                                      13,800     12,718      12,829     13,108
-------------------------------------------------- ---------- ----------   ---------  ---------

Denominator for diluted earnings per share -
    Adjusted weighted-average shares                  210,055    210,142     209,132    210,670
-------------------------------------------------- ----------  ---------   ---------  ---------
Basic earnings per share                                $0.62      $0.48   $    1.73  $    1.34
-------------------------------------------------- ----------  ---------   ---------  ---------
Diluted earnings per share                          $    0.58  $    0.45   $    1.63  $    1.26
-------------------------------------------------- ----------  ---------   ---------  ---------
</TABLE>

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 was  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 early 1997, the California  court entered  judgement in favor of the
Bank on all of the plaintiffs' claims. The plaintiffs appealed the ruling to the
California Court of Appeals First Appellate  District Division 4. In early 1999,
the Court of Appeals  affirmed the trial court's  ruling in favor of the Bank on
six  counts,  but  reversed  the  trial  court's  ruling  on two  counts  of the
plaintiffs' complaint. The California Supreme Court rejected the Bank's Petition
for Review of the  remaining two counts and remitted them to the trial court for
further  proceedings.  In August 1999, the trial court denied without  prejudice
plaintiffs'  motion to certify a class on the one remaining common law claim. In
November  1999,  the United  States  Supreme  Court  denied  the Bank's  writ of
certiorari on the remaining two counts,  declining to exercise its discretionary
power to review these issues.

         Subsequently, the Bank moved for summary judgement on the two remaining
counts and for a ruling  that a class  cannot be  certified  in this  case.  The
motion for summary  judgement  was granted in favor of the Bank on both  counts,
but the  plaintiffs  were granted  leave to amend the  complaint.  Plaintiff has
filed an Amended Complaint and the Bank's Demurrer 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 defend it vigorously.

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

<PAGE>

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  using  its   Information-Based   Strategy   ("IBS").   The  principal
subsidiaries  are  Capital  One Bank (the  "Bank"),  which  offers  credit  card
products,  and Capital One, F.S.B.  (the "Savings Bank"),  which offers consumer
lending  (including credit cards) and deposit products.  The Corporation and its
subsidiaries are collectively  referred to as the "Company." As of September 30,
2000,  the  Company  had 29.4  million  customers  and $24.2  billion in managed
consumer loans  outstanding  and was one of the largest  providers of MasterCard
and Visa credit cards in the world.  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,  2000 of $122.1
million,  or $0.58 per share,  compares to net income of $95.4 million,  or $.45
per share,  for the same period in 1999. The increase in net income is primarily
a result of an  increase in asset and account  volumes and rates.  Net  interest
income increased $136.6 million, or 49%, as the net interest margin increased to
11.95% from 11.40% and average  earning  assets  increased by 43%. The provision
for loan losses  increased  $79.3  million,  or 70%, as average  reported  loans
increased 55% and delinquencies increased.  Non-interest income increased $175.4
million, or 28%, primarily as a result of an increase in average accounts of 41%
and an increase  in the  frequency  of certain  fees  charged  due to  increased
purchase volume.  Marketing expense  increased $58.0 million,  or 33%, to $233.2
million  as the  Company  continues  to  invest  in new  product  opportunities.
Increases in salaries and associate  benefits expense of $65.1 million,  or 33%,
and other non-interest  expense (excluding  marketing) of $66.4 million, or 26%,
primarily reflected increased staff and cost of operations,  and the building of
infrastructure  to manage the growth in accounts and new product  opportunities.
Each  component is discussed in further  detail in  subsequent  sections of this
analysis.

         Net income for the nine  months  ended  September  30,  2000 was $341.4
million, or $1.63 per share,  compared to net income of $265.2 million, or $1.26
per share,  for the same period in 1999.  This increase in net income  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.

Managed Consumer Loan Portfolio

         The Company  analyzes its financial  performance on a managed  consumer
loan portfolio basis.  Managed consumer loan 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 reported
and off-balance  sheet loans.  Off-balance sheet loans are those which have been
securitized and accounted for as sales in accordance with Statement of Financial
Accounting  Standards  No. 125,  "Accounting  for  Transfers  and  Servicing  of
Financial Assets and  Extinguishment  of Liabilities"  ("SFAS 125"), and are not
assets of the  Company.  Therefore,  those  loans  are not shown on the  balance
sheet.

<PAGE>

         Table 1 summarizes the Company's managed consumer loan portfolio.

--------------------------------------------------------------------------------
                    Table 1 - MANAGED CONSUMER LOAN PORTFOLIO
--------------------------------------------------------------------------------
                                                       Three Months Ended
                                                          September 30
----------------------------------------------- --------------------------------
(in thousands)                                        2000             1999
----------------------------------------------- ---------------  ---------------

Period-End Balances:
Reported consumer loans                         $    12,331,088  $     8,286,210
Off-balance sheet consumer loans                     11,821,063       10,231,201
----------------------------------------------- ---------------  ---------------
Total managed consumer loan portfolio           $    24,152,151  $    18,517,411
----------------------------------------------- ---------------  ---------------

Average Balances:
Reported consumer loans                         $    12,093,781  $     7,790,933
Off-balance sheet consumer loans                     10,926,377       10,371,042
----------------------------------------------- ---------------  ---------------
Total average managed consumer loan portfolio   $    23,020,158  $    18,161,975
----------------------------------------------- ---------------  ---------------

                                                        Nine Months Ended
                                                          September 30
----------------------------------------------- --------------------------------
(in thousands)                                       2000              1999
----------------------------------------------- ---------------  ---------------

Average Balances:
Reported consumer loans                         $    10,614,434  $     7,346,484
Off-balance sheet consumer loans                     10,763,801       10,387,868
----------------------------------------------- ---------------  ---------------
Total average managed consumer loan portfolio   $    21,378,235  $    17,734,352
----------------------------------------------- ---------------  ---------------

         Since  1990,  the  Company  has  actively   engaged  in  consumer  loan
securitization transactions. Securitization involves the transfer by the Company
of a  pool  of  loan  receivables  to an  entity  created  for  securitizations,
generally a trust or other special  purpose  entity ("the  trusts").  The credit
quality of the receivables is supported by credit enhancements,  which may be in
various  forms  including  a letter of credit,  a cash  collateral  guaranty  or
account, or a subordinated interest in the receivables in the pool. Certificates
representing  undivided  ownership  interests in the receivables are sold to the
public  through an  underwritten  offering  or to private  investors  in private
placement  transactions.  The Company  receives  the  proceeds of the sale.  The
Company  retains an interest in the trusts  ("seller's  interest")  equal to the
amount of the  receivables  transferred  to the trust in excess of the principal
balance of the certificates.  The Company's interest in the trusts varies as the
amount of the excess  receivables in the trusts fluctuates as the accountholders
make  principal  payments  and incur new charges on the selected  accounts.  The
securitization  generally results in the removal of the receivables,  other than
the seller's  interest,  from the  Company's  balance  sheet for  financial  and
regulatory accounting purposes.

         The  Company's  relationship  with its customers is not affected by the
securitization.  The Company  acts as a servicing  agent and  receives a fee for
doing so.

         Collections  received  from  securitized  receivables  are  used to pay
interest to  certificateholders,  servicing and other fees, and are available to
absorb the  investors'  share of credit losses.  Amounts  collected in excess of
that needed to pay the above  amounts are remitted to the Company,  as described
in Servicing and Securitizations Income.

         Certificateholders   in  the  Company's   securitization   program  are
generally entitled to receive principal payments either through monthly payments
during an amortization  period or in one lump sum after an accumulation  period.
Amortization  may  begin  sooner  in  certain  circumstances,  including  if the
annualized portfolio yield (consisting,  generally,  of interest and fees) for a
three-month  period  drops  below the sum of the  certificate  rate  payable  to
investors, loan servicing fees and net credit losses during the period.

         Prior to the commencement of the  amortization or accumulation  period,
all principal payments received on the trusts' receivables are reinvested in new
receivables  to  maintain  the  principal  balance of  certificates.  During the
amortization  period,  the investors' share of principal payments is paid to the
certificateholders  until they are paid in full. During the accumulation period,
the  investors'  share of  principal  payments is paid into a principal  funding
account  designed to accumulate  amounts so that the certificates can be paid in
full on the expected final payment date.

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

<TABLE>
<CAPTION>

----------------------------------------------------------------------------------------------------
                                Table 2 - OPERATING DATA AND RATIOS
----------------------------------------------------------------------------------------------------
                                     Three Months Ended                    Nine Months Ended
                                        September 30                          September 30
----------------------------  ---------------------------------     --------------------------------
 (dollars in thousands)            2000               1999                2000             1999
----------------------------  ---------------   ---------------     ---------------   --------------
<S>                           <C>               <C>                 <C>               <C>
 Reported:
     Average earning assets   $    13,822,750   $     9,688,556     $    12,363,221   $    9,262,944
      Net interest margin(1)            11.95%            11.40%              12.19%           10.89%
     Loan yield                         20.07             19.86               20.20            19.33
----------------------------  ---------------   ---------------     ---------------   --------------

 Managed:
     Average earning assets   $    24,749,127   $    20,059,598     $    23,127,022   $   19,650,812
      Net interest margin(1)            10.75%            11.14%              10.94%           10.86%
     Loan yield                         18.06             17.92               18.02            17.49
----------------------------  ---------------   ---------------     ---------------   --------------
</TABLE>

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

Risk Adjusted Revenue and Margin

         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  managed  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.

         The Company markets its card products to specific consumer populations.
The terms of each card  product  are  actively  managed in an effort to maximize
return at the consumer  level,  reflecting the risk and expected  performance of
the account.  For example,  card product terms typically  include the ability to
reprice  individual  accounts  upwards  or  downwards  based  on the  consumer's
performance.  In addition, since 1998, the Company has aggressively marketed low
non-introductory  rate  cards to  consumers  with the  best  established  credit
profiles to take advantage of the favorable risk return  characteristics of this
consumer type.  Industry  competitors have continuously  solicited the Company's
customers  with  similar  interest  rate  strategies.  Management  believes  the
competition  has put,  and will  continue  to put,  additional  pressure  on the
Company's pricing strategies.

         By applying its 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, lifestyle 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 a significant,  immediate  impact on managed loan balances;
rather they  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 account  delinquency rates and consequently higher past-due and
overlimit  fees as a percentage  of loan  receivables  outstanding  than the low
non-introductory rate products.

         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)           2000         1999            2000           1999
----------------------------- -----------  -----------   -------------  -------------
<S>                           <C>          <C>           <C>            <C>
Managed Income Statement:
Net interest income           $   665,059  $   558,889   $   1,898,265  $   1,599,926
Non-interest income               619,909      438,645       1,663,631      1,194,769
Net charge-offs                  (218,404)    (176,019)       (621,324)      (511,152)
----------------------------- -----------  -----------   -------------  -------------
   Risk adjusted revenue      $ 1,066,564  $   821,515   $   2,940,572  $   2,283,543
----------------------------- -----------  -----------   -------------  -------------

Ratios(1):
Net interest margin                 10.75%       11.14%          10.94%         10.86%
Non-interest income                 10.02         8.75            9.59           8.11
Net charge-offs                     (3.53)       (3.51)          (3.58)         (3.47)
----------------------------- -----------  -----------   -------------  -------------
   Risk adjusted margin             17.24%       16.38%          16.95%         15.49%
----------------------------- -----------  -----------   -------------  -------------
</TABLE>

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

Net Interest Income

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

         Reported net interest  income for the three months ended  September 30,
2000 was $412.9  million,  compared to $276.2 million for the same period in the
prior year,  representing  an increase of $136.6  million,  or 49%. For the nine
months ended September 30, 2000, net interest  income was $1.1 billion  compared
to $756.8  million  for the same  period in 1999,  representing  an  increase of
$373.5 million, or 49%. Net interest margin increased 55 and 130 basis points to
11.95%  and 12.19%  for the three and nine  months  ended  September  30,  2000,
respectively,  compared to the same periods in the prior year.  These  increases
were  primarily a result of the increases in the yield on earning  assets of 127
and 171 basis  points for the three and nine months  ended  September  30, 2000,
respectively,  to 18.28% from 17.01% and to 18.16% from 16.45%, respectively, as
compared  to the same  periods in the prior year.  The  increase in the yield on
earning assets was primarily  attributable to an increase in the average balance
in the reported  consumer  loan  portfolio of 55% and 44% for the three and nine
months ended  September  30, 2000,  respectively,  as well as an increase in the
yield on those consumer  loans.  The yield on consumer loans increased 21 and 87
basis  points,  respectively  as a result  of a  slight  shift in the mix of the
portfolio to higher yielding assets and an increase in the frequency of past-due
fees charged as compared to the same periods in the prior year.

<PAGE>

         Managed net  interest  income  increased  $106.2  million,  or 19%, and
$298.3 million,  or 19%, for the three and nine months ended September 30, 2000,
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 18% and the managed net interest margin  increasing 8 basis points to
10.94% for the nine months ended September 30, 2000, respectively.  The increase
in managed net interest margin principally reflects increases in average earning
asset composition and earning asset yields discussed above.

         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, 2000 and 1999.
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------
               Table 4 - STATEMENTS OF AVERAGE BALANCES, INCOME AND EXPENSE, YIELDS AND RATES
-------------------------------------------------------------------------------------------------------------
                                                        Three Months Ended September 30
----------------------------------  -------------------------------------------------------------------------
                                                      2000                                  1999
----------------------------------  ------------------------------------   ----------------------------------
                                       Average       Income/     Yield/       Average      Income/     Yield/
(dollars in thousands)                 Balance       Expense      Rate        Balance      Expense      Rate
----------------------------------  ------------  -----------  ---------   ------------  -----------  -------
Assets:
Earning assets
<S>                                <C>            <C>           <C>        <C>           <C>           <C>
   Consumer loans(1)                $ 12,093,781  $   606,872    20.07%    $  7,790,933  $   386,727    19.86%
   Securities available for sale       1,557,088       23,367     6.00        1,683,839       24,256     5.76
   Other                                 171,881        1,474     3.43          213,784        1,053     1.97
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
Total earning assets                  13,822,750  $   631,713    18.28%       9,688,556  $   412,036    17.01%
Cash and due from banks                  110,126                                 44,732
Allowance for loan losses               (415,333)                              (272,667)
Premises and equipment, net              563,388                                399,289
Other assets                           2,025,685                              1,359,173
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
  Total assets                      $ 16,106,616                           $ 11,219,083
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
Liabilities and Equity:
Interest-bearing liabilities
   Deposits                         $  5,787,748  $    90,197     6.23%    $  3,001,711  $    38,003     5.06%
   Other borrowings                    3,084,407       55,967     7.26        1,333,434       20,824     6.25
   Senior notes                        4,139,665       72,679     7.02        4,494,440       76,980     6.85
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
Total interest-bearing liabilities    13,011,820  $   218,843     6.73%       8,829,585  $   135,807     6.15%
Other                                  1,351,476                                928,919
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
  Total liabilities                   14,363,296                              9,758,504
Equity                                 1,743,320                              1,460,579
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
  Total liabilities and equity      $ 16,106,616                           $ 11,219,083
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
Net interest spread                                              11.55%                                 10.86%
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
Interest income to
   average earning assets                                        18.28%                                 17.01%
Interest expense to
   average earning assets                                         6.33                                   5.61
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
Net interest margin                                              11.95%                                 11.40%
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
</TABLE>

(1)  Interest income includes  past-due fees on loans of approximately  $206,880
     and  $122,409  for the three  months  ended  September  30,  2000 and 1999,
     respectively.
<PAGE>
<TABLE>
<CAPTION>
                                                                  Nine Months Ended September 30
----------------------------------  ------------------------------------------- -----------------------------
                                                     2000                                   1999
----------------------------------  ----------------------------------     ---- -----------------------------
                                      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)                $ 10,614,434  $ 1,607,695    20.20%    $  7,346,484  $ 1,064,987    19.33%
   Securities available for sale       1,585,893       70,946     5.96        1,743,930       74,001     5.66
   Other                                 162,894        5,026     4.11          172,530        3,892     3.01
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
Total earning assets                  12,363,221  $ 1,683,667    18.16%       9,262,944  $ 1,142,880    16.45%
Cash and due from banks                   97,519                                 18,133
Allowance for loan losses               (380,056)                              (255,167)
Premises and equipment, net              532,504                                331,584
 Other assets                          1,672,996                              1,303,482
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
  Total assets                      $ 14,286,184                           $ 10,660,976
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
Liabilities and Equity:
Interest-bearing liabilities
   Deposits                         $  4,729,623  $   205,936     5.81%    $  2,461,154  $    88,383     4.79%
   Other borrowings                    2,760,087      144,335     6.97        1,568,835       67,572     5.74
   Senior notes                        3,940,315      203,071     6.87        4,436,182      230,129     6.92
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
Total interest-bearing liabilities    11,430,025  $   553,342     6.45%       8,466,171  $   386,084     6.08%
Other liabilities                      1,210,290                                815,606
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
  Total liabilities                   12,640,315                              9,281,777
Equity                                 1,645,869                              1,379,199
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
  Total liabilities and equity      $ 14,286,184                           $ 10,660,976
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
Net interest spread                                              11.71%                                 10.37%
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
Interest income to
   average earning assets                                        18.16%                                 16.45%
Interest expense to
   average earning assets                                         5.97                                   5.56
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
Net interest margin                                              12.19%                                 10.89%
----------------------------------  ------------  -----------  -------     ------------  -----------  -------
</TABLE>

(1) Interest income includes past-due fees on loans of approximately $554,245
    and  $341,470  for the nine  months  ended  September  30,  2000 and  1999,
    respectively.

<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, 2000 vs 1999                September 30, 2000 vs 1999
-------------------------------- --------------------------------------  -----------------------------------------
                                   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                   $   220,145  $   215,874  $     4,271   $    542,708  $     493,030  $     49,678
Securities available for sale           (889)      (5,784)       4,895         (3,055)        (8,608)        5,553
Other                                    421       (1,218)       1,639          1,134           (354)        1,488
-------------------------------- -----------  -----------  -----------   ------------  -------------  ------------
Total interest income                219,677      186,985       32,692        540,787        412,815       127,972

Interest Expense:
Deposits                              52,194       41,795       10,399        117,553         95,530        22,023
Other borrowings                      35,143       31,286        3,857         76,763         59,878        16,885
Senior notes                          (4,301)     (14,973)      10,672        (27,058)       (25,565)       (1,493)
-------------------------------- -----------  -----------  -----------   ------------  -------------  ------------
Total interest expense                83,036       69,349       13,687        167,258        142,239        25,019
-------------------------------- -----------  -----------  -----------   ------------  -------------  ------------
Net interest income(1)           $   136,641  $   122,919  $    13,722   $    373,529  $     275,538  $     97,991
-------------------------------- -----------  -----------  -----------   ------------  -------------  ------------
</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 securitization  income represents  servicing fees, excess
spread and other  fees  relating  to  consumer  loan  receivables  sold  through
securitization transactions,  as well as gains and losses recognized as a result
of  the  securitization  transactions.   Servicing  and  securitizations  income
decreased  $3.9  million,  or 1%, to $307.3  million for the three months  ended
September  30, 2000,  from $311.2  million in the same period in the prior year.
Servicing and  securitizations  income decreased $16.0 million, or 2%, to $860.7
million for the nine months ended September 30, 2000, from $876.8 million in the
same  period  in the prior  year.  These  decreases  were  primarily  due to the
decrease in net spread on the  off-balance  sheet loan  portfolio as a result of
the increase in interest paid to  certificateholders  driven by higher  interest
rates.

         In accordance with SFAS 125, the Company records gains or losses on the
securitizations  of consumer loan  receivables  on the date of sale 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 cash flows the
Company has retained over the estimated outstanding period of the receivable and
are  included in  servicing  and  securitization  income.  This excess cash flow
essentially  represents  an "interest  only"  ("I/O")  strip,  consisting of the
excess of 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 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.

Other Non-Interest Income

         Interchange  income  increased to $65.0 million and $161.6 million,  or
92%  and  65%,  for  the  three  and  nine  months  ended  September  30,  2000,
respectively,  compared to $33.9  million and $97.7 million for the same periods
in the prior year.  These  increases  are  primarily  attributable  to increased
purchase  volume  and new  account  growth in the three  and nine  months  ended
September 30, 2000.  Service  charges and other fees increased to $424.1 million
and $1.1 billion, or 54% and 53%, for the three and nine months ended  September
30, 2000,  respectively,  compared to $275.9  million and $743.2 million for the
same  periods in the prior  year.  These  increases  were  primarily  due to the
increase in average  accounts of 41% and 40% for the three and nine months ended
September 30, 2000, respectively, compared to the same period in the prior year.

Non-Interest Expense

         Non-interest  expense for the three and nine months ended September 30,
2000 was $819.0 million and $2.3 billion,  respectively,  an increase of 30% and
27% over $629.4 million and $1.8 billion,  respectively, for the same periods in
the prior year.  Contributing  to the increase in  non-interest  expense for the
three and nine months  ended  September  30,  2000 was  salaries  and  associate
benefits expense which increased $65.1 million,  or 33%, and $162.9 million,  or
28%, respectively. Marketing expense increased $58.0 million and $117.2 million,
or 33% and 22%,  to $233.2  million  and $646.7  million  for the three and nine
months ended  September  30,  2000,  respectively,  as the Company  continued to
invest  in new  and  existing  product  opportunities.  All  other  non-interest
expenses  increased $66.4 million and $207.2 million,  or 26% and 30%, to $321.6
million and $888.8  million for the three and nine months  ended  September  30,
2000, respectively,  from $255.2 million and $681.6 million for the same periods
in the prior year.  These  increases  were primarily a result of the 41% and 40%
increases in the average  number of accounts for the three and nine months ended
September 30, 2000,  respectively,  as compared to the same periods in the prior
year,  as well  as the  Company's  continued  expansion  into  new  product  and
geographic  markets,   which  resulted  in  a  corresponding   increase  in  all
operational costs.

Income Taxes

         The  Company's  income  tax rate was 38% for the three and nine  months
ended September 30, 2000 and 1999 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 factor
in the delinquency and loss levels of the portfolio.  Accounts tend to exhibit a
rising trend of delinquency and credit losses as they season.

Delinquencies

         Table 6 shows the Company's  consumer loan  delinquency  trends for the
periods  presented on a reported  and managed  basis.  The entire  balance of an
account is  contractually  delinquent if the minimum  payment is not received by
the  payment  due  date.  Delinquencies  not only have the  potential  to impact
earnings  if the  account  charges  off,  they  also are  costly in terms of the
personnel and other resources dedicated to resolving the delinquencies.

<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------
                             Table 6 - DELINQUENCIES
---------------------------------------------------------------------------------------
                                                 September 30
-----------------------  --------------------------------------------------------------
                                      2000                             1999
-----------------------  ------------------------------   -----------------------------
                                           Percent of                      Percent of
(dollars in thousands)        Loans       Total Loans          Loans       Total Loans
-----------------------  --------------  --------------   --------------  -------------
<S>                      <C>              <C>             <C>              <C>
Reported:
Loans outstanding        $   12,331,088      100.00%      $    8,286,210      100.00%
Loans delinquent:
 30-59 days                     324,006        2.63              193,051        2.33
 60-89 days                     198,832        1.61              106,666        1.29
 90 or more days                362,726        2.94              167,812        2.02
-----------------------  --------------  --------------   --------------  -------------
Total                    $      885,564        7.18%      $      467,529        5.64%
-----------------------  --------------  --------------   --------------  -------------

Managed:
Loans outstanding        $   24,152,151      100.00%      $   18,517,411      100.00%
Loans delinquent:
 30-59 days                     483,595        2.00              379,764        2.05
 60-89 days                     289,636        1.20              211,022        1.14
 90 or more days                512,717        2.12              345,630        1.87
-----------------------  --------------   -------------   --------------  -------------
Total                    $    1,285,948        5.32%      $      936,416        5.06%
-----------------------  --------------   -------------   --------------  -------------
</TABLE>

         The  30-plus  day  delinquency  rate  for the  reported  consumer  loan
portfolio  was 7.18% as of September 30, 2000, up 154 basis points from 5.64% as
of September 30, 1999 and up 36 basis points from 6.82% as of June 30, 2000. The
delinquency  rate  for the  managed  consumer  loan  portfolio  was  5.32% as of
September  30, 2000,  up 26 basis points from 5.06% as of September 30, 1999 and
down 3 basis  points  from  5.35% as of June 30,  2000.  Both the  reported  and
managed  consumer loan  delinquency rate increases as of September 30, 2000 from
the same period in the prior year principally  reflected more seasoned accounts.
In  addition,  the mix of the  reported  loan  portfolio  in the current  period
includes more accounts that tend to have higher delinquencies than the portfolio
average.

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
-----------------------------------------------------------------------------------------------------
                                             Three Months Ended               Nine Months Ended
                                                September 30                     September 30
-------------------------------------  ------------------------------  ------------------------------
(dollars in thousands)                      2000            1999             2000           1999
-------------------------------------  --------------  --------------  --------------  --------------
<S>                                    <C>             <C>             <C>             <C>
Reported:
Average loans outstanding              $   12,093,781  $    7,790,933  $   10,614,434  $    7,346,484
Net charge-offs                               142,759          75,737         352,173         190,792
Net charge-offs as a percentage
     of average loans outstanding                4.72%           3.89%           4.42%           3.46%
-------------------------------------  --------------  --------------  --------------  --------------

Managed:
Average loans outstanding              $   23,020,158  $   18,161,975  $   21,378,235  $   17,734,352
Net charge-offs                               218,404         176,019         621,324         511,152
Net charge-offs as a percentage
     of average loans outstanding                3.80%           3.88%           3.88%           3.84%
-------------------------------------  --------------  --------------  --------------  --------------
</TABLE>

         Net  charge-offs  of managed loans  increased  $42.4 million and $110.2
million,  or 24% and 22%, while average managed  consumer loans grew 27% and 21%
for the three and nine months ended September 30, 2000,  respectively,  compared
to the same  periods  in the prior  year.  For the three and nine  months  ended
September 2000, the Company's net charge-offs as a percentage of average managed
loans  outstanding  were 3.80% and 3.88%,  respectively,  compared  to 3.88% and
3.84% for the same periods in the prior year.

Provision and Allowance for Loan Losses

         The allowance  for loan losses is maintained at an amount  estimated to
be sufficient to absorb  probable  future losses,  net of recoveries  (including
recovery of collateral),  inherent in the existing reported loan portfolio.  The
provision  for loan  losses is the  periodic  cost of  maintaining  an  adequate
allowance. Management believes that the allowance for loan losses is adequate to
cover  anticipated  losses in the reported  homogeneous  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  reported
homogeneous  consumer  loan  portfolio.  The amount of  allowance  necessary  is
determined  primarily  based on a migration  analysis of delinquent  and current
accounts.  In  evaluating  the  sufficiency  of the  allowance  for loan losses,
management also takes into consideration the following factors: recent trends in
delinquencies  and  charge-offs  including  bankrupt,   deceased  and  recovered
amounts; historical trends in loan volume; forecasting uncertainties and size of
credit  risks;  the  degree  of risk  inherent  in the  composition  of the loan
portfolio; economic conditions; credit evaluations and underwriting policies.

<PAGE>

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

                                  Table 8 - SUMMARY OF ALLOWANCE FOR LOAN LOSSES

------------------------------------------------------------------------------------------------------
                                                       Three Months Ended       Nine Months Ended
                                                          September 30             September 30
-------------------------------------------------  -------------------------  ------------------------
(dollars in thousands)                                 2000         1999         2000          1999
-------------------------------------------------  -----------   -----------  -----------  -----------
<S>                                                <C>           <C>          <C>          <C>
Balance at beginning of period                     $   407,000   $   266,000  $   342,000  $   231,000
Provision for loan losses                              193,409       114,061      470,944      262,948
Other                                                     (650)        1,676       (3,771)       2,844
Charge-offs                                           (211,099)     (107,447)    (527,324)    (278,469)
Recoveries                                              68,340        31,710      175,151       87,677
-------------------------------------------------  -----------   -----------  -----------  -----------
Net charge-offs                                       (142,759)      (75,737)    (352,173)    (190,792)
-------------------------------------------------  -----------   -----------  -----------  -----------
Balance at end of period                           $   457,000   $   306,000  $   457,000  $   306,000
-------------------------------------------------  -----------   -----------  -----------  -----------
Allowance for loan losses to loans at period-end          3.71%        3.69%         3.71%        3.69%
-------------------------------------------------  -----------   -----------  -----------  -----------
</TABLE>

         For the three and nine months ended  September 30, 2000,  the provision
for loan losses  increased to $193.4  million and $470.9 million or 70% and 79%,
respectively,  from $114.1 million and $262.9 million for the comparable periods
in the prior year.

Funding

         The   Company   has   established   access  to  a  variety  of  funding
alternatives, in addition to securitization of its consumer loans. In June 2000,
the Company  established a $5.0 billion global senior and subordinated bank note
program,  of which $994 million was  outstanding  as of September  30, 2000 with
original  terms of three to five  years.  The Company  has  historically  issued
senior  unsecured  debt of the Bank through its $8.0 billion  domestic bank note
program,  of which $2.6 billion was  outstanding as of September 30, 2000,  with
original  terms of one to ten years.  Internationally,  the  Company has funding
programs designed for foreign investors or to raise funds in foreign  currencies
allowing the bank to borrow from both U.S. and  non-U.S.  lenders.  In addition,
the Company has multiple committed  revolving credit facilities offering foreign
currency funding options.  Furthermore,  the Bank has a $1.0 billion Euro Medium
Term Note  program  that is targeted  specifically  to non-U.S.  investors.  The
Company  funds its  foreign  assets by directly or  synthetically  borrowing  or
securitizing in the local currency to mitigate the financial statement effect of
currency translation.

         The Company continues to expand its retail  deposit  gathering
efforts through both direct and broker marketing channels.  The Company uses its
IBS  capabilities  to test and  market a variety of retail  deposit  origination
strategies,  as well as to develop customized account management programs. As of
September 30, 2000, the Company had $6.3 billion in  interest-bearing  deposits,
with original maturities of up to ten years.

<PAGE>

         Table 9 shows the maturity  distribution  of certificates of deposit in
denominations of $100,000 or greater ("large  denomination CDs") as of September
30, 2000.

------------------------------------------------------------------------
Table 9 - MATURITEIS OF LARGE DENOMINATION CERTIFICATES-$100,000 OR MORE
------------------------------------------------------------------------
                              September 30, 2000
-------------------------  ------------------------
(dollars in thousands)        Balance      Percent
-------------------------  -------------  ---------

3 months or less           $     387,725      15.03%
Over 3 through 6 months          276,412      10.71
Over 6 through 12 months         769,893      29.84
Thereafter                     1,145,919      44.42
-------------------------  -------------  ---------
Total                      $   2,579,949     100.00%
-------------------------  -------------  ---------

         The Company's other  borrowings  portfolio  consists of $2.2 billion in
borrowings  maturing  within one year and $599.4 million in borrowings  maturing
after one year.

         Table  10  shows  the  Company's  unsecured  funding  availability  and
outstandings as of September 30, 2000.
<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------
                                    Table 10 - FUNDING AVAILABILITY
--------------------------------------------------------------------------------------------------------
                                                                 September 30, 2000
--------------------------------------------- ----------------------------------------------------------
                                               Effective/                                       Final
(dollars or dollar equivalents in millions)    Issue Date    Availability(1)   Outstanding   Maturity(4)
--------------------------------------------- ------------- ----------------  ------------- ------------
<S>                                               <C>           <C>            <C>             <C>
Domestic revolving credit facility                 5/99           $1,200                         5/03
Multicurrency credit facility                      8/00              541                         8/04
Bilateral revolving credit facilities                8/00              205                         8/01
Senior global bank note program                    6/00            5,000      $      994          -
Senior domestic bank note program(2)               4/97            8,000           2,571          -
Non-U.S. bank note program                        10/97            1,000               5          -
Corporation Shelf Registration                     8/99            1,550             549          -
Capital securities(3)                              1/97              100              98         2/27
--------------------------------------------- ------------- ----------------  -------------- -----------
</TABLE>

(1) All  funding  sources  are  revolving  except  for  the  Corporation   Shelf
    Registration  and the Capital  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, 2000.
(3) Qualifies  as Tier 1 capital at the  Corporation  and Tier 2 capital at the
    Bank.
(4) Maturity  date  refers to the date the  facility  terminates,  where
    applicable.

         In  August  2000,  the  Bank entered  into a  multicurrency  revolving
credit facility (the "Multicurrency  Facility").  The Multicurrency  Facility is
intended  to  finance  the  Company's  business  in the  United  Kingdom  and is
comprised  of two  Tranches,  each in the  amount  of Euro 300  million  ($270.8
million  equivalent  based on the  exchange  rate at  closing).  The  Tranche  A
facility  is  intended  for  general  corporate  purposes  whereas the Tranche B
facility  is  intended  to replace  and extend the  Corporation's  prior  credit
facility for U.K. pounds sterling and Canadian dollars,  which matured on August
29,  2000.  The  Corporation  serves as guarantor  of all  borrowings  under the
Muticurrency Facility and the Bank's subsidiary, Capital One Bank Europe plc, is
eligible to be added as a borrower under the Bank's guarantee.  Tranche A of the
commitment  terminates  on  August 9,  2001,  and  Tranche  B of the  commitment
terminates August 9, 2004.

         In August 2000, the Company entered into four bilateral revolving
credit  facilities  with different  lenders (the  "Bilateral  Facilities").  The
Bilateral  Facilities are being used to finance the Company's business in Canada
and for general  corporate  purposes.  Two of the Bilateral  Facitilites are for
Capital One, Inc.,  guaranteed by the Corporation, and are each in the amount of
C$100.0  million ($67.4 million  equivalent  based on exchange rate at closing).
The other two Bilateral  Facilities are for the  Corporation  in  the  amount of
$70 million and $30 million.  Each of the Bilateral Facilities will terminate on
August 10, 2001.

         In May 1999, the Company entered into a four-year, $1.2 billion
unsecured  revolving  credit  arrangement  (the "Credit  Facility").  The Credit
Facility  is  comprised  of two  tranches:  a $810  million  Tranche A  facility
available to the Bank and the Savings  Bank,  including an option for up to $250
million in  multicurrency  availability,  and a $390 million  Tranche B facility
available to the Corporation, the Bank and the Savings Bank, including an option
for up to $150 million in  multicurrency  availability.  Each tranche  under the
facility is  structured as a four-year  commitment  and is available for general
corporate  purposes.  All  borrowings  under the  Credit  Facility  are based on
varying terms of LIBOR. The Bank has irrevocably  undertaken to honor any demand
by the lenders to repay any borrowings  which are due and payable by the Savings
Bank but have not been  paid.  Any  borrowings  under the Credit  Facility  will
mature on May 24,  2003;  however,  the final  maturity  of each  tranche may be
extended for three additional one-year periods with the lenders' consent.

         The Corporation has three shelf registration  statements under which
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.  The amount of
securities  registered is limited to a $1.6 billion  aggregate  public  offering
price or its equivalent  (based on the  applicable  exchange rate at the time of
sale) in one or more foreign currencies,  currency units or composite currencies
as shall be  designated  by the  Corporation.  As of  September  30,  2000,  the
Corporation  had  existing  unsecured  senior debt  outstanding  under the shelf
registrations  of $550 million  including  $125 million  maturing in 2003,  $225
million maturing in 2006, and $200 million maturing in 2008.

Liquidity

         Liquidity  refers to the Company's  ability to meet its cash needs. The
Company meets its cash requirements by securitizing  assets,  gathering deposits
and through issuing debt. 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 1999 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  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.

         As such loans amortize or are otherwise  paid, the Company  believes it
can  securitize  consumer  loans,  purchase  federal funds and  establish  other
funding sources to fund the amortization or other payment of the securitizations
in the future, although no assurance can be given to that effect.  Additionally,
the Company  maintains  a  portfolio  of  high-quality  securities  such as U.S.
Treasuries   and  other   U.S.   government   obligations,   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,  2000,  the  Company  held  $1.8  billion  in such
securities.

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.

         The most recent notifications  received 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 Table  11.  As of  September  30,  2000,  there  were no
conditions or events since the  notifications  discussed  above that  management
believes  would have  changed  either  the Bank or the  Savings  Bank's  capital
category.

<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, 2000
Capital One Bank
Tier 1 Capital                    8.88%                 4.00%                             6.00%
Total Capital                    11.02                  8.00                             10.00
Tier 1 Leverage                   9.53                  4.00                              5.00

Capital One, F.S.B.
Tier 1 Capital                    9.25%                 4.00%                             6.00%
Total Capital                    12.47                  8.00                             10.00
Tier 1 Leverage                   6.33                  4.00                              5.00
--------------------------  ---------------  --------------------------  -----------------------------------

September 30, 1999
Capital One Bank
Tier 1 Capital                   11.58%                 4.00%                             6.00%
Total Capital                    14.31                  8.00                             10.00
Tier 1 Leverage                  10.75                  4.00                              5.00

Capital One, F.S.B.
Tier 1 Capital                    8.84%                 4.00%                             6.00%
Total Capital                    10.51                  8.00                             10.00
Tier 1 Leverage                   7.61                  4.00                              5.00
--------------------------  ---------------  --------------------------  -----------------------------------
</TABLE>

         In August 2000, the Bank received  regulatory  approval and established
a subsidiary bank in the United Kingdom.  In connection with the approval of its
former branch office in the United Kingdom, the Company committed to the Federal
Reserve that, for so long as the Bank  maintains a branch or subsidiary  bank in
the United Kingdom, the Company will maintain a minimum Tier 1 leverage ratio of
3.0%. As of September 30, 2000, the Company's Tier 1 leverage ratio was 11.39%.

         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, 2000,  retained earnings of the Bank and the Savings Bank of
$141.9 million and $55.4 million,  respectively,  were available for payment  of
dividends to the Corporation,  without prior approval by the Federal Reserve and
the OTS.  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,  reduce the interest rate
sensitivity  of  its  securitization  transactions  and  its  off-balance  sheet
financial instruments.  The Company enters into interest rate swap agreements in
the  management  of its  interest  rate  exposure.  The Company also enters into
forward  foreign  currency  exchange  contracts and currency swaps to reduce its
sensitivity to changing foreign currency exchange rates. These off-balance sheet
financial  instruments  involve  elements  of credit,  interest  rate or foreign
currency  exchange  rate risk in excess of the amount  recognized on the balance
sheet.  These instruments also present the Company with certain credit,  market,
legal and operational  risks.  The Company has  established  credit policies for
off-balance  sheet  instruments  as it has  for  on-balance  sheet  instruments.
Interest Rate Sensitivity

         Interest  rate  sensitivity  refers to the change in earnings  that may
result from changes in the level of interest  rates.  To the extent that managed
interest income and expense do not respond equally to changes in interest rates,
or that all rates do not  change  uniformly,  earnings  could be  affected.  The
Company's  managed net  interest  income is  affected  by changes in  short-term
interest rates, primarily LIBOR, as a result of its issuance of interest-bearing
deposits,  variable  rate loans and variable rate  securitizations.  The Company
manages and mitigates its interest rate sensitivity  through several  techniques
which  include,  but are not limited to,  changing the  maturity,  repricing and
distribution of assets and liabilities and entering into interest rate swaps.

         The Company measures exposure to its interest rate risk through the use
of  a  simulation   model.  The  model  generates  a  distribution  of  possible
twelve-month  managed  net  interest  income  outcomes  based  on  (i) a set  of
plausible  interest rate  scenarios,  as  determined  by  management  based upon
historical  trends  and  market   expectations,   (ii)  all  existing  financial
instruments, including swaps, and (iii) an estimate of ongoing business activity
over the coming twelve months. The Company's  asset/liability  management policy
requires  that based on this  distribution  there be at least a 95%  probability
that managed net interest  income achieved over the coming twelve months will be
no more than 3% below the mean managed net interest income of the  distribution.
As of September 30, 2000,  the Company was in compliance  with the policy;  more
than 98% of the outcomes  generated by the model produced a managed net interest
income of no more than 1.0% below the mean outcome.  The interest rate scenarios
evaluated  as of  September  30, 2000,  included  scenarios in which  short-term
interest  rates  rose by over 400  basis  points or fell by as much as 250 basis
points over twelve months.

         The  analysis  does not  consider  the effects of the changed  level of
overall  economic  activity  associated  with various  interest rate  scenarios.
Further,  in the event of a rate  change of large  magnitude,  management  would
likely take actions to further mitigate its exposure to any adverse impact.  For
example,  management may reprice interest rates on outstanding credit card loans
subject to the right of the consumers in certain states to reject such repricing
by  giving  timely  written  notice to the  Company  and  thereby  relinquishing
charging privileges.  However, the repricing of credit card loans may be limited
by competitive factors as well as certain legal constraints.

         Interest  rate  sensitivity  at a point in time can also be analyzed by
measuring  the  mismatch  in  balances  of earning  assets and  interest-bearing
liabilities that are subject to repricing in future periods.

<PAGE>

Business Outlook

Earnings, Goals and Strategies

         This business outlook section summarizes Capital One's expectations for
earnings for the years ending  December 31, 2000 and 2001, and our primary goals
and strategies for continued  growth.  The statements  contained in this section
are based on management's current  expectations.  Certain statements are forward
looking and,  therefore,  actual results could differ materially.  Factors which
could materially  influence results are set forth throughout this section and in
Capital  One's Annual  Report on Form 10-K for the year ended  December 31, 1999
(Part I, Item 1, Risk Factors).

         We have set  targets,  dependent  on the  factors set forth  below,  to
achieve a 25% return on equity in 2000 and to increase  Capital  One's  earnings
per share by  approximately  30% in each of 2000 and 2001 over the prior  year's
earnings  per share.  As discussed  elsewhere in this report and below,  Capital
One's actual  earnings are a function of our revenues (net  interest  income and
non-interest income on our earning assets), consumer usage and payment patterns,
credit  quality of our earning  assets  (which  affects  fees and  charge-offs),
marketing expenses and operating expenses.

Product and Market Opportunities

         Our strategy for future growth has been, and is expected to continue to
be, to apply our  proprietary  IBS to our  lending  business as well as to other
businesses, both financial and non-financial,  including  telecommunications and
Internet  services.  We will seek to identify new product  opportunities  and to
make informed  investment  decisions  regarding new and existing  products.  Our
lending  and  other  financial  and   non-financial   products  are  subject  to
competitive  pressures,  which  management  anticipates  will  increase as these
markets mature.

         Lending.  Lending  includes  credit  card and  other  consumer  lending
products, including automobile financing. Credit card opportunities include, and
are  expected  to  continue  to  include,  a wide  variety of highly  customized
products  with  interest  rates,  credit lines and other  features  specifically
tailored for numerous  consumer  segments.  We expect  continued growth across a
broad spectrum of new and existing customized products,  which are distinguished
by a range of credit lines,  pricing structures and other  characteristics.  For
example,  our low introductory  and  non-introductory  rate products,  which are
marketed  to  consumers  with  the  best  established   credit   profiles,   are
characterized  by higher credit lines,  lower yields and an  expectation  of low
delinquencies and credit loss rates. On the other hand, certain other customized
card products are characterized by lower credit lines,  higher yields (including
fees) and in some cases,  higher  delinquencies  and credit  loss  rates.  These
products  also involve  higher  operational  costs but exhibit  better  response
rates, less adverse  selection,  less attrition and a greater ability to reprice
than traditional products. More importantly, as a whole, all of these customized
products  continue to have less volatile  returns than  traditional  products in
recent market conditions. Based in part on the success of this range of products
and growth in the  superprime  and prime  markets,  we are currently on track to
attain our fifth  consecutive  year of  approximately  40% net  account  growth,
together  with strong  growth in our  managed  loan  balances  during the fourth
quarter of 2000. We believe that leveraging our customer relationships will be a
key to our future growth.

         International  Expansion.  We have  expanded  our  existing  operations
outside  of the  United  States  and have  experienced  growth in the  number of
accounts and loan balances in our international business. To date, our principal
operations  outside of the United States have been in the United  Kingdom,  with
additional  operations  in Canada,  South   Africa  and  France.  To support the
continued  growth of our United  Kingdom  business  and any future  business  in
Europe,  we recently  launched a bank in the United  Kingdom  with  authority to
conduct  full-service  operations.  We anticipate entering and doing business in
additional countries from time to time as opportunities arise.

         Internet  Services and Products.  Our Internet services include account
decisioning,  real-time account  numbering,  retail  deposit-taking  and account
servicing. We have set targets to originate one million accounts and service two
million  accounts  online by the end of 2000,  provided  that we can continue to
limit fraud and safeguard our customers' privacy.

         Telecommunications.  Capital One and Sprint PCS LP have entered into an
agreement to jointly test new product and marketing  innovations in the wireless
industry. Through our subsidiary, America One Communications,  Inc., we will use
our IBS and direct  marketing  competencies to identify and test market segments
for  Sprint  PCS,  which will own all  accounts  generated  under  this  testing
agreement.  America One is also in the process of selling its existing  accounts
to other  telecommunications  network  service  providers.  Management  does not
expect  either the testing  arrangement  with Sprint PCS or the sale of existing
customer  accounts to have a material effect on our financial  statements in the
near term.

         We will  continue  to apply our IBS in an effort to balance  the mix of
credit  card  products  with other  financial  and  non-financial  products  and
services to optimize  profitability  within the context of  acceptable  risk. We
continually test new product offerings and pricing  combinations,  using IBS, to
target different  consumer groups.  The number of tests we conduct has increased
each year since 1994 and we expect further increases in 2000. Our growth through
expansion and product diversification,  however, will be affected by our ability
to build  internally or acquire the  necessary  operational  and  organizational
infrastructure,  recruit  experienced  personnel,  fund these new businesses and
manage expenses. Although we believe  we have the personnel, financial resources
and business strategy necessary for continued success, there can be no assurance
that our  results of  operations  and  financial  condition  in the future  will
reflect our historical financial performance.

Marketing Investment

         We expect our 2000  marketing  expenses to exceed 1999's  expense level
and to increase  through the first  quarter of 2001, as we continue to invest in
various credit card products and services,  brand management and other financial
and non-financial  products and services. We caution,  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 our portfolio
continues to grow, generating balances and accounts to offset attrition requires
increasing amounts of marketing.  Although we are one of the leading direct mail
marketers in the credit card  industry,  increased  mail volume  throughout  the
industry  indicates  that  competition  has  been  accelerating.   This  intense
competition  in the credit card market has resulted in a decrease in credit card
response rates and has reduced the productivity of marketing dollars invested in
that line of  business.  In addition,  the cost to acquire new  accounts  varies
across product lines and is expected to rise as we move beyond the domestic card
business.  With  competition  affecting the  profitability  of traditional  card
products, we have been allocating, and expect to continue to allocate, a greater
portion of our marketing  expense to other  customized  credit card products and
other  financial and  non-financial  products.  We intend to continue a flexible
approach in our allocation of marketing expenses. We are also developing a brand
marketing  strategy  to  supplement  current  strategies.  The actual  amount of
marketing  investment is subject to a variety of external and internal  factors,
such as  competition  in the consumer  credit and wireless  service  industries,
general economic  conditions  affecting consumer credit  performance,  the asset
quality of our portfolio and the identification of market  opportunities  across
product lines that exceed our targeted rates of return on investment.

         The  amount of  marketing  expense  allocated  to various  products  or
businesses  will  influence  the  characteristics  of our  portfolio  as various
products or businesses  are  characterized  by different  account  growth,  loan
growth and asset quality  characteristics.  We currently expect continued strong
account growth and loan growth in 2000,  particularly in prime customer markets.
Actual growth,  however, may vary significantly  depending on our actual product
mix and the level of  attrition  in our managed  portfolio,  which is  primarily
affected by competitive pressures.

Impact of Delinquencies, Charge-Offs and Attrition

         Our  earnings  are   particularly   sensitive  to   delinquencies   and
charge-offs on our portfolio and to 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 our revenue,
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.
Delinquencies  and net  charge-offs  are impacted by general  economic trends in
consumer credit performance,  including bankruptcies, the degree of seasoning of
our portfolio and the product mix.

         As of September 30, 2000, we had one of the lowest net charge-off rates
among  the  top  ten  credit  card  issuers  in the  United  States.  We  expect
delinquencies and charge-offs to remain steady in the fourth quarter of 2000 but
to increase in 2001. We caution 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 more
quickly.  In addition,  competition in the credit card industry,  as measured by
the volume of mail solicitations,  remains very high. Competition can affect our
earnings by increasing  attrition of our  outstanding  loans  (thereby  reducing
interest  and fee income) and by making it more  difficult to retain and attract
profitable customers.

Cautionary Factors

         The   strategies  and  objectives   outlined   above,   and  the  other
forward-looking  statements contained in this section, involve a number of risks
and  uncertainties.  Capital  One  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 our businesses;  with respect to financial and other
products,  changes in our  aggregate  accounts or consumer loan balances and the
growth rate thereof,  including  changes resulting from factors such as shifting
product mix, amount of our actual  marketing  expenses and attrition of accounts
and loan balances;  an increase in credit losses  (including  increases due to a
worsening of general economic conditions); our ability to continue to securitize
our credit cards and consumer loans and to otherwise  access the capital markets
at  attractive  rates  and  terms  to fund our  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 or
expansion  internationally;  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,
including the  flexibility of financial  services  companies to obtain,  use and
share  consumer  data;  the  amount  of,  and rate of growth  in,  our  expenses
(including  salaries  and  associate  benefits  and  marketing  expenses) as our
business  develops  or  changes  or as we  expand  into new  market  areas;  the
availability  of capital  necessary to fund our new  businesses;  our ability to
build the operational and organizational  infrastructure  necessary to engage in
new businesses or to expand internationally;  our ability to recruit experienced
personnel  to  assist in the  management  and  operations  of new  products  and
services;  and other  factors  listed from time to time in the our SEC  reports,
including, but not limited to, the Annual Report on Form 10-K for the year ended
December 31, 1999 (Part I, Item 1, Risk Factors).

<PAGE>

Part II Other Information

Item 6.  Reports on Form 8-K

(a) Exhibits

    Index of Exhibits
    Exhibit      Description of Exhibit
    10.1         Revolving Credit Facility Agreement dated as of August 10, 2000
                 by and between Capital One Inc., as borrower, Capital One
                 Financial Corporation, as guarantor, and Bank Montreal, as
                 lender.
    10.2         Revolving Credit Facility Agreement dated as of August 10, 2000
                 by and between Capital One Inc., as borrower, Capital One
                 Financial Corporation, as guarantor, and Bank One Canada, as
                 lender.
    10.3         Revolving Credit Facility Agreement dated as of August 10, 2000
                 by and between Capital One Financial Corporation, as borrower,
                 and Citibank, N.A., as lender.
    10.4         Revolving Credit Facility Agreement dated as of August 10, 2000
                 by and between Capital One Financial Corporation, as borrower,
                 and First Union National Bank, as lender.
    10.5         Multicurrency Revolving Credit Facility Agreement dated as of
                 August 11, 2000 by and between Capital One Bank, as borrower,
                 Capital One Financial Corporation, as guarantor, and Chase
                 Manhattan PLC, as lender.
    27           Financial Data Schedule


(b) Reports on Form 8-K:
         The Company  filed a Current  Report on Form 8-K,  dated July 12, 2000,
         Commission File No. 1-13300, enclosing its press release dated July 12,
         2000.


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 8, 2000                        /s/ David M. Willey
                                               ------------------------------

                                               David M. Willey
                                               Senior Vice President,
                                               Corporate Financial Management
                                               (Chief Accounting Officer
                                               and duly authorized officer
                                               of the Registrant)





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