Capital One Reports Second Quarter Earnings

MCLEAN, Va., July 20 /PRNewswire-FirstCall/ -- Capital One Financial Corporation today announced that its earnings for the second quarter of 2006 were $552.6 million, or $1.78 per share (diluted), compared with $531.1 million, or $2.03 per share (diluted), for the second quarter of 2005, and $883.3 million, or $2.86 per share (diluted), for the first quarter of 2006.

"Our businesses continued to post strong results in terms of loan growth and profitability in the second quarter, and credit performed well in all of our businesses with exception of the UK, which continued to operate in a challenging credit environment," said Richard D. Fairbank, Capital One's Chairman and Chief Executive Officer. "We're pleased with the solid results delivered by our banking segment and with the substantial progress on our integration. With the addition of North Fork, expected in the fourth quarter, we will have multiple growth platforms that will further enhance our ability to deliver long-term shareholder value."

The managed charge-off rate for the company decreased to 2.75 percent in the second quarter of 2006 from 4.10 percent in the second quarter of 2005 and rose modestly from 2.65 percent in the previous quarter. The company increased its allowance for loan losses by $90.0 million in the second quarter of 2006, driven largely by higher loan balances in the quarter and continued credit quality deterioration in the U.K. The managed delinquency rate (30+ days) decreased to 3.05 percent as of June 30, 2006 from 3.49 percent as of the end of June 30, 2005 and increased from 2.92 percent as of March 31, 2006.

As a result of the worsening credit environment in the UK, the company built incremental reserves of $42.9 million and took a write down of $36.4 million in expected servicing income from its UK securitizations. Together these UK-related actions impacted the company's second quarter earnings per share by approximately 16 cents.

Managed loans at June 30, 2006 were $108.4 billion, up $25.5 billion, or 31 percent, from June 30, 2005. This includes organic growth as well as $16.3 billion of loans acquired with the acquisition of Hibernia in November 2005. Managed loans increased $4.5 billion, or four percent, from the previous quarter driven primarily by growth in our North American businesses. The company expects that managed loans will grow at a rate of between seven and nine percent during 2006, excluding the loan growth that will come with the acquisition of North Fork.

Second quarter marketing expenses increased $79.7 million to $356.7 million from $277.0 million in the second quarter of 2005, and increased $32.9 million from the first quarter of 2006 expense of $323.8 million. Annualized operating expenses as a percentage of average managed loans decreased to 4.99 percent in the second quarter of 2006 from 5.13 percent in the second quarter of 2005 but increased from 4.78 percent in the previous quarter. Excluding the impact of the North Fork transaction, operating expenses in the second half of 2006 are expected to be approximately $200 million higher than in the first half of the year, as the company continues to make important business infrastructure investments to include the upgrade of its card holder systems and the cost associated with the opening of new bank branches.

"We are affirming our earnings guidance of between $7.40 and $7.80 per share (diluted) for 2006, taking into account earnings to date and including the expected close of the North Fork acquisition early in the fourth quarter," said Gary L. Perlin, Capital One's Chief Financial Officer. "While we are affirming this guidance based on current market conditions, market conditions on the day of close and the resultant impact on purchase accounting adjustments, in addition to the timing of the close, create significant uncertainty about the impact that North Fork will have on our reported results."

Capital One's managed revenue margin decreased to 10.77 percent in the second quarter of 2006 from 12.65 percent in the second quarter of 2005, primarily due to the addition of Hibernia's loan portfolio. The company's managed revenue margin was 11.30 percent in the first quarter of 2006. The company continues to expect stability in its annual return on managed assets, as lower revenue margins on higher credit quality loans are offset by reductions in provision and also by reductions in operating and marketing expenses as a percent of assets. The expectation for reported return on assets in 2006 is subject to uncertainties from the timing and accounting impacts of the North Fork transaction.

Segment results

The US Card segment's net income in the second quarter of 2006 was $421.8 million, compared with $432.4 million in the second quarter of 2005, and $602.8 million in the first quarter of 2006. Overall performance in the segment was driven principally by strong credit and solid loan growth. The business experienced compression in net interest margin due to a decline in past due fees which accompanied strong credit performance. Managed loans at June 30, 2006 were $48.7 billion, up $2.3 billion, or 5.0 percent, from June 30, 2005, and up $1.6 billion, or 3.4 percent from the prior quarter. The managed charge-off rate decreased to 3.29 percent in the second quarter of 2006 from 4.90 percent in the second quarter of 2005 but increased from 2.93 percent in the previous quarter. We expect credit card charge-offs to begin to return to more normal levels late in the year as the effects of the bankruptcy filing spike dissipate.

Results in the Auto Finance segment this quarter reflect continued growth in originations and strong credit. Net income in the second quarter of 2006 was $95.1 million, compared with $96.1 million in the second quarter of 2005, and $69.4 million in the first quarter of 2006. Auto loan originations during the quarter were $3.1 billion, up $473.6 million, or 18.0 percent, from the prior year's second quarter, and up $166.9 million, or 5.7 percent from the first quarter 2006. The managed charge-off rate decreased to 1.54 percent in the second quarter of 2006 from 1.74 percent in the second quarter of 2005 and 2.35 percent in the previous quarter.

Results in the Global Financial Services segment reflect strong performance in its North American businesses offset by continuing challenges in the UK. Net income in the second quarter of 2006 was $51.2 million, compared with $26.7 million in the second quarter of 2005, and $113.5 million in the first quarter of 2006. Managed loans at June 30, 2006 were $25.9 billion, up $3.9 billion, or 17.6 percent, from the prior year's second quarter, and up $2.2 billion, or nine percent from the first quarter of 2006. The managed charge-off rate increased to 3.90 percent in the second quarter of 2006 from 3.89 percent in the second quarter of 2005 and from 3.63 percent in the previous quarter.

The Banking segment delivered solid results, with net income in the second quarter of 2006 of $43.3 million. Total deposits at the end of the quarter were $35.3 billion, down slightly from $35.4 billion at the end of the first quarter of 2006. The company opened seven new branches in the quarter and remains on track to open 40 new branches in 2006. Integration progressed smoothly during the quarter, and the company continues to expect integration costs and synergies to be greater than original estimates.

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 on its Form 8-K dated July 20, 2006 for second quarter earnings, return on assets, loan growth rates, operating costs, charge-off rates, branch growth, integration costs and synergies, and the benefits of the business combination transaction involving Capital One and North Fork, including future financial and operating results, 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: the ability to obtain regulatory approvals of the proposed acquisition of North Fork on the proposed terms and schedule; the failure of Capital One or North Fork stockholders to approve the transaction; the exact timing of the close of the North Fork transaction and the magnitude of market-driven purchase accounting adjustments related to the close; 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; continued intense competition from numerous providers of products and services which compete with Capital One's businesses; changes in our aggregate accounts and balances, and the growth rate and composition thereof; the success of the company's marketing efforts; general economic conditions affecting interest rates and consumer income, spending, and savings which may affect consumer bankruptcies, defaults, and charge-offs and deposit activity; the long-term impact of the Gulf Coast hurricanes on the impacted regions, including the amount of property and credit losses, the amount of investment, and the pace and magnitude of economic recovery in the region. 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, 2005.

Additional Information About the Capital One - North Fork Transaction

In connection with the proposed merger of Capital One and North Fork Bancorporation, Inc., Capital One filed with the Securities and Exchange Commission (the "SEC") a Registration Statement on Form S-4 that included a joint proxy statement of Capital One and North Fork that also constitutes a prospectus of Capital One. Capital One and North Fork mailed the definitive joint proxy statement/prospectus to their respective stockholders on or about July 14, 2006. Investors and security holders are urged to read the definitive joint proxy statement/prospectus regarding the proposed merger because it contains important information. You may obtain a free copy of the definitive joint proxy statement/prospectus and other related documents filed by Capital One and North Fork with the SEC at the SEC's website at http://www.sec.gov/. The definitive joint proxy statement/prospectus and the other documents may also be obtained for free by accessing Capital One's website at http://www.capitalone.com/ under the heading "Investors" and then under the heading "SEC & Regulatory Filings" or by accessing North Fork's website at http://www.northforkbank.com/ under the tab "Investor Relations" and then under the heading "SEC Filings."

Participants in the Capital One - North Fork Transaction

Capital One, North Fork and their respective directors, executive officers and certain other members of management and employees may be soliciting proxies from stockholders in favor of the merger. Information regarding the persons who may, under the rules of the SEC, be considered participants in the solicitation of the stockholders in connection with the proposed merger will be set forth in the joint proxy statement/prospectus when it is filed with the SEC. You can find information about Capital One's executive officers and directors in Capital One's definitive proxy statement filed with the SEC on March 23, 2006. You can find information about North Fork's executive officers and directors in their Form 10-K/A filed with the SEC on April 28, 2006. You can obtain free copies of these documents from the Capital One or North Fork using the contact information above.

About Capital One

Headquartered in McLean, Virginia, Capital One Financial Corporation (http://www.capitalone.com/) is a financial holding company, with more than 324 locations in Texas and Louisiana. Its principal subsidiaries, Capital One Bank, Capital One, F.S.B., Capital One Auto Finance, Inc., and Capital One, N.A., offer a broad spectrum of financial products and services to consumers, small businesses and commercial clients. Capital One's subsidiaries collectively had $47.2 billion in deposits and $108.4 billion in managed loans outstanding as of June 30, 2006. Capital One, a Fortune 500 company, trades on the New York Stock Exchange under the symbol "COF" and is included in the S&P 500 index.

NOTE: Second quarter 2006 financial results, SEC Filings, and second quarter earnings conference call slides are accessible on Capital One's home page (http://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 2006 2006 2005 (in millions, except per share data and as noted) Q2 Q1 Q2 Earnings (Reported Basis) Net Interest Income $ 1,197.1 $ 1,206.9 $ 872.5 Non-Interest Income 1,709.9 (3) 1,858.3 1,582.0 Total Revenue(5) 2,907.0 3,065.2 (4) 2,454.5 Provision for Loan Losses 362.4 170.3 (4) 291.6 Marketing Expenses 356.7 323.8 277.0 Operating Expenses 1,324.2 1,249.7 1,058.6 Income Before Taxes 863.7 1,321.4 827.3 Tax Rate 36.0 % 33.2 % 35.8 % Net Income $ 552.6 $ 883.3 $ 531.1 Common Share Statistics Basic EPS $ 1.84 $ 2.95 $ 2.10 Diluted EPS $ 1.78 $ 2.86 $ 2.03 Dividends Per Share $ 0.03 $ 0.03 $ 0.03 Book Value Per Share (period end) $ 52.31 $ 50.06 $ 39.51 Stock Price Per Share (period end) $ 85.45 $ 80.52 $ 80.01 Total Market Capitalization (period end) $25,968.3 $24,397.6 $21,082.6 Shares Outstanding (period end) 303.9 303.0 263.5 Shares Used to Compute Basic EPS 300.8 299.3 252.6 Shares Used to Compute Diluted EPS 310.0 309.1 261.7 Reported Balance Sheet Statistics (period avg.) Average Loans $ 58,833 $ 58,142 $ 38,237 Average Earning Assets $ 79,026 $ 78,148 $ 51,694 Average Assets $ 89,644 $ 88,895 $ 56,963 Average Interest Bearing Deposits $ 42,797 $ 43,357 $ 26,391 Average Non-Interest Bearing Deposits $ 4,412 $ 4,514 $ 80 Average Equity $ 15,581 $ 14,612 $ 8,925 Return on Average Assets (ROA) 2.47 % 3.97 % 3.73 % Return on Average Equity (ROE) 14.19 % 24.18 % 23.80 % Reported Balance Sheet Statistics (period end) Loans $ 60,603 $ 58,119 $ 38,611 Total Assets $ 89,530 $ 89,273 $ 56,996 Loan growth $ 2,484 $ (1,729) $ 652 % Loan Growth Y Over Y 57 % 53 % 12 % Revenue & Expense Statistics (Reported) Net Interest Income Growth (annualized) (3)% 66 % 6 % Non Interest Income Growth (annualized) (32)% 46 % 17 % Revenue Growth (annualized) (21)% 54 % 13 % Net Interest Margin 6.06 % 6.18 % 6.75 % Revenue Margin 14.71 % 15.69 % 18.99 % Risk Adjusted Margin(7) 13.22 % 14.15 % 16.49 % Operating Expense as a % of Revenues 45.55 % 40.77 % 43.13 % Operating Expense as a % of Avg Loans (annualized) 9.00 % 8.60 % 11.07 % Asset Quality Statistics (Reported) Allowance $ 1,765 $ 1,675 $ 1,405 30+ Day Delinquencies $ 1,772 $ 1,559 $ 1,400 Net Charge-Offs $ 296 $ 301 $ 324 Allowance as a % of Reported Loans 2.91 % 2.88 % 3.64 % Delinquency Rate (30+ days) 2.92 % 2.68 % 3.62 % Net Charge-Off Rate 2.01 % 2.07 % 3.39 % (1) Includes a $15.6 million write-down for retained interests and a $28.5 million build in the allowance for loan losses related to the impact of the Gulf Coast Hurricanes. This also includes a $48.0 million write-down for retained interests and a $27.0 million build in the allowance related to the spike in bankruptcies experienced immediately before The Bankruptcy Abuse Prevention and Consumer Protection Act of 2005 became effective in October 2005. (2) Includes a $34 million gain from the sale of previously purchased charged-off loan portfolios. (3) Includes a $20.5 million gain as a result of the MasterCard, Inc. initial public offering and a loss of $20.8 million related to the derivative entered into in April 2006 to mitigate certain exposures we face as a result of our expected acquisition of North Fork. (4) Includes the impact of the sale of charged-off loans resulting in a $76.8 million increase to various revenue line items, the majority of which was recorded to other non-interest income and a $7.0 million reduction to the provision for loan losses through an increase in recoveries for the sale of charged-off loans originated by the Company and not securitized. (5) 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: Q2 2006 - $215.0, Q1 2006 - $170.9, Q4 2005 - $227.9, Q3 2005 - $255.6 and Q2 2005 - $259.8. (6) Includes a $28.2 million impairment charge related to our insurance business in Global Financial Services and a $20.6 million prepayment penalty for the refinancing of the McLean Headquarters facility. (7) Risk adjusted margin is total revenue less net charge-offs as a percentage of average earning assets. CAPITAL ONE FINANCIAL CORPORATION (COF) FINANCIAL & STATISTICAL SUMMARY MANAGED BASIS(1) 2006 2006 2005 (in millions) Q2 Q1 Q2 Earnings (Managed Basis) Net Interest Income $ 2,140.8 $ 2,235.0 $ 1,830.3 Non-Interest Income 1,199.4 (4) 1,222.2 1,144.8 Total Revenue(6) 3,340.2 3,457.2 (5) 2,975.1 Provision for Loan Losses 795.6 562.3 (5) 812.2 Marketing Expenses 356.7 323.8 277.0 Operating Expenses 1,324.2 1,249.7 1,058.6 Income Before Taxes 863.7 1,321.4 827.3 Tax Rate 36.0 % 33.2 % 35.8 % Net Income $ 552.6 $ 883.3 $ 531.1 Managed Balance Sheet Statistics (period avg.) Average Loans $ 106,090 $ 104,610 $ 82,472 Average Earning Assets $ 124,067 $ 122,403 $ 94,075 Average Assets $ 136,351 $ 134,797 $ 100,640 Return on Average Assets (ROA) 1.62 % 2.62 % 2.11 % Managed Balance Sheet Statistics (period end) Loans $ 108,433 $ 103,907 $ 82,951 Total Assets $ 136,819 $ 134,530 $ 100,757 Loan Growth $ 4,526 $ (1,620) $ 1,359 % Loan Growth Y over Y 31 % 27 % 13 % Tangible Assets (8) $ 132,527 $ 130,211 $ 100,017 Tangible Capital (9) $ 12,094 $ 11,016 $ 9,771 Tangible Capital to Tangible Assets Ratio 9.13 % 8.46 % 9.77 % % Off-Balance Sheet Securitizations 44 % 44 % 53 % Revenue & Expense Statistics (Managed) Net Interest Income Growth (annualized) (17)% 31 % 3 % Non Interest Income Growth (annualized) (7)% (7)% 27 % Revenue Growth (annualized) (14)% 17 % 12 % Net Interest Margin 6.90 % 7.30 % 7.78 % Revenue Margin 10.77 % 11.30 % 12.65 % Risk Adjusted Margin(10) 8.42 % 9.03 % 9.06 % Operating Expense as a % of Revenues 39.64 % 36.15 % 35.58 % Operating Expense as a % of Avg Loans (annualized) 4.99 % 4.78 % 5.13 % Asset Quality Statistics (Managed) 30+ Day Delinquencies $ 3,306 $ 3,039 $ 2,893 Net Charge-Offs $ 729 $ 693 $ 845 Delinquency Rate (30+ days) 3.05 % 2.92 % 3.49 % Net Charge-Off Rate 2.75 % 2.65 % 4.10 % (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) Includes a $15.6 million write-down for retained interests and a $28.5 million build in the allowance for loan losses related to the impact of the Gulf Coast Hurricanes. This also includes a $48.0 million write-down for retained interests and a $27.0 million build in the allowance related to the spike in bankruptcies experienced immediately before The Bankruptcy Abuse Prevention and Consumer Protection Act of 2005 became effective in October 2005. (3) Includes a $34 million gain from the sale of previously purchased charged-off loan portfolios. (4) Includes a $20.5 million gain as a result of the MasterCard, Inc. initial public offering and a loss of $20.8 million related to the derivative entered into in April 2006 to mitigate certain exposures we face as a result of our expected acquisition of North Fork. (5) Includes the impact of the sale of charged-off loans resulting in a $66.4 million increase to various revenue line items, the majority of which was recorded to other non-interest income and a $17.4 million reduction to the provision for loan losses through an increase in recoveries for the sale of charged-off loans originated by the Company. (6) 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: Q2 2006 - $215.0, Q1 2006 - $170.9, Q4 2005 - $227.9, Q3 2005 - $255.6, and Q2 2005 - $259.8. (7) Includes a $28.2 million impairment charge related to our insurance business in Global Financial Services and a $20.6 million prepayment penalty for the refinancing of the McLean Headquarters facility. (8) Includes managed assets less intangible assets. (9) Includes stockholders' equity and preferred interests less intangible assets. Tangible Capital on a reported and managed basis is the same. (10) Risk adjusted margin is total revenue less net charge-offs as a percentage of average earning assets. CAPITAL ONE FINANCIAL CORPORATION (COF) SEGMENT FINANCIAL & STATISTICAL SUMMARY - MANAGED BASIS(1) 2006 2006 2005 (in thousands) Q2 Q1 Q2 Segment Statistics US Card: Interest Income 1,628,144 1,714,559 1,596,247 Interest Expense 507,722 493,458 444,555 Net interest income $ 1,120,422 $ 1,221,101 $ 1,151,692 Non-interest income 803,083 775,413 846,720 Provision for loan losses 413,701 224,438 539,211 Non-interest expenses 860,874 844,729 794,012 Income tax provision (benefit) 227,125 324,573 232,816 Net income (loss) $ 421,805 $ 602,774 $ 432,373 Loans receivable $48,736,483 $47,142,650 $46,408,912 Average loans $47,856,045 $48,217,926 $46,504,945 Loan Yield 13.61% 14.22% 13.73% Net charge-off rate 3.29% 2.93% 4.90% Delinquency Rate (30+ days) 3.30% 3.31% 3.60% Purchase Volume (2) $20,878,732 $18,015,669 $17,946,667 Number of Accounts (000s) 37,199 37,258 37,760 Auto Finance: Interest Income 563,734 536,657 401,991 Interest Expense 207,497 187,827 116,247 Net interest income $ 356,237 $ 348,830 $ 285,744 Non-interest income 13,839 391 6,964 Provision for loan losses 74,714 107,805 20,330 Non-interest expenses 149,115 134,655 124,584 Income tax provision (benefit) 51,186 37,366 51,728 Net income (loss) $ 95,061 $ 69,395 $ 96,066 Loans receivable $20,558,455 $19,848,190 $14,520,216 Average loans $20,187,631 $19,440,128 $13,993,998 Loan Yield 11.17% 11.04% 11.49% Net charge-off rate 1.54% 2.35% 1.74% Delinquency Rate (30+ days) 4.55% 3.57% 4.09% Auto Loan Originations (3) $ 3,107,409 $ 2,940,540 $ 2,633,857 Number of Accounts (000s) 1,525 1,480 1,124 Global Financial Services: Interest Income 725,256 692,246 642,481 Interest Expense 279,804 253,997 230,656 Net interest income $ 445,452 $ 438,249 $ 411,825 Non-interest income 297,080 283,352 265,499 Provision for loan losses 296,614 217,365 256,766 Non-interest expenses 365,149 330,172 378,278 Income tax provision (benefit) 29,614 60,520 15,621 Net income (loss) $ 51,155 $ 113,544 $ 26,659 Loans receivable $25,935,716 $23,732,515 $22,053,145 Average loans $24,910,879 $23,668,326 $21,971,839 Loan Yield 11.58% 11.64% 11.67% Net charge-off rate 3.90% 3.63% 3.89% Delinquency Rate (30+ days) 2.82% 2.90% 2.93% Number of Accounts (000s) 10,130 10,013 9,639 (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) Includes all purchase transactions net of returns and excludes cash advance transactions. (3) Includes all organic auto loan originations and excludes auto loans added through acquisitions. CAPITAL ONE FINANCIAL CORPORATION (COF) SEGMENT FINANCIAL & STATISTICAL SUMMARY - MANAGED BASIS(1) CONTINUED 2006 2006 2005 (in thousands) Q2 Q1 Q2 Segment Statistics Banking: Interest Income 682,679 650,985 Interest Expense 433,451 406,061 Net interest income $ 249,228 $ 244,924 Non-interest income 114,039 104,485 Provision for loan losses 6,632 9,821 Non-interest expenses 289,996 272,987 Income tax provision (benefit) 23,324 23,310 Net income (loss) $ 43,315 $ 43,291 Loans receivable $ 13,189,112 $ 13,169,792 Average loans $ 13,115,534 $ 13,283,515 Loan Yield 7.63% 7.38% Net charge-off rate 0.45% 0.38% Delinquency Rate (30+ days) 0.38% 0.75% Core Deposits(2) 27,857,265 27,996,290 Total Deposits 35,281,970 35,396,221 Number of ATMs 705 669 Number of locations(3) 324 316 Other: Net interest income $ (30,510) $ (18,134) $ (18,959) Non-interest income (28,709) 58,553 25,577 Provision for loan losses 3,950 2,877 (4,144) Non-interest expenses 15,763 (9,064) 38,743 Income tax provision (benefit) (20,183) (7,729) (4,001) Net income (loss) $ (58,749) $ 54,335 $ (23,980) Loans receivable $ 13,673 $ 13,629 $ (30,921) Total: Interest Income $ 3,414,411 $ 3,436,829 $ 2,766,118 Interest Expense 1,273,582 1,201,859 935,816 Net interest income $ 2,140,829 $ 2,234,970 $ 1,830,302 Non-interest income 1,199,332 1,222,194 1,144,760 Provision for loan losses 795,611 562,306 812,163 Non-interest expenses 1,680,897 1,573,479 1,335,617 Income tax provision (benefit) 311,066 438,040 296,164 Net income (loss) $ 552,587 $ 883,339 $ 531,118 Loans receivable $108,433,439 $103,906,776 $82,951,352 (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) 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) Q2: Number of locations includes 311 branches and 13 other customer centers and excludes 16 branches that remain closed due to hurricane damage. Q1: Number of locations includes 302 branches and 14 other customer centers and excludes 18 branches that remain closed due to hurricane damage. CAPITAL ONE FINANCIAL CORPORATION Reconciliation to GAAP Financial Measures For the Three Months Ended June 30, 2006 (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 Total Reported Adjustments(1) Managed(2) Income Statement Measures Net interest income $ 1,197,082 $ 943,747 $ 2,140,829 Non-interest income $ 1,709,913 $ (510,581) $ 1,199,332 Total revenue $ 2,906,995 $ 433,166 $ 3,340,161 Provision for loan losses $ 362,445 $ 433,166 $ 795,611 Net charge-offs $ 295,844 $ 433,166 $ 729,010 Balance Sheet Measures Loans $ 60,602,803 $ 47,830,636 $ 108,433,439 Total assets $ 89,530,186 $ 47,288,672 $ 136,818,858 Average loans $ 58,833,376 $ 47,256,518 $ 106,089,894 Average earning assets $ 79,025,701 $ 45,041,097 $ 124,066,798 Average total assets $ 89,643,629 $ 46,707,317 $ 136,350,946 Delinquencies $ 1,772,191 $ 1,534,202 $ 3,306,393 (1) Income statement adjustments reclassify the net of finance charges of $1,341.8 million, past-due fees of $237.1 million, other interest income of $(61.6) million and interest expense of $573.5 million; and net charge-offs of $433.2 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. CAPITAL ONE FINANCIAL CORPORATION Consolidated Balance Sheets (in thousands)(unaudited) June 30 March 31 June 30 2006 2006 2005 Assets: Cash and due from banks $ 1,388,384 $ 1,434,804 $ 581,267 Federal funds sold and resale agreements 339,613 2,763,746 1,283,015 Interest-bearing deposits at other banks 870,049 1,099,025 721,806 Cash and cash equivalents 2,598,046 5,297,575 2,586,088 Securities available for sale 15,292,446 14,659,166 9,522,515 Loans 60,602,803 58,118,659 38,610,787 Less: Allowance for loan losses (1,765,000) (1,675,000) (1,405,000) Net loans 58,837,803 56,443,659 37,205,787 Accounts receivable from securitizations 4,818,512 5,293,392 4,890,933 Premises and equipment, net 1,467,922 1,387,302 782,372 Interest receivable 526,267 512,136 274,547 Goodwill 3,933,621 3,941,128 739,889 Other 2,055,569 1,738,721 993,836 Total assets $89,530,186 $89,273,079 $56,995,967 Liabilities: Non-interest-bearing deposits $ 4,487,837 $ 4,476,351 $ 80,822 Interest-bearing deposits 42,698,976 43,303,134 26,521,031 Senior and subordinated notes 5,490,690 5,726,109 6,692,311 Other borrowings 16,836,398 16,544,698 9,692,941 Interest payable 349,091 353,882 252,677 Other 3,770,131 3,699,659 3,344,404 Total liabilities 73,633,123 74,103,833 46,584,186 Stockholders' Equity: Common stock 3,060 3,051 2,650 Paid-in capital, net 7,151,376 7,032,073 3,783,074 Retained earnings and cumulative other comprehensive income 8,857,963 8,245,186 6,695,753 Less: Treasury stock, at cost (115,336) (111,064) (69,696) Total stockholders' equity 15,897,063 15,169,246 10,411,781 Total liabilities and stockholders' equity $89,530,186 $89,273,079 $56,995,967 CAPITAL ONE FINANCIAL CORPORATION Consolidated Statements of Income (in thousands, except per share data)(unaudited) Three Months Ended June 30 March 31 June 30(1) 2006 2006 2005 Interest Income: Loans, including past-due fees $1,616,937 $1,612,622 $1,190,098 Securities available for sale 167,804 165,100 91,245 Other 112,416 100,860 70,557 Total interest income 1,897,157 1,878,582 1,351,900 Interest Expense: Deposits 416,232 403,609 279,438 Senior and subordinated notes 84,707 94,354 104,593 Other borrowings 199,136 173,742 95,366 Total interest expense 700,075 671,705 479,397 Net interest income 1,197,082 1,206,877 872,503 Provision for loan losses 362,445 170,270 291,600 Net interest income after provision for loan losses 834,637 1,036,607 580,903 Non-Interest Income: Servicing and securitizations 1,025,506 1,153,604 996,043 Service charges and other customer- related fees 413,398 435,731 360,410 Interchange 131,538 119,491 132,068 Other 139,471 149,425 93,475 Total non-interest income 1,709,913 1,858,251 1,581,996 Non-Interest Expense: Salaries and associate benefits 536,465 516,144 442,101 Marketing 356,695 323,771 277,034 Communications and data processing 172,734 169,204 138,916 Supplies and equipment 113,028 98,184 83,661 Occupancy 52,753 49,377 40,209 Other 449,222 416,799 353,696 Total non-interest expense 1,680,897 1,573,479 1,335,617 Income before income taxes 863,653 1,321,379 827,282 Income taxes 311,066 438,040 296,164 Net income $ 552,587 $ 883,339 $ 531,118 Basic earnings per share $ 1.84 $ 2.95 $ 2.10 Diluted earnings per share $ 1.78 $ 2.86 $ 2.03 Dividends paid per share $ 0.03 $ 0.03 $ 0.03 Six Months Ended June 30 June 30 (1) 2006 2005 Interest Income: Loans, including past-due fees $3,229,559 $2,374,134 Securities available for sale 332,904 181,409 Other 213,276 132,625 Total interest income 3,775,739 2,688,168 Interest Expense: Deposits 819,841 543,463 Senior and subordinated notes 179,061 219,073 Other borrowings 372,878 192,608 Total interest expense 1,371,780 955,144 Net interest income 2,403,959 1,733,024 Provision for loan losses 532,715 551,231 Net interest income after provision for loan losses 1,871,244 1,181,793 Non-Interest Income: Servicing and securitizations 2,179,110 1,929,980 Service charges and other customer-related fees 849,129 761,596 Interchange 251,029 255,508 Other 288,896 150,891 Total non-interest income 3,568,164 3,097,975 Non-Interest Expense: Salaries and associate benefits 1,052,609 875,602 Marketing 680,466 588,793 Communications and data processing 341,938 281,735 Supplies and equipment 211,212 170,107 Occupancy 102,130 58,110 Other 866,021 689,102 Total non-interest expense 3,254,376 2,663,449 Income before income taxes 2,185,032 1,616,319 Income taxes 749,106 578,639 Net income $1,435,926 $1,037,680 Basic earnings per share $ 4.79 $ 4.18 Diluted earnings per share $ 4.64 $ 4.02 Dividends paid per share $ 0.05 $ 0.05 (1) Certain prior period amounts have been reclassified to conform to the current period presentation. CAPITAL ONE FINANCIAL CORPORATION Statements of Average Balances, Income and Expense, Yields and Rates (dollars in thousands)(unaudited) Managed (1) Quarter Ended 6/30/06 Average Income/ Yield/ Balance Expense Rate Earning assets: Loans $106,089,894 $ 3,195,827 12.05% Securities available for sale 14,364,402 167,804 4.67% Other 3,612,502 50,780 5.62% Total earning assets $124,066,798 $ 3,414,411 11.01% Interest-bearing liabilities: Interest-bearing deposits NOW accounts $ 597,406 $ 4,052 2.71% Money market deposit accounts 11,093,056 89,076 3.21% Savings accounts 3,919,465 26,237 2.68% Other Consumer Time Deposits 13,980,892 145,401 4.16% Public Fund CD's of $100,000 or more 971,511 11,332 4.67% CD's of $100,000 or more 8,878,461 100,094 4.51% Foreign time deposits 3,355,924 40,040 4.77% Total Interest-bearing deposits $ 42,796,715 $ 416,232 3.89% Senior and subordinated notes 5,576,041 84,707 6.08% Other borrowings 16,928,273 199,136 4.71% Securitization liability 46,827,712 573,507 4.90% Total interest-bearing liabilities $112,128,741 $ 1,273,582 4.54% Net interest spread 6.47% Interest income to average earning assets 11.01% Interest expense to average earning assets 4.11% Net interest margin 6.90% Managed (1) Quarter Ended 3/31/06 Average Income/ Yield/ Balance Expense Rate Earning assets: Loans $104,610,200 $ 3,232,530 12.36% Securities available for sale 15,045,469 165,100 4.39% Other 2,746,833 39,199 5.71% Total earning assets $122,402,502 $ 3,436,829 11.23% Interest-bearing liabilities: Interest-bearing deposits NOW accounts $ 572,181 $ 3,328 2.33% Money market deposit accounts 10,716,774 76,038 2.84% Savings accounts 3,719,994 23,181 2.49% Other Consumer Time Deposits 14,647,708 149,393 4.08% Public Fund CD's of $100,000 or more 964,181 10,295 4.27% CD's of $100,000 or more 9,407,892 102,714 4.37% Foreign time deposits 3,327,788 38,660 4.65% Total Interest-bearing deposits $ 43,356,518 $ 403,609 3.72% Senior and subordinated notes 6,097,711 94,354 6.19% Other borrowings 16,074,344 173,742 4.32% Securitization liability 46,018,001 530,154 4.61% Total interest-bearing liabilities $111,546,574 $ 1,201,859 4.31% Net interest spread 6.92% Interest income to average earning assets 11.23% Interest expense to average earning assets 3.93% Net interest margin 7.30% Managed (1) Quarter Ended 6/30/05 Average Income/ Yield/ Balance Expense Rate Earning assets: Loans $82,471,828 $ 2,652,370 12.86% Securities available for sale 9,592,645 91,245 3.80% Other 2,010,296 22,503 4.48% Total earning assets $94,074,769 $ 2,766,118 11.76% Interest-bearing liabilities: Interest-bearing deposits NOW accounts $ - $ - Money market deposit accounts 2,967,145 23,160 3.12% Savings accounts - - Other Consumer Time Deposits 9,849,495 103,044 4.18% Public Fund CD's of $100,000 or more 73,908 530 2.87% CD's of $100,000 or more 10,864,437 118,360 4.36% Foreign time deposits 2,636,248 34,344 5.21% Total Interest-bearing deposits $26,391,233 $ 279,438 4.24% Senior and subordinated notes 6,987,888 104,593 5.99% Other borrowings 10,838,955 95,366 3.52% Securitization liability 43,810,547 456,419 4.17% Total interest-bearing liabilities $88,028,623 $ 935,816 4.25% Net interest spread 7.51% Interest income to average earning assets 11.76% Interest expense to average earning assets 3.98% Net interest margin 7.78% (1) The information in this table reflects the adjustment to add back the effect of securitized loans. CAPITAL ONE FINANCIAL CORPORATION Statements of Average Balances, Income and Expense, Yields and Rates (dollars in thousands)(unaudited) Reported Quarter Ended 6/30/06 Average Income/ Yield/ Balance Expense Rate Earning assets: Loans $58,833,376 $ 1,616,937 10.99% Securities available for sale 14,364,402 167,804 4.67% Other 5,827,923 112,416 7.72% Total earning assets $79,025,701 $ 1,897,157 9.60% Interest-bearing liabilities: Interest-bearing deposits NOW accounts $ 597,406 $ 4,052 2.71% Money market deposit accounts 11,093,056 89,076 3.21% Savings accounts 3,919,465 26,237 2.68% Other Consumer Time Deposits 13,980,892 145,401 4.16% Public Fund CD's of $100,000 or more 971,511 11,332 4.67% CD's of $100,000 or more 8,878,461 100,094 4.51% Foreign time deposits 3,355,924 40,040 4.77% Total Interest-bearing deposits $42,796,715 $ 416,232 3.89% Senior and subordinated notes 5,576,041 84,707 6.08% Other borrowings 16,928,273 199,136 4.71% Total interest-bearing liabilities $65,301,029 $ 700,075 4.29% Net interest spread 5.31% Interest income to average earning assets 9.60% Interest expense to average earning assets 3.54% Net interest margin 6.06% Reported Quarter Ended 3/31/06 Average Income/ Yield/ Balance Expense Rate Earning assets: Loans $58,142,418 $ 1,612,622 11.09% Securities available for sale 15,045,469 165,100 4.39% Other 4,959,597 100,860 8.13% Total earning assets $78,147,484 $ 1,878,582 9.62% Interest-bearing liabilities: Interest-bearing deposits NOW accounts $ 572,181 $ 3,328 2.33% Money market deposit accounts 10,716,774 76,038 2.84% Savings accounts 3,719,994 23,181 2.49% Other Consumer Time Deposits 14,647,708 149,393 4.08% Public Fund CD's of $100,000 or more 964,181 10,295 4.27% CD's of $100,000 or more 9,407,892 102,714 4.37% Foreign time deposits 3,327,788 38,660 4.65% Total Interest-bearing deposits $43,356,518 $ 403,609 3.72% Senior and subordinated notes 6,097,711 94,354 6.19% Other borrowings 16,074,344 173,742 4.32% Total interest-bearing liabilities $65,528,573 $ 671,705 4.10% Net interest spread 5.52% Interest income to average earning assets 9.62% Interest expense to average earning assets 3.44% Net interest margin 6.18% Reported Quarter Ended 6/30/05 Average Income/ Yield/ Balance Expense Rate Earning assets: Loans $38,237,463 $ 1,190,098 12.45% Securities available for sale 9,592,645 91,245 3.80% Other 3,863,822 70,557 7.30% Total earning assets $51,693,930 $ 1,351,900 10.46% Interest-bearing liabilities: Interest-bearing deposits NOW accounts $ - $ - Money market deposit accounts 2,967,145 23,160 3.12% Savings accounts - - Other Consumer Time Deposits 9,849,495 103,044 4.18% Public Fund CD's of $100,000 or more 73,908 530 2.87% CD's of $100,000 or more 10,864,437 118,360 4.36% Foreign time deposits 2,636,248 34,344 5.21% Total Interest-bearing deposits $26,391,233 $ 279,438 4.24% Senior and subordinated notes 6,987,888 104,593 5.99% Other borrowings 10,838,955 95,366 3.52% Total interest-bearing liabilities $44,218,076 $ 479,397 4.34% Net interest spread 6.12% Interest income to average earning assets 10.46% Interest expense to average earning assets 3.71% Net interest margin 6.75%