Capital One Financial (COF) 8-K Other events

Quarterly Statistical Summary Data
(in millions)  
Exhibit 99.2

					2002									2001
					Third Quarter			Second Quarter			First Quarter			Fourth Quarter			Third Quarter			Second Quarter			First Quarter
Managed
	Net Interest Income				$	1,435.3		$	1,234.3		$	1,172.5		$	1,021.7		$	962.1		$	858.2		$	791.8
	Non-Interest Income				$	1,189.1		$	1,145.0		$	990.2		$	963.4		$	872.1		$	814.3		$	764.0
	Provision for Loan Losses				$	1,055.9		$	881.9		$	699.5		$	624.0		$	492.7		$	431.7		$	405.9
	Net Interest Margin					9.57	%		8.89	%		9.28	%		9.02	%		9.62	%		9.49	%		9.60	%
	Revenue Margin					17.49	%		17.13	%		17.12	%		17.53	%		18.35	%		18.49	%		18.87	%
	Net Charge-offs				$	685.7		$	639.4		$	548.6		$	517.5		$	417.8		$	385.4		$	335.3
	Net Charge-off Rate					4.96	%		4.98	%		4.70	%		5.01	%		4.51	%		4.61	%		4.40	%
Reported
	Net Interest Income				$	722.4		$	654.4		$	611.2		$	511.8		$	449.1		$	392.0		$	397.3
	Non-Interest Income				$	1,520.2		$	1,384.8		$	1,241.5		$	1,189.0		$	1,155.4		$	1,084.3		$	1,035.1
	Provision for Loan Losses				$	674.1		$	541.8		$	389.6		$	339.6		$	262.9		$	235.4		$	282.5
	Net Interest Margin					8.91	%		8.53	%		8.96	%		8.46	%		8.49	%		8.08	%		8.84	%
	Revenue Margin					27.64	%		26.59	%		27.15	%		28.10	%		30.34	%		30.43	%		31.85	%
	Net Charge-offs				$	303.9		$	299.4		$	238.7		$	233.2		$	188.1		$	189.1		$	211.9
	Net Charge-off Rate					4.58	%		4.72	%		4.26	%		4.81	%		4.29	%		4.54	%		5.47	%
		2000												1999
		Fourth Quarter			Third Quarter			Second Quarter			First Quarter			Fourth Quarter			Third Quarter			Second Quarter			First Quarter
Managed
	Net Interest Income	$	741.3		$	690.8		$	638.6		$	640.7		$	590.3		$	573.0		$	542.0		$	527.3
	Non-Interest Income	$	710.6		$	633.8		$	566.8		$	500.4		$	481.8		$	446.3		$	406.5		$	364.3
	Provision for Loan Losses	$	368.4		$	308.6		$	281.6		$	259.0		$	241.7		$	236.1		$	201.2		$	210.6
	Net Interest Margin		10.52	%		11.16	%		11.31	%		11.63	%		11.07	%		11.43	%		11.16	%		10.83	%
	Revenue Margin		20.60	%		21.41	%		21.35	%		20.71	%		20.11	%		20.33	%		19.53	%		18.31	%
	Net Charge-offs	$	301.6		$	258.0		$	244.2		$	228.2		$	206.6		$	197.8		$	186.9		$	191.2
	Net Charge-off Rate		4.57	%		4.48	%		4.67	%		4.52	%		4.36	%		4.36	%		4.25	%		4.39	%
Reported
	Net Interest Income	$	476.2		$	431.2		$	378.9		$	367.0		$	304.1		$	282.9		$	257.5		$	237.6
	Non-Interest Income	$	880.9		$	805.6		$	717.5		$	661.1		$	658.5		$	624.4		$	575.9		$	527.6
	Provision for Loan Losses	$	273.9		$	220.8		$	172.6		$	146.0		$	132.1		$	124.1		$	86.2		$	84.1
	Net Interest Margin		11.98	%		12.48	%		12.96	%		12.70	%		11.09	%		11.68	%		11.15	%		10.70	%
	Revenue Margin		34.14	%		35.79	%		37.50	%		35.57	%		35.11	%		37.46	%		36.09	%		34.47	%
	Net Charge-offs	$	207.0		$	170.2		$	135.3		$	115.2		$	96.9		$	85.7		$	71.7		$	64.8
	Net Charge-off Rate		5.88	%		5.63	%		5.40	%		4.75	%		4.49	%		4.40	%		3.87	%		3.79	%
		1998												1997
		Fourth Quarter			Third Quarter			Second Quarter			First Quarter			Fourth Quarter			Third Quarter			Second Quarter			First Quarter
Managed
	Net Interest Income	$	451.9		$	447.4		$	405.4		$	419.8		$	362.7		$	331.6		$	296.9		$	310.6
	Non-Interest Income	$	333.0		$	269.1		$	257.4		$	223.9		$	233.0		$	221.6		$	172.7		$	159.1
	Provision for Loan Losses	$	201.7		$	221.9		$	225.1		$	250.7		$	261.3		$	249.5		$	206.0		$	188.8
	Net Interest Margin		9.67	%		10.30	%		9.98	%		10.48	%		9.27	%		9.08	%		8.32	%		8.82	%
	Revenue Margin		16.79	%		16.50	%		16.32	%		16.07	%		15.22	%		15.15	%		13.16	%		13.34	%
	Net Charge-offs	$	201.9		$	211.1		$	225.0		$	220.9		$	261.2		$	221.0		$	208.7		$	186.2
	Net Charge-off Rate		4.88	%		5.36	%		6.24	%		6.27	%		6.53	%		6.84	%		6.57	%		5.93	%
Reported
	Net Interest Income	$	186.1		$	179.1		$	171.8		$	164.9		$	113.7		$	96.4		$	82.2		$	87.5
	Non-Interest Income	$	458.5		$	388.9		$	330.9		$	317.1		$	317.1		$	282.2		$	230.1		$	243.7
	Provision for Loan Losses	$	61.4		$	73.5		$	64.9		$	89.1		$	96.4		$	75.0		$	48.8		$	50.3
	Net Interest Margin		9.41	%		9.88	%		9.76	%		9.83	%		7.17	%		6.96	%		5.91	%		6.27	%
	Revenue Margin		32.58	%		31.34	%		28.57	%		28.74	%		27.18	%		27.35	%		22.47	%		23.74	%
	Net Charge-offs	$	61.7		$	62.6		$	64.8		$	59.3		$	60.4		$	46.5		$	48.8		$	47.6
	Net Charge-off Rate		4.29	%		4.46	%		4.97	%		4.96	%		4.60	%		4.83	%		4.88	%		4.69	%