Print Page | Close Window
News Release

Capital One Reports Fourth Quarter Earnings
Printer Friendly Version of the Press Release (pdf format)

Printer Friendly Version of the Financial Supplement (pdf format)

Printer Friendly Version of the Earnings Conference Call Presentation (pdf format)

MCLEAN, Va., Jan. 23 /PRNewswire-FirstCall/ -- Capital One Financial Corporation (NYSE: COF) today announced earnings for 2007 of $1.6 billion, or $3.97 per share (diluted). Earnings from continuing operations for the full year were $2.6 billion or $6.55 per share (diluted), versus the prior year's $2.4 billion, or $7.65 earnings per share (diluted). Net income for the fourth quarter of 2007 was $226.6 million, or $0.60 earnings per share (diluted). Fourth quarter 2007 earnings from continuing operations were $321.6 million, or $0.85 earnings per share (diluted) compared to $402.6 million, or $1.17 earnings per share (diluted) in the fourth quarter of 2006. These results are consistent with those reported by the company on January 10, 2008 and provide additional information regarding segment performance.

Earnings from continuing operations excludes the loss from discontinued operations related to the shutdown of GreenPoint Mortgage, announced in August 2007, of $0.25 per share (diluted) for the fourth quarter of 2007 and $2.58 per share (diluted) for full year 2007.

"As the economy has weakened, we have selectively pulled back loan growth and maintained appropriately conservative underwriting standards," said Richard D. Fairbank, Capital One's Chairman and Chief Executive Officer. "We feel confident that our strong balance sheet, resilient businesses, and decisive actions will allow us to successfully navigate the cyclical economic weakness and we remain poised to generate above average returns on the other side of the cycle."

Total Company Results

  • Managed loans held for investment at the end of 2007 were $151.4 billion, up $5.2 billion or 3.6 percent over the end of 2006. Increases during the year came primarily in the Auto and Global Financial Services portfolios. Managed loans increased from the third quarter of 2007 by $6.6 billion, or 4.6 percent, driven largely by seasonal growth in U.S. Card and Auto. The company expects managed loan growth in the low single digits in 2008.
  • Total managed revenue was up 5.7 percent relative to the third quarter of 2007, driven largely by revenue margin expansion and seasonal loan growth in our U.S. Card portfolio. The company expects 2008 revenue growth to be in the low single digits.
  • On a managed basis, the fourth quarter 2007 provision for loan losses was approximately $1.9 billion. This was comprised of approximately $1.3 billion in charge-offs and an allowance build of approximately $650 million. The allowance is driven by the loss outlook at year-end which reflects fourth quarter credit metrics and a recognition of the weakening trends in the U.S. economy as the company entered 2008.
  • Fourth quarter operating expenses of $1.7 billion included approximately $140 million of legal liabilities and reserves. Full year 2007 operating expenses were $6.6 billion, leading to an efficiency ratio of 47 percent. The company expects its 2008 operating expenses to be at least $200 million below 2007, leading to an efficiency ratio in the mid-forty percent range for 2008.
  • Total deposits of $83.0 billion at the end of the fourth quarter of 2007 were essentially flat with the previous quarter.

"The company ended 2007 with a year-end ratio of tangible common equity (TCE) to tangible managed assets of 5.8 percent. In the current environment we intend, through internal capital generation, to manage toward the high end or above our target range of 5.5 - 6.0 percent," said Gary L. Perlin, Capital One's Chief Financial Officer. "We will maintain our strong liquidity position and continue to take actions to sustain profitability through the cycle."

Segment Results

National Lending Segment

  • Profits for the National Lending segment were up $59.8 million as compared to the fourth quarter of 2006, driven by increased profits in U.S. Card and Global Financial Services.
  • The managed charge-off rate for the National Lending segment in the fourth quarter of 2007 was 4.73 percent versus 3.96 percent in the third quarter of 2007 and 3.63 percent in the fourth quarter of 2006. The delinquency rate of 5.17 percent for National Lending increased from 4.70 percent at the end of the third quarter and 4.09 percent as of December 31, 2006. Credit metrics have risen year over year due to credit normalization, secondary effects of changes to pricing and fee policies in U.S. Card, and deterioration in the company's U.S. consumer loan portfolio due to weakening in the U.S. economy.
  • U.S. Card highlights

  • U.S. Card reported record net income for 2007 of $2.1 billion, versus $1.8 billion in 2006. Fourth quarter net income was $521.9 million, a 54.8 percent increase, year over year as revenue growth and expense reductions more than offset increased charge-offs and allowance build.
  • Revenues increased 27.2 percent from the fourth quarter of 2006 largely as a result of pricing changes implemented in some of the company's products after completion of the card holder system conversion.
  • Non-interest expenses decreased 6.1 percent to $3.3 billion in 2007 from $3.5 billion in 2006. Non-interest expenses in the fourth quarter of 2007 were relatively flat compared to the third quarter of 2007.
  • Managed loans at the end of 2007 were $52.1 billion, a decline of 2.9 percent from the end of 2006, and an increase of 5.1 percent from the end of the third quarter of 2007. The year over year decline was a result of a reduction in the marketing of teaser rate offers in the prime market and a $600.0 million portfolio sale in the first quarter of 2007. The increase in managed loans relative to the third quarter was due primarily to seasonality.
  • Charge-offs rose in the fourth quarter of 2007 to 5.40 percent from 3.82 percent in the fourth quarter of 2006, and delinquencies rose to 4.95 percent from 3.74 percent. The increases resulted from continued normalization of consumer credit, pull-back from the prime revolver market throughout the year, impacts of U.S. Card's pricing and fee policy changes made in the second and third quarters, and economic weakening evidenced in recently released economic indicators. In addition, credit metrics in the fourth quarter of 2007 reflect expected seasonal patterns on a sequential quarter basis. The company expects the U.S. Card managed charge-off rate to be in the mid-6 percent range in the first half of 2008.
  • Auto Finance highlights

  • Auto Finance reported a net loss for 2007 of $33.8 million, versus net income of $233.5 million in 2006. In the fourth quarter of 2007, Auto posted a net loss of $112.4 million, primarily due to the effects of credit worsening.
  • Increases in charge-off and delinquency rates were a result of expected seasonal patterns, credit normalization and weakening in the U.S. economy. While the company increased its pricing and tightened credit standards in the fourth quarter of 2007, the reduction in competitive intensity allowed the company to originate $3.6 billion of high quality loans, up 11.5 percent, compared to the third quarter of 2007.
  • Tightened underwriting and increased prices implemented in the fourth quarter have resulted in better credit profiles and higher pricing on the portfolio. An intended effect of the tightened underwriting has been to reduce the amount of originations. In 2008, the company expects to further reduce originations and focus its dealer prime business on a much smaller network of dealers.
  • On January 1, 2008, the company moved Capital One Auto Finance Company ("COAF"), a previously wholly owned finance company subsidiary of Capital One Financial Corporation to become a direct operating subsidiary of Capital One, N.A., a wholly owned banking subsidiary. This legal entity restructuring enhances the holding company's liquidity profile and COAF's funding flexibility.
  • Global Financial Services (GFS) highlights

  • GFS reported net income for 2007 of $299.4 million, versus $273.9 million in 2006. Fourth quarter 2007 net income was $23.3 million, a $21.2 million increase over last year's fourth quarter driven by higher revenue margin and lower operating expenses offset by higher provision expense. The reduction in net income relative to the prior quarter was primarily driven by an increase in provision expense.
  • Managed loans grew 8.6 percent, to $29.3 billion during 2007 with growth from North American businesses more than offsetting a modest decline in loans in the UK.
  • Strong credit results in the Canadian credit card business and stable and improving credit performance in the UK muted worsening credit trends in the domestic GFS businesses for 2007.
  • Local Banking Segment highlights

  • Net income of $111.8 million in the fourth quarter of 2007 was down $78.8 million over the third quarter, due primarily to the third quarter including a release in reserves that resulted from aligning the Banking segment's allowance methodologies with the company's methodology.
  • Loans held for investment grew $1.7 billion from the third quarter of 2007 to $44.0 billion primarily from the addition of GreenPoint Mortgage loans and increased commercial loan production. Total Bank deposits grew $305.2 million to $73.3 billion.
  • The charge-off rate was 28 basis points in the fourth quarter of 2007 compared to 19 basis points in the third quarter, and non-performing loans were 41 basis points at December 31, 2007 compared to 27 basis points at September 30, 2007. While losses remain at very low levels, during the quarter the Bank experienced charge-off increases in its Consumer Real Estate portfolio and Unsecured Lending.
  • Integration efforts continue to be on track with the brand conversion and deposit platform conversion scheduled for the first quarter.
  • The company generates earnings from its managed loan portfolio, which includes both on-balance sheet loans and securitized (off-balance sheet) loans. For this reason, the company believes managed financial measures to be useful to stakeholders. In compliance with Regulation G of the Securities and Exchange Commission, the company is providing a numerical reconciliation of managed financial measures to comparable measures calculated on a reported basis using generally accepted accounting principles (GAAP). Please see the schedule titled "Reconciliation to GAAP Financial Measures" attached to this release for more information.

    Forward looking statements

    The company cautions that its current expectations in this release, in the presentation slides available on the company's website and in its Form 8-K dated January 23, 2008, for 2008 revenue growth, managed growth, operating efficiencies, operating expense reductions, the expected managed charge-off rate for U.S. Card for the first half of 2008, and estimated loss levels for the twelve months ending December 31, 2008 underlying its provision expenses in the fourth quarter of 2007, and the company's plans, objectives, expectations, and intentions, are forward-looking statements and actual results could differ materially from current expectations due to a number of factors, including: general economic and business conditions in the U.S. and or the UK, including conditions affecting employment levels, interest rates, consumer income, spending, and savings that may affect consumer bankruptcies, defaults, charge-offs and deposit activity; changes in the credit environment in the U.S. and or the UK; continued intense competition from numerous providers of products and services that compete with Capital One's businesses; changes in our aggregate accounts and balances, and the growth rate and composition thereof; the company's ability to execute on its strategic and operational plans; the risk that the company's acquired businesses will not be integrated successfully and that the cost savings and other synergies from such acquisitions may not be fully realized; the risk that the benefits of the company's restructuring initiative, including cost savings and other benefits, may not be fully realized; the success of the company's marketing efforts; general conditions in the wholesale funding markets; and general market conditions in the mortgage industry. A discussion of these and other factors can be found in Capital One's annual report and other reports filed with the Securities and Exchange Commission, including, but not limited to, Capital One's report on Form 10-K for the fiscal year ended December 31, 2006, and reports on Form 10-Q and 10-Q/A for the quarters ended March 31, 2007, June 30, 2007 and September 30, 2007.

    About Capital One

    Capital One Financial Corporation (www.capitalone.com) is a financial holding company whose subsidiaries collectively had $83.0 billion in deposits and $151.4 billion in managed loans outstanding as of December 31, 2007. Headquartered in McLean, VA, Capital One has 742 locations in New York, New Jersey, Connecticut, Texas and Louisiana. It is a diversified financial services company whose principal subsidiaries, Capital One, N.A., Capital One Bank, and Capital One Auto Finance, Inc., offer a broad spectrum of financial products and services to consumers, small businesses and commercial clients. A Fortune 500 company, Capital One trades on the New York Stock Exchange under the symbol "COF" and is included in the S&P 100 index.

    NOTE: Fourth quarter 2007 financial results, SEC Filings, and fourth quarter earnings conference call slides are accessible on Capital One's home page (www.capitalone.com). Choose "Investors" on the bottom of the home page to view and download the earnings press release, slides, and other financial information. Additionally, a webcast of today's 5:00 pm (ET) earnings conference call is accessible through the same link.

    
    
    
                         CAPITAL ONE FINANCIAL CORPORATION (COF)
                             FINANCIAL & STATISTICAL SUMMARY
                                      REPORTED BASIS
    
        (in millions, except per          2007             2007           2006
          share data and as noted)         Q4               Q3(13)         Q4
    
        Earnings (Reported Basis)
        Net Interest Income            $  1,762.3      $  1,624.5    $  1,393.0
        Non-Interest Income               2,158.3 (12)    2,149.7       1,671.5
        Total Revenue (1)                 3,920.6         3,774.2       3,064.5
        Provision for Loan Losses         1,294.2           595.5         513.2
        Marketing Expenses                  358.2           332.7         395.4
        Restructuring Expenses (2)           27.8            19.4           -
        Operating Expenses                1,749.2 (3),(4) 1,582.2 (3)   1,567.3
        Income Before Taxes                 491.2         1,244.4         588.6
        Tax Rate (5)                         34.5 %          34.4 %        31.6 %
        Income From Continuing
         Operations, Net of Tax        $   321.6       $    816.4     $   402.6
        Loss From Discontinued
         Operations, Net of Tax (6)        (95.0)          (898.0)        (11.9)
        Net Income (Loss)              $    226.6      $    (81.6)    $   390.7
    
        Common Share Statistics
        Basic EPS:
           Income From Continuing
            Operations                 $     0.85      $     2.11     $    1.20
           Loss From Discontinued
            Operations                 $    (0.25)     $    (2.32)    $   (0.04)
           Net Income (Loss)           $     0.60      $    (0.21)    $    1.16
        Diluted EPS:
           Income From Continuing
            Operations                 $     0.85      $     2.09     $    1.17
           Loss From Discontinued
            Operations                 $    (0.25)     $    (2.30)    $   (0.03)
           Net Income (Loss)           $     0.60      $    (0.21)    $    1.14
        Dividends Per Share            $     0.03      $     0.03     $    0.03
        Tangible Book Value Per Share
         (period end)                  $    29.02      $    28.88     $   27.95
        Stock Price Per Share (period
         end)                          $    47.26      $    66.43     $   76.82
        Total Market Capitalization
         (period end)                  $ 17,613.8      $ 25,602.1     $31,488.5
        Shares Outstanding (period
         end)                               372.7           385.4         409.9
        Shares Used to Compute Basic
         EPS                                375.6           386.1         336.5
        Shares Used to Compute
         Diluted EPS                        378.4           390.8         343.8
    
        Reported Balance Sheet
         Statistics (period average) (7)
        Average Loans Held for
         Investment                    $   97,785       $  91,745     $  74,738
        Average Earning Assets         $  127,242       $ 118,354     $  97,849
        Average Assets                 $  150,926       $ 143,291     $ 111,440
        Average Interest Bearing
         Deposits                      $   72,312       $  73,555     $  53,735
        Total Average Deposits         $   84,051       $  84,884     $  60,382
        Average Equity                 $   24,733       $  25,344     $  18,311
        Return on Average Assets
         (ROA)                               0.85 %          2.28 %        1.45 %
        Return on Average Equity
         (ROE)                               5.20 %         12.89 %        8.79 %
    
        Reported Balance Sheet
         Statistics (period end) (7)
        Loans Held for Investment      $  101,805       $  93,789     $  96,512
        Total Assets                   $  150,202       $ 143,884     $ 144,361
        Interest Bearing Deposits      $   71,944       $  72,503     $  74,123
        Total Deposits                 $   82,990       $  83,343     $  85,771
    
        Performance Statistics
         (Reported) (7)
        Net Interest Income Growth
         (annualized)                        34 %            22 %          30 %
        Non Interest Income Growth
         (annualized)                         2 %            36 %         (20)%
        Revenue Growth (annualized)          16 %            30 %           1 %
        Net Interest Margin                5.54 %          5.49 %        5.69 %
        Revenue Margin                    12.32 %         12.76 %       12.53 %
        Risk Adjusted Margin (8)          10.28 %         11.13 %       10.72 %
        Non Interest Expense as a %
         of Average Loans Held for
         Investment (annualized)           8.73 %          8.43 %       10.50 %
        Efficiency Ratio (9)              53.75 %         50.74 %       64.05 %
    
        Asset Quality Statistics
         (Reported) (7)
        Allowance                      $  2,963          $2,237       $ 2,180
        Allowance as a % of Reported
         Loans Held for Investment         2.91 %          2.39 %        2.26 %
        Net Charge-Offs                $    650          $  480       $   443
        Net Charge-Off Rate                2.66 %          2.09 %        2.37 %
        Full-time equivalent
         employees (in thousands)          27.0            27.5          31.1
    
    
    
                         CAPITAL ONE FINANCIAL CORPORATION (COF)
                             FINANCIAL & STATISTICAL SUMMARY
                                    MANAGED BASIS (*)
    
                                          2007            2007         2006
        (in millions)                      Q4              Q3(13)       Q4
        Earnings (Managed Basis)
        Net Interest Income           $  3,000.5      $  2,803.4   $  2,339.1
        Non-Interest Income              1,566.2 (12)    1,518.0      1,210.3
        Total Revenue (1)                4,566.7         4,321.4      3,549.4
        Provision for Loan Losses        1,940.3         1,142.7        998.1
        Marketing Expenses                 358.2           332.7        395.4
        Restructuring Expenses (2)          27.8            19.4          -
        Operating Expenses               1,749.2 (3),(4) 1,582.2 (3)  1,567.3
        Income Before Taxes                491.2         1,244.4        588.6
        Tax Rate (5)                        34.5 %          34.4%       31.6 %
        Income From Continuing
         Operations, Net of Tax        $   321.6      $    816.4    $   402.6
        Loss From Discontinued
         Operations, Net of Tax (6)        (95.0)         (898.0)       (11.9)
        Net Income (Loss)              $   226.6      $    (81.6)   $   390.7
    
        Managed Balance Sheet
         Statistics (period average) (7)
        Average Loans Held for
         Investment                    $ 148,362      $  143,781   $  123,902
        Average Earning Assets         $ 175,652      $  168,238   $  145,113
        Average Assets                 $ 200,658      $  194,528   $  159,947
        Return on Average Assets
         (ROA)                              0.64 %          1.68 %       1.01 %
    
        Managed Balance Sheet
         Statistics (period end) (7)
        Loans Held for Investment      $  151,362     $  144,769   $  146,151
        Total Assets                   $  198,908     $  194,019   $  193,267
        Tangible Assets(10)            $  185,428     $  180,363   $  179,487
        Tangible Common Equity (11)    $   10,814     $   11,131   $   11,455
        Tangible Common Equity to
         Tangible Assets Ratio               5.83 %          6.17 %      6.38 %
        % Off-Balance Sheet
         Securitizations                       33 %            35 %        34 %
    
        Performance Statistics
         (Managed) (7)
        Net Interest Income Growth
         (annualized)                          28  %           29 %         22 %
        Non Interest Income Growth
         (annualized)                           13 %           38 %        (20)%
        Revenue Growth (annualized)             23 %           32 %          6 %
        Net Interest Margin                   6.83 %         6.67 %       6.45 %
        Revenue Margin                       10.40 %        10.27 %       9.78 %
        Risk Adjusted Margin (8)              7.45 %         7.83 %       7.23 %
        Non Interest Expense as a %
         of Average Loans Held for
         Investment (annualized)              5.76 %         5.38 %       6.34 %
        Efficiency Ratio (9)                 46.15 %        44.31 %      55.30 %
    
        Asset Quality Statistics
         (Managed) (7)
        Net Charge-Offs                  $   1,296       $  1,027      $   927
        Net Charge-Off Rate                   3.49 %         2.86 %       2.99 %
    
    
        (*) The information in this statistical summary reflects the adjustment to
        add back the effect of securitization transactions qualifying as sales
        under generally accepted accounting principles. See accompanying schedule
        - "Reconciliation to GAAP Financial Measures."
    
    
                       CAPITAL ONE FINANCIAL CORPORATION (COF)
                        FINANCIAL & STATISTICAL SUMMARY NOTES
    
        (1) In accordance with the Company's finance charge and fee revenue
            recognition policy, the amounts billed to customers but not recognized
            as revenue were as follows: Q4 2007 - $379.4 million, Q3 2007 - $310.5
            million and Q4 2006 - $248.3 million.
    
        (2) During the second quarter of 2007, the Company announced a broad-based
            initiative to reduce expenses and improve its competitive cost
            position. As part of this initiative $27.8 million and $19.4 million
            of restructuring charges were recognized as part of continuing
            operations during Q4 2007 and Q3 2007, respectively.
    
        (3) Includes core deposit intangible amortization expense of $51.1 million
            in Q4 2007 and $52.4 million in Q3 2007, and integration costs of
            $28.6 million in Q4 2007 and $30.3 million in Q3 2007.
    
        (4) The Company recognized a pre-tax charge in the fourth quarter of
            approximately $80 million for liabilities in connection with the Visa
            antitrust lawsuit settlement with American Express.  Additionally, the
            company has initiated a legal reserve of approximately $60 million
            for estimated possible damages in connection with other pending Visa
            litigation, reflecting Capital One's share of such potential damages
            as a Visa member.
    
        (5) Includes miscellaneous tax adjustments of $28.8 million in Q4 2006.
    
        (6) In Q3 2007, the Company shutdown the mortgage origination operations
            of its wholesale mortgage banking unit, GreenPoint Mortgage, realizing
            an after-tax loss of $898.0 million.  The results of the mortgage
            origination operation of GreenPoint have been accounted for as a
            discontinued operation and have been removed from the Company's
            results of continuing operations for all periods presented. The
            results of GreenPoint's mortgage servicing business are reported in
            continuing operations for all periods presented. Effective Q4 2007,
            GreenPoint's held for investment commercial and consumer loan
            portfolio results are included in continuing operations.
    
        (7) Based on continuing operations.  Average equity and return on equity
            are based on the Company's stockholder's equity.
    
        (8) Risk adjusted margin is total revenue less net charge-offs as a
            percentage of average earning assets.
    
        (9) Efficiency ratio is Non-interest expense less restructuring expense
            divided by total revenue.
    
        (10) Tangible assets include managed assets less intangible assets.
    
        (11) Includes stockholders' equity and preferred interests less
             intangible assets and related deferred tax liability.  Tangible
             Common Equity on a reported and managed basis is the same.
    
        (12) During the fourth quarter 2007, the Company completed the sale of its
             interest in a relationship agreement to develop and market consumer
             credit products in the Spanish Market and recorded a gain related to
             this sale of approximately $30 million in non-interest income.
    
        (13) Certain prior period amounts have been reclassified to conform with
             current period presentation.
    
    
                       CAPITAL ONE FINANCIAL CORPORATION (COF)
          SEGMENT FINANCIAL & STATISTICAL SUMMARY FOR CONTINUING OPERATIONS
                                  MANAGED BASIS (1)
    
                                             2007           2007           2006
        (in thousands)                        Q4             Q3 (7)        Q4
    
        Local Banking: (3)
          Interest Income                $  1,702,252   $  1,744,038  $    721,102
          Interest Expense                  1,119,738      1,161,758       476,523
          Net interest income            $    582,514   $   582,280   $    244,579
          Non-interest income                 192,342        195,204       112,021
          Provision for loan losses            42,665        (58,285)     (21,549)
          Other non-interest expenses         561,812        543,390       307,810
          Income tax provision                 58,610        101,783        24,619
          Net income                     $    111,769   $    190,596  $     45,720
    
          Loans Held for Investment      $ 43,972,795   $ 42,233,665  $ 12,145,533
          Average Loans Held for
           Investment                    $ 43,128,767   $ 41,992,618  $ 13,330,876
          Core Deposits(2)               $ 63,206,923   $ 62,712,373  $ 27,071,324
          Total Deposits                 $ 73,318,570   $ 73,013,351  $ 35,334,610
    
          Loans Held for Investment
           Yield                                7.02%         7.13%         7.98%
          Net Interest Margin - Loans
           (4)                                  1.87%         1.79%         3.21%
          Net Interest Margin - Deposits
           (5)                                  2.04%         2.08%         1.50%
          Efficiency Ratio (6)                 72.51%        69.89%        86.32%
          Net charge-off rate                   0.28%         0.19%         0.40%
          Non Performing Loans           $   178,385    $  112,794     $   57,824
          Non Performing Loans as a % of
           Loans Held for Investment            0.41%         0.27%         0.48%
          Non-Interest Expenses as a %
           of Average Loans Held for
           Investment                           5.21%         5.18%         9.24%
    
          Number of Active ATMs                 1,288         1,282           661
          Number of locations                     742           732           358
    
    
        National Lending:
          Interest Income               $   3,675,528  $  3,511,878   $  3,182,013
          Interest Expense                  1,235,080     1,232,115      1,163,106
          Net interest income           $   2,440,448  $  2,279,763   $  2,018,907
          Non-interest income               1,384,315     1,312,146      1,105,240
          Provision for loan losses         1,777,327     1,196,087      1,010,837
          Other non-interest expenses       1,389,840     1,367,607      1,534,523
          Income tax provision                224,802       352,847        205,768
          Net income                    $     432,794  $    675,368   $    373,019
    
          Loans Held for Investment     $ 106,508,443  $102,556,271   $102,359,180
          Average Loans Held for
           Investment                   $ 104,321,485  $101,805,584   $ 99,881,480
          Core Deposits(2)              $       1,599  $        470   $      6,061
          Total Deposits                $   2,050,861  $  2,295,131   $  2,383,902
    
          Loans Held for Investment
           Yield                               14.07%        13.77%         12.72%
          Net Interest Margin                   9.36%         8.96%          8.09%
          Revenue Margin                       14.67%        14.11%         12.51%
          Risk Adjusted Margin                  9.94%        10.15%          8.88%
          Non-Interest Expenses as a %
           of Average Loans Held for
           Investment                           5.33%         5.37%          6.15%
          Efficiency Ratio (6)                 36.34%        38.07%         49.12%
          Net charge-off rate                   4.73%         3.96%          3.63%
          Delinquency Rate (30+ days)           5.17%         4.70%          4.09%
    
          Number of Loan Accounts (000s)      48,537        48,473          49,374
    
    
        Other: (3
          Net interest income            $   (22,449)   $  (58,605)   $     75,586
          Non-interest income                (10,425)       10,639         (6,915)
          Provision for loan losses           120,376         5,023          8,840
          Restructuring expenses               27,809        19,354            -
          Other non-interest expenses         155,746         3,870        120,353
          Income tax benefit                 (113,854)      (26,620)      (44,395)
          Net loss                       $   (222,951) $   (49,593)   $   (16,127)
    
          Loans Held for Investment      $    881,179  $    (21,375)  $31,646,555
          Core Deposits(2)               $  6,107,779  $  6,373,515   $42,819,710
          Total Deposits                 $  7,621,031  $  8,034,332   $48,052,380
    
    
        Total:
          Interest Income                $  4,863,246  $  4,646,431   $ 3,901,560
          Interest Expense                  1,862,733     1,842,993     1,562,488
          Net interest income            $  3,000,513  $  2,803,438   $ 2,339,072
          Non-interest income               1,566,232     1,517,989     1,210,346
          Provision for loan losses         1,940,368     1,142,825       998,128
          Restructuring expenses               27,809        19,354           -
          Other non-interest expenses       2,107,398     1,914,867     1,962,686
          Income tax provision                169,558       428,010       185,992
          Net Income                     $    321,612   $   816,371   $   402,612
    
          Loans Held for Investment      $151,362,417   $144,768,561  $146,151,268
          Core Deposits(2)               $ 69,316,301   $ 69,086,358  $ 69,897,095
          Total Deposits                 $ 82,990,462   $ 83,342,814  $ 85,770,892
    
    
        (1) The information in this statistical summary reflects the adjustment to
            add back the effect of securitization transactions qualifying as sales
            under generally accepted accounting principles. See accompanying
            schedule - "Reconciliation to GAAP Financial Measures." In Q3 2007,
            the Company shutdown the mortgage origination operations of its
            wholesale mortgage banking unit, GreenPoint Mortgage. The results of
            the mortgage origination operation of GreenPoint have been accounted
            for as a discontinued operation and have been removed from the
            Company's results of continuing operations for all periods presented.
            The results of GreenPoint's mortgage servicing business are reported
            in continuing operations for all periods presented.
            Effective Q4 2007, GreenPoint's held for investment commercial and
            consumer loan portfolio results are included in continuing
            operations.
        (2) Includes domestic non-interest bearing deposits, NOW accounts, money
            market deposit accounts, savings accounts, certificates of deposit of
            less than $100,000 and other consumer time deposits.
        (3) Results of the North Fork acquisition were included in the Other
            category for Q4 2006.
        (4) Net Interest Margin - Loans is interest income - loans divided by
            average managed loans.
        (5) Net Interest Margin - Deposits is interest expense - deposits divided
            by average retail deposits.
        (6) Efficiency Ratio is non-interest expenses divided by total managed
            revenue.
        (7) Certain prior period amounts have been reclassified to conform with
            current period presentation.
    
    
    
                         CAPITAL ONE FINANCIAL CORPORATION (COF)
        NATIONAL LENDING SUBSEGMENT FINANCIAL & STATISTICAL SUMMARY FOR CONTINUING
                                        OPERATIONS
                                    MANAGED BASIS (1)
    
                                                 2007         2007         2006
        (in thousands)                            Q4           Q3           Q4
    
        US Card:
          Interest Income                $  2,058,920   $  1,953,967  $  1,795,345
          Interest Expense                    574,714        596,767       600,821
          Net interest income            $  1,484,206   $  1,357,200  $  1,194,524
          Non-interest income               1,046,823        975,502       795,881
          Provision for loan losses           913,113        662,428       554,698
          Non-interest expenses               822,317        815,470       916,963
          Income tax provision                273,686        294,053       181,561
          Net income                     $    521,913   $    560,751  $    337,183
    
          Loans Held for Investment      $ 52,078,847   $ 49,573,279  $ 53,623,680
          Average Loans Held for
           Investment                    $ 50,276,568   $ 49,682,666  $ 51,686,135
    
          Loans Held for Investment Yield       16.38%        15.73%        13.89%
          Net Interest Margin                   11.81%        10.93%         9.24%
          Revenue Margin                        20.14%        18.78%        15.40%
          Risk Adjusted Margin                  14.74%        14.65%        11.58%
          Non-Interest Expenses as a % of
           Average Loans Held for
           Investment                            6.54%         6.57%         7.10%
          Efficiency Ratio (2)                  32.49%        34.96%        46.07%
          Net charge-off rate                    5.40%         4.13%         3.82%
          Delinquency Rate (30+ days)            4.95%         4.46%         3.74%
    
          Purchase Volume (3)             $  22,909,274  $ 21,522,104  $22,782,451
          Number of Loan Accounts (000s)         36,450       36,504        37,630
    
    
        Auto Finance:
          Interest Income                  $    687,389  $    661,471  $   593,268
          Interest Expense                      300,133       283,949      242,311
          Net interest income              $    387,256  $    377,522  $   350,957
          Non-interest income                    14,888        13,514       14,143
          Provision for loan losses             429,247       244,537      151,171
          Non-interest expenses                 144,301       152,275      162,022
          Income tax provision                  (58,963)       (1,987)      18,167
          Net (loss) income                $   (112,441) $     (3,789) $    33,740
    
          Loans Held for Investment        $ 25,128,352  $ 24,335,242  $21,751,827
          Average Loans Held for
            Investment                     $ 24,920,380  $ 24,170,047  $21,498,205
    
          Loans Held for Investment Yield        11.03%       10.95%       11.04%
          Net Interest Margin                     6.22%        6.25%        6.53%
          Revenue Margin                          6.45%        6.47%        6.79%
          Risk Adjusted Margin                    2.46%        2.91%        3.94%
          Non-Interest Expenses as a % of
           Average Loans Held for
           Investment                             2.32%        2.52%        3.01%
          Efficiency Ratio (2)                   35.88%       38.94%       44.38%
          Net charge-off rate                     4.00%        3.56%        2.85%
          Delinquency Rate (30+ days)             7.84%        7.15%        6.35%
    
          Auto Loan Originations           $  3,623,491  $ 3,248,747  $ 3,078,877
          Number of Loan Accounts (000s)          1,771        1,731        1,589
    
    
        Global Financial Services:
          Interest Income                  $    929,219  $   896,440  $   793,400
          Interest Expense                      360,233      351,399      319,974
          Net interest income              $    568,986  $   545,041  $   473,426
          Non-interest income                   322,604      323,130      295,216
          Provision for loan losses             434,967      289,122      304,968
          Non-interest expenses                 423,222      399,862      455,538
          Income tax provision                   10,079       60,781        6,040
          Net income                       $     23,322  $   118,406  $     2,096
    
          Loans Held for Investment        $ 29,301,244  $28,647,750  $26,983,673
          Average Loans Held for
           Investment                      $ 29,124,537  $27,952,871  $26,697,140
    
          Loans Held for Investment Yield
           (4)                                   12.69%       12.72%       11.80%
          Net Interest Margin                     7.81%        7.80%        7.09%
          Revenue Margin                         12.25%       12.42%       11.52%
          Risk Adjusted Margin                    8.05%        8.42%        7.63%
          Non-Interest Expenses as a % of
           Average Loans Held for
           Investment                             5.81%        5.72%        6.83%
          Efficiency Ratio (2)                   47.47%       46.06%       59.27%
          Net charge-off rate                     4.19%        4.00%        3.89%
          Delinquency Rate (30+ days)             3.29%        3.02%        2.97%
    
          Number of Loan Accounts (000s)         10,316       10,238       10,155
    
    
        (1) The information in this statistical summary reflects the adjustment to
            add back the effect of securitization transactions qualifying as sales
            under generally accepted accounting principles. See accompanying
            schedule - "Reconciliation to GAAP Financial Measures."
        (2) Efficiency ratio is non-Interest Expenses divided by total Managed
            Revenue.
        (3) Includes all purchase transactions net of returns and excludes cash
            advance transactions.
        (4) Excludes "GFS - Home Loans Originations" and "GFS - Settlement
            Services" from Other Interest Income.
    
    
    
        CAPITAL ONE FINANCIAL CORPORATION
        Reconciliation to GAAP Financial Measures
        For the Three Months Ended December 31, 2007
        (dollars in thousands)(unaudited)
    
        The Company's consolidated financial statements prepared in accordance
        with generally accepted accounting principles ("GAAP") are referred to as
        its "reported" financial statements.  Loans included in securitization
        transactions which qualified as sales under GAAP have been removed from
        the Company's "reported" balance sheet.  However, servicing fees, finance
        charges, and other fees, net of charge-offs, and interest paid to
        investors of securitizations are recognized as servicing and
        securitizations income on the "reported" income statement.
    
        The Company's "managed" consolidated financial statements reflect
        adjustments made related to effects of securitization transactions
        qualifying as sales under GAAP.  The Company generates earnings from its
        "managed" loan portfolio which includes both the on-balance sheet loans
        and off-balance sheet loans.  The Company's "managed" income statement
        takes the components of the servicing and securitizations income generated
        from the securitized portfolio and distributes the revenue and expense to
        appropriate income statement line items from which it originated.  For
        this reason the Company believes the "managed" consolidated financial
        statements and related managed metrics to be useful to stakeholders.
    
    
                                  Total Reported   Adjustments(1) Total Managed(2)
        Income Statement Measures(3)
        Net interest income        $   1,762,247    $  1,238,266  $   3,000,513
        Non-interest income            2,158,340        (592,108)     1,566,232
        Total revenue                  3,920,587         646,158      4,566,745
        Provision for loan losses      1,294,210         646,158      1,940,368
        Net charge-offs            $     650,018        $646,158  $   1,296,176
        Balance Sheet Measures
        Loans Held for Investment  $ 101,805,027    $ 49,557,390  $ 151,362,417
        Total assets               $ 150,590,369    $ 48,706,677  $ 199,297,046
        Average loans Held for
         Investment                $  97,784,813    $ 50,577,525  $ 148,362,338
        Average earning assets     $ 127,553,955    $ 48,409,256  $ 175,963,211
        Average total assets       $ 151,517,794    $ 49,732,018  $ 201,249,812
        Delinquencies              $  3,721,444     $ 2,142,353   $ 5,863,797
    
        (1) Income statement adjustments reclassify the net of finance charges of
            $1,648.6 million, past-due fees of $301.1 million, other interest
            income of $(46.7) million and interest expense of $664.8 million; and
            net charge-offs of $646.2 million from Non-interest income to Net
            interest income and Provision for loan losses, respectively.
    
        (2) The managed loan portfolio does not include auto loans which have been
            sold in whole loan sale transactions where the Company has retained
            servicing rights.
    
        (3) Based on continuing operations.
    
    
    
        CAPITAL ONE FINANCIAL CORPORATION
        Consolidated Balance Sheets
        (in thousands)(unaudited)
    
                                         As of            As of           As of
                                      December 31      September 30    December 31
                                         2007              2007          2006 (1)
    
        Assets:
        Cash and due from banks      $  2,377,287     $  1,819,121   $  2,817,519
        Federal funds sold and
         resale agreements              1,766,762        1,922,735      1,099,156
        Interest-bearing deposits
         at other banks                   677,360          703,805        743,821
          Cash and cash equivalents     4,821,409        4,445,661      4,660,496
        Securities available
         for sale                      19,781,587       19,959,247     15,246,887
        Mortgage loans held
         for sale                         315,863        1,454,457     10,435,295
        Loans held for investment     101,805,027       95,405,217     96,512,139
          Less: Allowance for
           loan and lease losses      (2,963,000)       (2,320,000)    (2,180,000)
        Net loans held for
         investment                    98,842,027       93,085,217     94,332,139
        Accounts receivable
         from securitizations           4,717,879        6,905,859      4,589,235
        Premises and equipment, net     2,299,603        2,268,034      2,203,280
        Interest receivable               839,317          793,693        816,426
        Goodwill                       12,830,740       12,952,838     13,635,435
        Other                           6,141,944        5,289,829      3,820,092
          Total assets              $ 150,590,369     $147,154,835  $ 149,739,285
    
    
        Liabilities:
        Non-interest-bearing
         deposits                   $  11,046,549     $  10,840,189  $  11,648,070
        Interest-bearing deposits      71,943,913        72,502,625     74,122,822
        Senior and subordinated
         notes                         10,712,706        10,784,182      9,725,470
        Other borrowings               26,583,683        22,722,519     24,257,007
        Interest payable                  631,609           552,674        574,763
        Other                           5,377,797         4,965,794      4,175,947
          Total liabilities           126,296,257       122,367,983    124,504,079
    
        Stockholders' Equity:
        Common stock                        4,192             4,183          4,122
        Paid-in capital, net           15,860,490        15,768,525     15,333,137
        Retained earnings and
         cumulative other
         comprehensive income          11,582,816        11,395,226     10,026,364
          Less:  Treasury stock,
           at cost                     (3,153,386)       (2,381,082)     (128,417)
          Total stockholders'
           equity                      24,294,112        24,786,852     25,235,206
          Total liabilities and
           stockholders' equity    $  150,590,369     $ 147,154,835  $ 149,739,285
    
    
        (1) Certain prior period amounts have been reclassified to conform to the
            current period presentation.
    
    
    
        CAPITAL ONE FINANCIAL CORPORATION
        Consolidated Statements of Income
        (in thousands, except per share data)(unaudited)
    
                            Three Months Ended                   Year Ended
                        Dec. 31     Sept. 30    Dec. 31 (1)  Dec. 31   Dec. 31 (1)
                          2007        2007        2006         2007       2006
    
    
        Interest Income:
        Loans held for
         investment,
         including
         past-due fees  $2,536,779  $2,381,096  $2,002,111  $9,500,128  $7,046,473
        Securities
         available for
         sale              256,364     252,550     185,424     950,972     676,712
        Other              167,051     133,321     136,390     627,056     441,550
          Total interest
           income        2,960,194   2,766,967   2,323,925  11,078,156   8,164,735
    
        Interest
         Expense:
        Deposits           686,174     740,091     552,385   2,906,351   1,814,797
        Senior and
         subordinated
         notes             159,878     144,643     136,282     577,128     411,643
        Other borrowings   351,895     257,759     242,286   1,064,832     846,849
          Total interest
           expense       1,197,947   1,142,493     930,953   4,548,311   3,073,289
        Net interest
         income          1,762,247   1,624,474   1,392,972   6,529,845   5,091,446
        Provision for
         loan and lease
         losses          1,294,210     595,534     513,157   2,636,502   1,476,438
        Net interest
         income after
         provision for
         loan and lease
         losses            468,037   1,028,940     879,815   3,893,343   3,615,008
    
        Non-Interest
         Income:
        Servicing and
         securitizations 1,271,396   1,354,303     959,436   4,840,677   4,209,637
        Service charges
         and other
         customer-related
         fees              573,034     522,374     462,086   2,057,854   1,770,340
        Mortgage servicing
         and other          (5,700)     52,661      58,805     166,776     177,893
        Interchange        152,595     103,799     147,571     500,484     549,074
        Other              167,015     116,525      43,577     488,432     294,080
          Total non-
           interest
           income        2,158,340   2,149,662   1,671,475   8,054,223   7,001,024
    
        Non-Interest
         Expense:
        Salaries and
         associate
         benefits          622,101     627,358     617,563   2,592,534   2,224,676
        Marketing          358,182     332,693     395,360   1,347,836   1,444,324
        Communications
         and data
         processing        189,415     194,551     187,043     758,820     712,001
        Supplies and
         equipment         146,267     134,639     137,582     531,238     460,419
        Occupancy           91,675      77,597      63,796     322,510     215,636
        Restructuring
         expense            27,809      19,354           -     138,237           -
        Other              699,758     548,029     561,342   2,386,835   1,886,635
          Total non-
           interest
           expense       2,135,207   1,934,221   1,962,686   8,078,010   6,943,691
        Income from
         continuing
         operations
         before income
         taxes             491,170   1,244,381     588,604   3,869,556   3,672,341
        Income taxes       169,558     428,010     185,992   1,277,837   1,245,964
        Income from
         continuing
         operations, net
         of tax            321,612     816,371     402,612   2,591,719   2,426,377
        Loss from
         discontinued
         operations, net
         of tax(2)         (95,044)   (898,029)    (11,884) (1,021,387)   (11,884)
        Net income (loss) $226,568    $(81,658)   $390,728  $1,570,332  $2,414,493
    
    
        Basic earnings
         per share
        Income from
         continuing
         operations          $0.85       $2.11       $1.20       $6.64      $7.84
        Loss from
         discontinued
         operations          (0.25)      (2.32)      (0.04)      (2.62)     (0.04)
        Net income (loss)    $0.60      $(0.21)      $1.16       $4.02      $7.80
    
        Diluted earnings
         per share
        Income from
         continuing
         operations          $0.85       $2.09       $1.17       $6.55      $7.65
        Loss from
         discontinued
         operations          (0.25)      (2.30)      (0.03)      (2.58)     (0.03)
        Net income (loss)    $0.60      $(0.21)      $1.14       $3.97      $7.62
    
        Dividends paid
         per share           $0.03       $0.03       $0.03       $0.11      $0.11
    
        (1) Certain prior period amounts have been reclassified to conform to the
            current period presentation.
    
        (2) Certain prior period amounts have been reclassified to conform to the
            current period presentation. In Q3 2007, the Company shutdown the
            mortgage origination operations of its wholesale mortgage banking
            unit, GreenPoint Mortgage, realizing an after-tax loss of $898.0
            million.  The results of the mortgage origination operation of
            GreenPoint have been accounted for as a discontinued operation and
            have been removed from the Company's results of continuing operations
            for all periods presented.
    
    
    
        CAPITAL ONE FINANCIAL CORPORATION
        Statements of Average Balances, Income and Expense, Yields and Rates
        (dollars in thousands)(unaudited)
    
        Reported                                   Quarter Ended 12/31/07
                                            Average       Income/       Yield/
                                            Balance       Expense         Rate
        Earning assets:
          Loans held for investment        97,784,813     2,536,779       10.38%
          Securities available
           for sale                        20,102,440       256,364        5.10%
          Other                             9,355,161       167,051        7.14%
        Total earning assets (2)       $  127,242,414   $ 2,960,194        9.31%
    
        Interest-bearing liabilities:
          Interest-bearing deposits
            NOW accounts               $    4,674,490   $    30,443        2.61%
            Money market deposit
             accounts                      28,983,602       270,943        3.74%
            Savings accounts                8,172,510        32,520        1.59%
            Other Consumer Time
             Deposits                      16,374,958       183,570        4.48%
            Public Fund CD's of
             $100,000 or more               1,902,442        23,126        4.86%
            CD's of $100,000 or more        8,335,941        97,335        4.67%
            Foreign time deposits           3,868,444        48,237        4.99%
          Total Interest-bearing
           deposits                    $   72,312,387   $   686,174        3.80%
          Senior and subordinated
           notes                           10,682,635        159,878       5.99%
          Other borrowings                 26,433,200        351,895       5.33%
        Total interest-bearing
         liabilities(2)                $  109,428,222   $  1,197,947       4.38%
    
        Net interest spread                                                4.93%
    
        Interest income to average
         earning assets                                                    9.31%
        Interest expense to
         average earning assets                                            3.77%
        Net interest margin                                                5.54%
    
    
        Reported                                    Quarter Ended 9/30/07 (1)
                                            Average         Income/       Yield/
                                            Balance        Expense         Rate
        Earning assets:
          Loans held for investment        91,744,846      2,381,096       10.38%
          Securities available
           for sale                        20,041,177        252,550        5.04%
          Other                             6,568,358        133,321        8.12%
        Total earning assets (2)       $  118,354,381   $  2,766,967        9.35%
    
        Interest-bearing liabilities:
          Interest-bearing deposits
            NOW accounts               $    4,759,665   $     34,030        2.86%
            Money market deposit
             accounts                      28,696,735        294,873        4.11%
            Savings accounts                8,345,638         37,474        1.80%
            Other Consumer Time
             Deposits                      17,203,453        194,256        4.52%
            Public Fund CD's
             of $100,000 or more            1,884,767         23,092        4.90%
            CD's of $100,000 or more        8,673,860        103,296        4.76%
            Foreign time deposits           3,991,056         53,070        5.32%
          Total Interest-bearing
           deposits                    $   73,555,174    $   740,091        4.02%
          Senior and subordinated
           notes                            9,811,821        144,643        5.90%
          Other borrowings                 18,892,876        257,759        5.46%
        Total interest-bearing
         liabilities(2)                $  102,259,871    $ 1,142,493        4.47%
    
        Net interest spread                                                 4.88%
    
        Interest income to average
         earning assets                                                     9.35%
        Interest expense to average
         earning assets                                                     3.86%
        Net interest margin                                                 5.49%
    
    
        Reported                                 Quarter Ended 12/31/06 (1)
                                            Average         Income/        Yield/
                                            Balance         Expense         Rate
        Earning assets:
          Loans held for investment       74,737,753       2,002,111       10.72%
          Securities available
           for sale                       15,090,001         185,424        4.92%
          Other                            8,020,811         136,390        6.80%
        Total earning assets (2)       $  97,848,565    $  2,323,925        9.50%
    
        Interest-bearing liabilities:
          Interest-bearing deposits
            NOW accounts               $   2,094,623    $     14,546        2.78%
            Money market deposit
             accounts                     15,762,255         149,831        3.80%
            Savings accounts               5,425,790          31,386        2.31%
            Other Consumer Time
             Deposits                     16,656,731         190,489        4.57%
            Public Fund CD's
             of $100,000 or more           1,281,768          16,636        5.19%
            CD's of $100,000 or more       8,682,658         101,535        4.68%
            Foreign time deposits          3,831,401          47,962        5.01%
          Total Interest-bearing
           deposits                    $  53,735,226     $   552,385        4.11%
          Senior and subordinated
           notes                           9,034,696         136,282        6.03%
          Other borrowings                18,891,606         242,286        5.13%
        Total interest-bearing
         liabilities(2)                $  81,661,528     $   930,953        4.56%
    
        Net interest spread                                                 4.94%
    
        Interest income to average
         earning assets                                                     9.50%
        Interest expense to average
         earning assets                                                     3.81%
        Net interest margin                                                 5.69%
    
    
        (1) Prior period amounts have been reclassified to conform with current
            period presentation.
        (2) Average balances, income and expenses, yields and rates are based on
            continuing operations.
    
    
        CAPITAL ONE FINANCIAL CORPORATION
        Statements of Average Balances, Income and Expense, Yields and Rates
        (dollars in thousands)(unaudited)
    
        Managed (1)                              Quarter Ended 12/31/07
                                            Average        Income/       Yield/
                                            Balance        Expense         Rate
        Earning assets:
    
          Loans held for investment     148,362,338       4,512,219       12.17%
          Securities available
           for sale                      20,102,440         256,364        5.10%
          Other                           7,186,892          94,663        5.27%
        Total earning assets (3)     $  175,651,670    $  4,863,246       11.07%
    
        Interest-bearing liabilities:
          Interest-bearing deposits
            NOW accounts             $   4,674,490     $    30,443        2.61%
            Money market deposit
             accounts                   28,983,602         270,943        3.74%
            Savings accounts             8,172,510          32,520        1.59%
            Other Consumer Time
             Deposits                   16,374,958         183,570        4.48%
            Public Fund CD's
             of $100,000 or more         1,902,442          23,126        4.86%
            CD's of $100,000 or more     8,335,941          97,335        4.67%
            Foreign time deposits        3,868,444          48,237        4.99%
          Total Interest-bearing
           deposits                  $  72,312,387     $   686,174        3.80%
          Senior and subordinated
           notes                        10,682,635         159,878        5.99%
          Other borrowings              26,433,200         351,895        5.33%
          Securitization liability      49,847,555         664,786        5.33%
        Total interest-bearing
         liabilities(3)              $ 159,275,777     $ 1,862,733        4.68%
    
        Net interest spread                                               6.39%
    
        Interest income to average
         earning assets                                                  11.07%
        Interest expense to average
         earning assets                                                   4.24%
        Net interest margin                                               6.83%
    
    
        Managed (1)                                Quarter Ended 9/30/07 (2)
                                            Average        Income/       Yield/
                                            Balance        Expense         Rate
        Earning assets:
    
          Loans held for investment     143,781,268       4,324,272       12.03%
          Securities available
           for sale                      20,041,177         252,550        5.04%
          Other                           4,415,978          69,610        6.31%
        Total earning assets (3)     $  168,238,423     $ 4,646,432       11.05%
    
        Interest-bearing liabilities:
          Interest-bearing deposits
            NOW accounts             $    4,759,665     $    34,030        2.86%
            Money market deposit
             accounts                    28,696,735         294,873        4.11%
            Savings accounts              8,345,638          37,474        1.80%
            Other Consumer Time
             Deposits                    17,203,453         194,256        4.52%
            Public Fund CD's
             of $100,000 or more          1,884,767          23,092        4.90%
            CD's of $100,000 or more      8,673,860         103,296        4.76%
            Foreign time deposits         3,991,056          53,070        5.32%
          Total Interest-bearing
           deposits                   $  73,555,174     $   740,091        4.02%
          Senior and subordinated
           notes                          9,811,821         144,643        5.90%
          Other borrowings               18,892,876         257,759        5.46%
          Securitization liability       51,320,446         700,501        5.46%
        Total interest-bearing
         liabilities(3)              $  153,580,317     $ 1,842,994        4.80%
    
        Net interest spread                                                6.25%
    
        Interest income to average
         earning assets                                                   11.05%
        Interest expense to average
         earning assets                                                    4.38%
        Net interest margin                                                6.67%
    
    
        Managed (1)                               Quarter Ended 12/31/06 (2)
                                            Average        Income/       Yield/
                                            Balance        Expense         Rate
        Earning assets:
    
          Loans held for investment     123,901,960       3,640,588       11.75%
          Securities available
           for sale                      15,090,001         185,424        4.92%
          Other                           6,121,053          75,547        4.94%
        Total earning assets (3)     $  145,113,014    $  3,901,559       10.76%
    
        Interest-bearing liabilities:
          Interest-bearing deposits
            NOW accounts             $   2,094,623     $     14,546        2.78%
            Money market deposit
             accounts                    15,762,255         149,831        3.80%
            Savings accounts              5,425,790          31,386        2.31%
            Other Consumer Time
             Deposits                    16,656,731         190,489        4.57%
            Public Fund CD's
             of $100,000 or more          1,281,768          16,636        5.19%
            CD's of $100,000 or more      8,682,658         101,535        4.68%
            Foreign time deposits         3,831,401          47,962        5.01%
          Total Interest-bearing
           deposits                   $  53,735,226    $    552,385        4.11%
          Senior and subordinated
           notes                          9,034,696         136,282        6.03%
          Other borrowings               18,891,606         242,299        5.13%
          Securitization liability       48,603,831         631,521        5.20%
        Total interest-bearing
         liabilities(3)               $ 130,265,359    $  1,562,487        4.80%
    
        Net interest spread                                                5.96%
    
        Interest income to average
         earning assets                                                   10.76%
        Interest expense to average
         earning assets                                                    4.31%
        Net interest margin                                                6.45%
    
    
        (1) The information in this table reflects the adjustment to add back the
            effect of securitized loans.
        (2) Prior period amounts have been reclassified to conform with current
            period presentation.
        (3) Average balances, income and expenses, yields and rates are based on
            continuing operations.
    
    
    CONTACT:
    Investor Relations
    Jeff Norris
    +1-703-720-2455

    Media Relations
    Tatiana Stead
    +1-703-720-2352

    Julie Rakes
    +1-804-284-5800
    All of Capital One Financial Corporation