8-K/A

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K/A

(Amendment No. 1)

CURRENT REPORT

Pursuant to Section 13 or 15(d) of The

Securities Exchange Act of 1934

Date of Report (Date of earliest event reported):

February 16, 2012

Commission File No. 1-13300

CAPITAL ONE FINANCIAL CORPORATION

(Exact name of registrant as specified in its charter)

Delaware	54-1719854
(State or Other Jurisdiction of Incorporation or Organization)	(I.R.S. Employer Identification No.)
1680 Capital One Drive, McLean, Virginia	22102
(Address of Principal Executive Offices)	(Zip Code)

Registrant’s telephone number, including area code:

(703) 720-1000

(Former name, former address and former fiscal year, if changed since last report)

(Not applicable)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

EXPLANTORY NOTE

This Amendment No. 1 amends the Current Report on Form 8-K, filed on February 17, 2012 (“Initial Form 8-K”), to provide the financial statement information referred to in parts (a) and (b) of Item 9.01 below relating to the recently completed acquisition by Capital One Financial Corporation (the “Company”) of substantially all of the ING Direct business in the United States (the “ING Direct Acquisition”). Except as otherwise noted, all other information in the Initial Form 8-K remains unchanged.

Item 9.01 Financial Statements and Exhibits.

(a) Financial Statements of Businesses Acquired

The required audited consolidated financial statements of ING Bank, fsb as of and for the years ended December 31, 2011 and December 31, 2010, are included hereto as Exhibit 99.1 and incorporated herein by reference.

(b) Pro Forma Financial Information

The required unaudited pro forma condensed combined financial statements relating to the ING Direct Acquisition as of and for the year ended December 31, 2011, are attached hereto as Exhibit 99.2 and incorporated herein by reference.

(c) N/A

(d) Exhibits

Exhibit No.	Description of Exhibit
99.1	Audited Consolidated Financial Statements of ING Bank, fsb as of and for the years ended December 31, 2011 and December 31, 2010 (incorporated by reference to Exhibit 99.2 of the Company’s Report on Form 8-K, filed on March 14, 2012)
99.2	Unaudited Pro Forma Condensed Combined Financial Statements relating to the ING Direct Acquisition as of and for the year ended December 31, 2011

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this Amendment No. 1 to the Current Report on Form 8-K to be signed on its behalf by the undersigned hereunto duly authorized.

	CAPITAL ONE FINANCIAL CORPORATION
Date: April 27, 2012	By:	/S/ GARY L. PERLIN
		Gary L. Perlin Chief Financial Officer

EXHIBIT INDEX

Exhibit No.	Description
99.1	Audited Consolidated Financial Statements of ING Bank as of and for the years ended December 31, 2011 and December 31, 2010 (incorporated by reference to Exhibit 99.2 of the Company’s Report on Form 8-K, filed on March 14, 2012)
99.2	Unaudited Pro Forma Condensed Combined Financial Statements relating to the ING Direct Acquisition as of and for the year ended December 31, 2011

EX-99.2

Exhibit 99.2

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

The unaudited pro forma condensed combined financial information and explanatory notes present how the combined balance sheets of Capital One Financial Corporation (“Capital One” or the “Company”), ING Bank, fsb and Other Assets and Liabilities acquired, primarily real estate, may have appeared had the businesses actually been combined as of December 31, 2011 and how the combined income statement may have appeared for the year ended December 31, 2011 assuming the acquisition was completed on January 1, 2011. The unaudited pro forma condensed combined financial information shows the impact of the acquisition on the combined balance sheet and the combined statement of income under the acquisition method of accounting with Capital One treated as the acquirer. Under this method of accounting, the assets and liabilities of ING Direct are recorded by Capital One at their estimated fair values as of the date the acquisition is completed. References to “ING Direct” refer to the business and assets of ING Bank, fsb and other assets acquired and liabilities assumed.

It is anticipated that the acquisition of ING Direct will provide Capital One with financial benefits such as expense and funding efficiencies and revenue enhancements and also result in Capital One incurring integration and restructuring expenses, among other factors, although no assurances can be given that such benefits and costs will actually be realized. These potential benefits and expenses have not been reflected in the unaudited pro forma condensed combined financial information. As required, the unaudited pro forma condensed combined financial information includes adjustments which give effect to events that are directly attributable to the transaction and factually supportable; as such, any planned adjustments affecting the balance sheet, income statement, or shares of common stock outstanding subsequent to the assumed acquisition completion date are not included. The unaudited pro forma condensed combined financial information is presented for illustrative purposes only and does not indicate the financial results of the combined companies had the companies actually been combined at the beginning of each period presented. The unaudited pro forma business combination adjustments for the acquisition of ING Direct include the business combination adjustments recorded when Capital One finalized its accounting for the acquisition, which was completed on February 17, 2012, based upon the fair value of the assets acquired and liabilities assumed.

The unaudited pro forma condensed consolidated financial information is derived from and should be read in conjunction with the historical consolidated financial statements and related notes of Capital One and ING Direct.

1

Unaudited Pro Forma Condensed Combined Balance Sheet

The following preliminary unaudited pro forma condensed combined balance sheet as of December 31, 2011 combines the December 31, 2011 historical balance sheets of Capital One, ING Bank, fsb and other assets acquired and liabilities assumed, assuming the companies had been combined on December 31, 2011 under the acquisition method of accounting.

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

For the year ended December 31, 2011

(In Millions, Except Per Share Data)

	Capital One			ING Bank, fsb			Other Assets & Liabilities			Pro Forma Adjustments				Capital One and ING Direct Combined
Assets:
Cash and due from banks	$	2,097		$	33		$	127		$				$	2,257
Interest-bearing deposits with banks		3,399			6,451						11,461		(L)		21,311
											(4,394	)	(A)		(4,394	)
Federal funds sold and securities purchased under agreements to resell		342													342
Cash and cash equivalents		5,838			6,484			127			7,067				19,516
Restricted cash for securitization investors		791													791
Securities available for sale, at fair value		38,759			29,240						19		(K)		68,018
Securities held to maturity					575										575
Securities trading, at fair value					3										3
Notes receivable					11,461						(11,461	)	(L)		0
Loans held for investment:
Unsecuritized loans held for investment, at amortized cost		88,242			41,515						(445	)	(B)		129,312
Restricted loans for securitization investors		47,650													47,650
Total loans held for investment		135,892			41,515						(445	)			176,962
Less: Allowance for loan and lease losses		(4,250	)		(452	)					452		(B)		(4,250	)
Net loans held for investment		131,642			41,063						7				172,712
Loans held for sale, at lower-of-cost-or-fair value		201													201
Accounts receivable from securitizations		94													94
Premises and equipment, net		2,748			100			33			110		(K)		2,991
Interest receivable		1,029			195										1,224
Goodwill		13,592			120						(120	)	(C)		13,592
Core deposit intangibles											209		(D)		209
Other identifiable intangibles					64						85		(D)		149
Other		11,325			2,907			15			(154	)	(F)		14,093
											7		(K)		7
Total assets	$	206,019		$	92,212		$	175		$	(4,231	)		$	294,175
Liabilities:
Interest payable	$	466		$	2		$			$				$	468
Customer deposits:
Non-interest bearing deposits		18,281													18,281
Interest bearing deposits		109,945			82,981			(1	)		13		(E)		192,938
Total customer deposits		128,226			82,981			(1	)		13				211,219
Securitized debt obligations		16,527													16,527
Other debt:
Federal funds purchased and securities loaned or sold under agreements to repurchase		1,464													1,464
Senior and subordinated notes		11,034													11,034
Other borrowings		10,536						6							10,542
Total other debt		23,034						6							23,040
Other liabilities		8,100			176			14							8,290
											(44	)	(E)		(44	)
Total liabilities		176,353			83,159			19			(31	)			259,500
Stockholders’ equity:
Common stock		5													5
Paid-in capital, net		19,274			9,647						2,000		(A)		30,921
											(9,647	)	(G)		(9,647	)
											2,638		(G)		2,638
											444		(C)		444
Retained earnings / (accumulated deficit)		13,462			(318	)		156			162		(G)		13,462
											(73	)	(N)		(73	)
Accumulated other comprehensive income (loss), net of taxes		169			(276	)					276		(G)		169
Less: Treasury stock, at cost		(3,244	)												(3,244	)
Total stockholders’ equity		29,666			9,053			156			(4,200	)			34,675
Total liabilities and stockholders’ equity	$	206,019		$	92,212		$	175		$	(4,231	)		$	294,175

2

Unaudited Pro Forma Condensed Combined Statement of Income

The following unaudited pro forma condensed combined statement of income for the year ended December 31, 2011 combines the historical income statements of Capital One and ING Bank, fsb assuming the companies had been combined on January 1, 2011 under the acquisition method of accounting.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME

For the year ended December 31, 2011

(In Millions, Except Per Share Data)

	Capital One			ING Bank, fsb			Other Assets & Liabilities		Pro Forma Adjustments				Capital One and ING Direct Combined
Interest income:
Loans held for investment, including past-due fees	$	13,774		$	1,658		$		$	(179	)	(B)	$	15,253
Investment & notes receivable		1,137			850					(159	)	(L)		1,828
Other		76			10									86
Total interest income		14,987			2,518					(338	)			17,167
Interest expense:
Deposits		1,187			836					(10	)	(E)		2,013
Securitized debt obligations		422												422
Senior and subordinated notes		300												300
Other borrowings		337			15					51		(A)		403
Total interest expense		2,246			851					41				3,138
Net interest income		12,741			1,667					(379	)			14,029
Provision for loan and lease losses		2,360			465					(465	)	(B)		2,360
Net interest income after provision for loan and lease losses		10,381			1,202					86				11,669
Non-interest income:
Servicing and securitizations		44												44
Service charges and other customer-related fees		1,979			79									2,058
Interchange fees		1,318			17									1,335
Total other-than-temporary losses		(131	)		(319	)				319		(M)		(131	)
Less: Non-credit component of other-than-temporary losses recorded in AOCI		110			245					(245	)	(M)		110
Net other-than-temporary impairment losses recognized in earnings		(21	)		(74	)				74				(21	)
Other		218			(322	)		3		444		(C)		343
Total non-interest income (loss)		3,538			(300	)		3		518				3,759
Non-interest expense:
Salaries and associate benefits		3,023			240									3,263
Marketing		1,337			75									1,412
Communications and data processing		681			20									701
Supplies and equipment		539			4									543
Occupancy		490			26									516
Other		3,262			299			1		(10	)	(H)		3,552
										128		(D)		128
Total non-interest expense		9,332			664			1		118				10,115
Income from continuing operations before income taxes		4,587			238			2		486				5,313
Income tax provision		1,334			82					15		(I)		1,431
Net income from continuing operations, net of tax	$	3,253		$	156		$	2	$	471			$	3,882
Basic earnings per common share:
Net income per basic common share	$	6.85											$	7.06
Diluted earnings per common share:
Net income per diluted common share	$	6.80											$	7.02
Dividends paid per common share	$	0.20											$	0.17
Basic common shares		456								94		(J)		550
Dilutive potential common shares		459								94		(J)		553

3

Note 1 – Basis of Pro Forma Presentation

The unaudited pro forma condensed combined financial information related to the acquisition is included as of and for the year ended December 31, 2011. The historical financial statements of ING Direct have been adjusted to reflect reporting reclassifications necessary to conform to the presentation of the historical financial statements of Capital One. The unaudited pro forma condensed combined financial information reflects the application of accounting principles generally accepted in the United States of America (“US GAAP”) as of and for the year ended December 31, 2011. The adoption of new or changes to existing US GAAP subsequent to the unaudited condensed combined pro forma financial statement date may result in changes to the presentation of the unaudited pro forma condensed combined financial information, if material.

The unaudited pro forma condensed combined financial information includes the business combination adjustments of ING Direct recorded when Capital One finalized its accounting for the acquisition, which was completed on February 17, 2012, based upon the fair value of the tangible and identifiable intangible assets and liabilities of ING Direct as of the closing date.

The pro forma basic and diluted potential common shares were calculated using the actual weighted-average shares outstanding for Capital One for the periods presented, plus the incremental shares issued or expected to be issued, assuming the transactions occurred on January 1, 2011.

The unaudited pro forma condensed combined financial information presented in this document does not necessarily indicate the results of operations or the combined financial position that would have resulted had the acquisitions been completed at the beginning of the applicable period presented, nor is it indicative of the results of operations in future periods or the future financial position of the combined company.

ING Direct Acquisition

On February 17, 2012, Capital One completed the previously announced acquisition of ING Direct from ING Groep N.V., ING Bank N.V., ING Direct N.V. and ING Direct Bancorp (collectively, the “ING Direct Sellers”), pursuant to the Purchase and Sale Agreement, dated as of June 16, 2011, by and among each of the ING Direct Sellers and Capital One. The aggregate consideration paid by the Company in the acquisition was 54,028,086 shares (the “Shares”) of common stock, par value $0.01 per share (the “Common Stock”), of Capital One and approximately $6.3 billion in cash. ING Direct is headquartered in Wilmington, Delaware. Since launching in the U.S. in 2000, ING Direct – the operating name of ING Bank, fsb, a federally chartered savings bank – has become the largest direct bank in the United States.

The business combination was accounted for using the acquisition method of accounting. Accordingly, the assets acquired (including identifiable intangible assets) and liabilities assumed of ING Direct were recognized at fair value, with a residual bargain purchase gain recognized to the extent the fair value of the net assets exceeded the purchase price.

On February 17, 2012, Capital One issued the Shares to ING Bank, N.V. as partial consideration for the acquisition. On February 16,

2012, Capital One settled the forward share sale transactions entered into under the letter agreements (the “Forward Sale

Agreements”), dated as of July 14, 2011, with each of Barclays Capital Inc., acting as agent for Barclays Capital PLC, and Morgan

Stanley & Co. LLC relating to the public offering of 40,000,000 shares of Common Stock in July 2011 (the “Offered Shares”). Pursuant to the Forward Sale Agreements, Capital One issued the Offered Shares at settlement. The net proceeds to Capital One were at a forward sale price per share of $48.17, for a total of approximately $1.9 billion. Capital One used the proceeds, along with the issuance of the Shares and cash sourced from existing liquidity, $3.0 billion of which was raised through the senior debt offering completed in July 2011, to fund the acquisition of ING Direct.

Note 2 – Pro Forma Adjustments

The unaudited pro forma condensed combined financial information for the acquisition includes the unaudited pro forma balance sheet as of December 31, 2011, assuming the acquisition of ING Direct was completed on December 31, 2011. The unaudited pro forma income statement for the year ended December 31, 2011 was prepared assuming the acquisition of ING Direct was completed on January 1, 2011.

Acquisition Pro Forma Adjustments

The unaudited pro forma condensed combined financial information reflects the issuance of approximately 54.0 million shares of Common Stock and the payment of approximately $6.3 billion in cash consideration in connection with the acquisition of ING Direct.

4

A reconciliation of the bargain purchase gain recognized as a result of the ING Direct assets acquired and liabilities assumed is as follows (in millions):

Costs to acquire ING Direct:
Capital One common stock issued	$	2,638		(G)
Cash consideration paid		6,321		(A)
Total consideration paid for ING Direct		8,959
ING Direct’s net assets at fair value:
ING Direct stockholders’ equity at December 31, 2011		9,209		(G)
Elimination of ING Direct’s intangibles (including goodwill) and related deferred tax liability		(161	)	(D), (F)
Adjustments to reflect assets acquired at fair value:
Securities available for sale		19		(K)
Net loans		7		(B)
Deferred tax assets		(46	)	(F)
Other assets		117		(K)
Adjustments to reflect liabilities assumed at fair value:
Interest-bearing deposits		(13	)	(E)
Other liabilities		44		(E)
Less: Adjusted identifiable net assets acquired		9,176
Core deposit intangibles:
Adjustment to recognize core deposit intangibles		(209	)	(D)
Adjustment to recognize deferred tax liability from core deposit intangibles		76		(F)
Trade name:
Adjustment to recognize trade name		(48	)	(D)
Adjustment to recognize deferred tax liability from trade name		18		(F)
Other intangibles:
Adjustment to recognize other intangibles		(101	)	(D)
Adjustment to recognize deferred tax liability from other intangibles		37		(F)
Less: Intangibles and related deferred tax liability for all intangibles		(227	)
Total bargain purchase gain	$	(444	)

(A) Adjustment to recognize cash consideration paid to complete the acquisition of ING Direct. Capital One financed some of the cash portion of the acquisition through a combination of public equity and debt offerings. Capital One completed its financing of the $6.3 billion cash portion of the transaction via offerings of a forward sale of $1.9 billion of equity ($2.0 billion less expenses of $73 million) settled on February 16, 2012 and the remaining $4.4 billion funded from current liquidity, $3.0 billion of which was raised through a senior debt offering (underwriting fees of approximately $11 million have been recorded as a deferred asset), that were priced during the week of July 11, 2011. The unaudited pro forma combined income statement impact of the additional borrowings resulted in a pre-tax increase to interest expense of $51 million for the year ended December 31, 2011. Due to the fact that this debt was issued early in the third quarter of 2011, Capital One’s historical income statement for the year ended December 31, 2011 already reflected interest expense of approximately $51 million arising from such debt, equating to an annual interest expense of approximately $102 million. Capital One calculated the cost of the borrowings needed to complete the transaction using an interest rate of approximately 3.43% per annum for the year ended December 31, 2011. Capital One may choose to repay any such additional borrowings with cash from operations, net of securities maturities or future market borrowings.

(B) Adjustment to eliminate ING Direct’s historical allowance for loan losses and to adjust ING Direct’s loan portfolio to fair value. The accretable yield will be recognized over the estimated remaining life of the loan portfolio using the effective yield method. The adjustment reflected is based upon fair value information as of December 31, 2011. The unaudited pro forma combined income statement impact for recognition of the accretable yield resulted in a decrease to interest income of $179 million for the year ended December 31, 2011. In addition, the elimination of the provision for loan losses of $465 million for the year ended December 31, 2011 is reflected in the pro forma income statement.

(C) Adjustment to eliminate historical ING Direct goodwill of $120 million. Because the fair value of the net assets acquired exceeded the consideration paid by Capital One, no goodwill was recognized from the acquisition of ING Direct. Instead, a bargain purchase gain of $444 million was recognized. See the reconciliation of the excess of ING Direct’s net assets acquired over consideration paid by Capital One (above) for more information.

5

(D) Adjustment to recognize core deposit intangibles of $209 million, eliminate ING Direct’s historical other identifiable intangibles of $64 million, and recognize other identifiable intangibles of $149 million ($85 million, net of other identifiable intangibles adjustment), and the related unaudited pro forma combined income statement impact resulting from the acquisition. The unaudited pro forma combined income statement impact for the adjustment resulted in a net increase to other non-interest expense of $128 million for the amortization of intangibles for the year ended December 31, 2011. See Note 3 – Core Deposit Intangibles for more information.

(E) Adjustment to ING Direct’s interest-bearing deposits of $13 million and other liabilities of $44 million to record at fair value. Approximately $10 million of the fair value adjustment for interest-bearing deposits is recognized in earnings as a pro forma adjustment for the year ended December 31, 2011 using the effective yield method.

(F) Adjustment to eliminate ING Direct’s historical deferred tax liability of $23 million and record a reduction of net deferred tax assets, inclusive of the $23 million historical deferred tax liability elimination, of $154 million attributable to the fair value adjustments.

(G) Adjustment to eliminate ING Direct’s historical stockholders’ equity. The acquisition included the issuance of approximately 54.0 million shares of Common Stock, in addition to the cash consideration discussed in unaudited pro forma adjustment (A). For purposes of these pro forma financial statements, the issuance of Common Stock is recognized in the unaudited pro forma balance sheet at the closing price on the NYSE on February 17, 2012 of $48.83 per share, which results in an increase to Capital One’s total stockholders’ equity of $2.6 billion. For more detail about the structure of the acquisition of ING Direct, see Note 1 – Basis of Pro Forma Presentation.

(H) Adjustment to eliminate $10 million of amortization for intangible assets recorded on ING Direct’s historical income statement for the year ended December 31, 2011.

(I) Adjustment to record the net tax effect of the unaudited pro forma adjustments based on the effective tax rate of 36.5%.

(J) Represents the pro forma basic and diluted potential common shares for the incremental shares issued in connection with the acquisition of ING Direct, assuming the transaction occurred on January 1, 2011.

(K) Adjustment to ING Direct’s investment securities available for sale of $19 million, fixed assets of $110 million and other assets of $7 million to record at fair value. The related fixed asset depreciation expense does not have a material impact on the unaudited pro forma combined income statement for the year ended December 31, 2011.

(L) Adjustments to reflect the settlement of the note receivable associated with the ING Direct Illiquid Assets Back-Up Facility (the “Facility”). The Facility was entered into by the parent of ING Direct and the Dutch government. As a condition to the business combination, the parent of ING Direct settled the note receivable at fair value with cash at closing of the acquisition of ING Direct. This adjustment shows the impact as of December 31, 2011 and is reflected in the determination of goodwill based on the adjustment that actually occurred at closing of the acquisition of ING Direct on February 17, 2011. An income statement adjustment for interest income on the note receivable of $159 million for the year ended December 31, 2011 is reflected.

(M) Adjustment to reflect the elimination of the other-than-temporary impairment losses on ING Direct’s available for sale securities.

(N) Adjustment for direct incremental costs associated with the acquisition and the related tax impact.

Note 3 – Core Deposit Intangibles

The pro forma business combination adjustments include the establishment of core deposit intangibles of $209 million as of December 31, 2011. The $209 million was based on a third-party valuation using a combination of ING Direct specific deposit information and industry specific benchmarks. The amortization of the core deposit intangibles resulting from the acquisition in the pro forma statement of income for the year ended December 31, 2011 was assumed to be over a 10-year period using an accelerated amortization method.

The following table summarizes the amortization of the core deposit intangibles made in connection with the ING Direct acquisition at a statutory annual tax rate of 36.5% (in millions):

		Gross Amortization		Gross Amortization
	Gross         Amortization		Net         Amortization
Year 1	$	55	$	35
Year 2		47		30
Year 3		38		24
Year 4		30		19
Year 5		21		13
Year 6 and thereafter		18		12
Total	$	209	$	133

6