BANK OF AMERICA CORP /DE/
10-Q, 1999-08-16
NATIONAL COMMERCIAL BANKS
Previous: NCC INDUSTRIES INC, 15-15D, 1999-08-16
Next: COMMONWEALTH ELECTRIC CO, 10-Q, 1999-08-16




                                UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

                                   (Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                         EXCHANGE ACT OF 1934

                  For the Quarterly Period Ended June 30, 1999

                                       or

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                          EXCHANGE ACT OF 1934


                         Commission file number: 1-6523

         Exact name of  registrant  as specified in its charter:

                           Bank of America Corporation

    State    or    other     jurisdiction    of incorporation or organization:

                                    Delaware

                     I.R.S. Employer Identification Number:

                                    56-0906609

                 Address of  principal  executive offices:
                        Bank of America Corporate Center
                         Charlotte, North Carolina 28255



             Registrant's telephone  number, including area code:

                                (704) 386-5000



Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                                    Yes X  No

On July 31, 1999, there were 1,727,403,256 shares of Bank of America Corporation
Common Stock outstanding.

<PAGE>

Bank of America Corporation

<TABLE>
<CAPTION>


June 30, 1999 Form 10-Q
- -------------------------------------------------------------------------------------------------------------------


INDEX

<S>                        <C>                                                                   <C>
                                                                                                 Page

Part I                     Item 1.  Financial Statements:
Financial                              Consolidated Statement of Income for the Three
Information                            Months and Six Months Ended                                2
                                       June 30, 1999 and 1998

                                       Consolidated Balance Sheet on June 30, 1999
                                       and December 31, 1998                                      3

                                       Consolidated Statement of Cash Flows for the
                                       Six Months Ended June 30, 1999 and 1998                    4

                                       Consolidated Statement of Changes in Share-
                                       holders' Equity for the Six Months Ended
                                       June 30, 1999 and 1998                                     5

                                       Notes to Consolidated Financial Statements                 6

                           Item 2.   Management's Discussion and Analysis of Results
                                     of Operations and Financial Condition                        16

                           Item 3.   Quantitative and Qualitative Disclosures about
                                     Market Risk                                                  49


- -------------------------------------------------------------------------------------------------------------------



Part II
Other Information          Item 1.   Legal Proceedings                                            49

                           Item 6.   Exhibits and Reports on Form 8-K                             50

                           Signature                                                              51

                           Index to Exhibits                                                      52

</TABLE>
<PAGE>
<TABLE>
<CAPTION>

Part I. Financial Information
Item 1. Financial Statements
- ----------------------------------------------------------------------------------------------------------------------------

Bank of America Corporation and Subsidiaries
Consolidated Statement of Income
- ----------------------------------------------------------------------------------------------------------------------------
                                                                        Three Months                    Six Months
                                                                       Ended June 30                  Ended June 30
                                                                -----------------------------  -----------------------------
(Dollars in Millions, Except Per-Share Information)                  1999          1998            1999           1998
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                                    <C>           <C>            <C>            <C>
Interest income
Interest and fees on loans and leases                                  $ 6,853       $ 7,105        $ 13,623       $ 14,217
Interest and dividends on securities                                     1,143         1,077           2,318          2,206
Federal funds sold and securities purchased under
     agreements to resell                                                  387           433             768            850
Trading account assets                                                     525           692           1,070          1,430
Other interest income                                                      298           330             628            639
- ----------------------------------------------------------------------------------------------------------------------------
      Total interest income                                              9,206         9,637          18,407         19,342
- ----------------------------------------------------------------------------------------------------------------------------
Interest expense
Deposits                                                                 2,168         2,690           4,480          5,383
Short-term borrowings                                                    1,396         1,229           2,751          2,539
Trading account liabilities                                                150           262             279            536
 Long-term debt                                                            880           830           1,685          1,639
- ----------------------------------------------------------------------------------------------------------------------------
      Total interest expense                                             4,594         5,011           9,195         10,097
- ----------------------------------------------------------------------------------------------------------------------------
Net interest income                                                      4,612         4,626           9,212          9,245
Provision for credit losses                                                510           495           1,020          1,005
- ----------------------------------------------------------------------------------------------------------------------------
Net interest income after provision for credit losses                    4,102         4,131           8,192          8,240
Gains on sales of securities                                                52           120             182            333

Noninterest income
Service charges on deposit accounts                                        900           844           1,755          1,660
Mortgage servicing income                                                  125           207             257            379
Investment banking income                                                  555           664             943          1,277
Trading account profits and fees                                           395           232             895            604
Brokerage income                                                           192           188             376            368
Nondeposit-related service fees                                            123           164             259            339
Asset management and fiduciary service fees                                274           261             517            506
Credit card income                                                         448           352             808            671
Other income                                                               510           724             935          1,325
- ----------------------------------------------------------------------------------------------------------------------------
      Total noninterest income                                           3,522         3,636           6,745          7,129
- ----------------------------------------------------------------------------------------------------------------------------

Merger-related charges, net                                                200          (430)            200            470

Other noninterest expense
Personnel                                                                2,261         2,425           4,594          4,865
Occupancy                                                                  395           421             791            803
Equipment                                                                  339           334             697            674
Marketing                                                                  147           145             294            303
Professional fees                                                          166           209             292            404
Amortization of intangibles                                                225           227             447            455
Data processing                                                            214           186             404            365
Telecommunications                                                         140           138             276            269
Other general operating                                                    446           528             866          1,041
General administrative and other                                           124           154             249            292
- ----------------------------------------------------------------------------------------------------------------------------
      Total other noninterest expense                                    4,457         4,767           8,910          9,471
- ----------------------------------------------------------------------------------------------------------------------------
Income before income taxes                                               3,019         3,550           6,009          5,761
Income tax expense                                                       1,104         1,252           2,180          2,132
- ----------------------------------------------------------------------------------------------------------------------------
Net income                                                             $ 1,915       $ 2,298         $ 3,829         $3,629
============================================================================================================================
Net income available to common shareholders                            $ 1,914       $ 2,287         $ 3,826         $3,607
============================================================================================================================
Per-share information
     Earnings per common share                                          $ 1.10        $ 1.32          $ 2.20         $ 2.09
============================================================================================================================
     Diluted earnings per common share                                  $ 1.07        $ 1.28          $ 2.15         $ 2.03
============================================================================================================================
     Dividends per common share                                          $ .45         $ .38           $ .90          $ .76
============================================================================================================================
Average common shares issued and outstanding (in thousands)          1,743,503     1,732,168       1,740,549      1,728,353
============================================================================================================================


See accompanying notes to consolidated financial statements.
                                      2
</TABLE>
<PAGE>

<TABLE>
<CAPTION>


- ----------------------------------------------------------------------------------------------------------------------------------

Bank of America Corporation and Subsidiaries
Consolidated Balance Sheet
- ----------------------------------------------------------------------------------------------------------------------------------

                                                                                                       June 30       December 31
(Dollars in Millions)                                                                                    1999           1998
- ----------------------------------------------------------------------------------------------------------------------------------
<S>
Assets                                                                                                       <C>            <C>
Cash and cash equivalents                                                                                 $ 24,197       $ 28,277
Time deposits placed and other short-term investments                                                        5,350          6,750
Securities:
   Held for investment, at cost (market value - $1,311 and $1,853)                                           1,499          1,997
   Available for sale                                                                                       75,012         78,590
- ----------------------------------------------------------------------------------------------------------------------------------
     Total securities                                                                                       76,511         80,587
- ----------------------------------------------------------------------------------------------------------------------------------

Federal funds sold and securities purchased under agreements to resell                                      35,907         27,146
Trading account assets                                                                                      35,427         39,602
Derivative-dealer assets                                                                                    13,808         16,400

Loans and leases                                                                                           363,581        357,328
Allowance for credit losses                                                                                 (7,096)        (7,122)
- ----------------------------------------------------------------------------------------------------------------------------------
     Loans and leases, net of allowance for credit losses                                                  356,485        350,206
- ----------------------------------------------------------------------------------------------------------------------------------
Premises and equipment, net                                                                                  7,012          7,289
Customers' acceptance liability                                                                              1,908          2,671
Interest receivable                                                                                          3,478          3,734
Mortgage servicing rights                                                                                    3,538          2,376
Goodwill                                                                                                    12,741         12,695
Core deposits and other intangibles                                                                          1,875          2,013
Other assets                                                                                                35,865         37,933
- ----------------------------------------------------------------------------------------------------------------------------------
       Total assets                                                                                       $614,102       $617,679
==================================================================================================================================
Liabilities
Deposits in domestic offices:
   Interest-bearing                                                                                       $201,018       $203,644
   Noninterest-bearing                                                                                      88,611         92,623
Deposits in foreign offices:
   Interest-bearing                                                                                         47,641         59,280
   Noninterest-bearing                                                                                       1,775          1,713
- ----------------------------------------------------------------------------------------------------------------------------------
     Total deposits                                                                                        339,045        357,260
- ----------------------------------------------------------------------------------------------------------------------------------
Federal funds purchased and securities sold under agreements to repurchase                                  78,317         67,543
Trading account liabilities                                                                                 16,394         14,170
Derivative-dealer liabilities                                                                               13,506         16,835
Commercial paper                                                                                             7,604          6,749
Other short-term borrowings                                                                                 34,045         24,742
Acceptances outstanding                                                                                      1,908          2,671
Accrued expenses and other liabilities                                                                      17,638         30,929
Trust preferred securities                                                                                   4,955          4,954
Long-term debt                                                                                              55,059         45,888
- ----------------------------------------------------------------------------------------------------------------------------------
     Total liabilities                                                                                     568,471        571,741
- ----------------------------------------------------------------------------------------------------------------------------------

     Contingent liabilities and other financial commitments (Note Six)

Shareholders' Equity
Preferred stock, $0.01 par value; authorized - 100,000,000 shares;  issued and
     outstanding - 1,871,753 and 1,952,039 shares                                                               80             83
Common stock, $0.01 par value; authorized - 5,000,000,000 shares;  issued and
     outstanding - 1,722,930,646 and 1,724,484,305 shares                                                   14,433         14,837
Retained earnings                                                                                           33,256         30,998
Accumulated other comprehensive income                                                                      (1,595)           152
Other                                                                                                         (543)          (132)
- ----------------------------------------------------------------------------------------------------------------------------------
     Total shareholders' equity                                                                             45,631         45,938
- ----------------------------------------------------------------------------------------------------------------------------------
       Total liabilities and shareholders' equity                                                         $614,102       $617,679
==================================================================================================================================

See accompanying notes to consolidated financial statements.

                                       3
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------

Bank of America Corporation and Subsidiaries
Consolidated Statement of Cash Flows

- ------------------------------------------------------------------------------------------------------------------------
                                                                                                      Six Months
                                                                                                     Ended June 30
                                                                                             ---------------------------
(Dollars in Millions)                                                                            1999          1998
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                <C>           <C>
Operating Activities
Net income                                                                                         $3,829        $3,629
Reconciliation of net income to net cash provided by operating activities:
     Provision for credit losses                                                                    1,020         1,005
     Gains on sales of securities                                                                    (182)         (333)
     Merger-related charges, net                                                                      200           470
     Depreciation and premises improvements amortization                                              533           544
     Amortization of intangibles                                                                      447           455
     Deferred income tax (benefit) expense                                                            (542)         168
     Net decrease (increase) in trading instruments                                                 6,399        (3,038)
     Net decrease in interest receivable                                                              256            11
     Net (decrease) increase in interest payable                                                     (155)           50
     Other operating activities                                                                   (10,084)       (2,864)
- ------------------------------------------------------------------------------------------------------------------------
        Net cash provided by operating activities                                                   1,721            97
Investing Activities
Proceeds from maturities of securities held for investment                                            498           681
Purchases of securities held for investment                                                             -          (223)
Proceeds from sales and maturities of securities available for sale                                29,484        44,327
Purchases of securities available for sale                                                        (28,070)      (36,181)
Net increase in federal funds sold and securities purchased
   under agreements to resell                                                                      (8,761)       (4,939)
Net decrease in time deposits placed and other short-term investments                               1,400         1,116
Purchases and net originations of loans and leases                                                (26,696)      (29,699)
Proceeds from sales and securitizations of loans and leases                                        19,892        19,318
Purchases and originations of mortgage servicing rights                                            (1,428)         (641)
Net (purchases) sales of premises and equipment                                                      (256)          204
Proceeds from sales of foreclosed properties                                                          169           277
Sales and acquisitions of business activities, net of cash                                         (1,483)          (58)
- ------------------------------------------------------------------------------------------------------------------------
        Net cash used in investing activities                                                     (15,251)       (5,818)
Financing Activities
Net (decrease) increase in deposits                                                               (18,215)        6,463
Net increase (decrease) in federal funds purchased and securities
   sold under agreements to repurchase                                                             10,774        (4,950)
Net increase in commercial paper and other short-term borrowings                                   10,158         1,695
Proceeds from issuance of trust preferred securities                                                    -           340
Proceeds from issuance of long-term debt                                                           12,420         5,979
Retirement of long-term debt                                                                       (3,110)       (3,718)
Proceeds from issuance of common stock                                                                677           940
Redemption of preferred stock                                                                            -          (614)
Cash dividends paid                                                                                (1,571)       (1,220)
Common stock repurchased                                                                           (1,722)         (600)
Other financing activities                                                                             50            25
- ------------------------------------------------------------------------------------------------------------------------
       Net cash provided by financing activities                                                    9,461         4,340
Effect of exchange rate changes on cash and cash equivalents                                          (11)           27
- ------------------------------------------------------------------------------------------------------------------------
Net decrease in cash and cash equivalents                                                          (4,080)       (1,354)
Cash and cash equivalents on January 1                                                             28,277        28,466
- ------------------------------------------------------------------------------------------------------------------------
   Cash and cash equivalents on June 30                                                          $ 24,197      $ 27,112
========================================================================================================================


Loans transferred to foreclosed properties amounted to $198 and $197 for the six months ended June 30, 1999 and 1998, respectively.
Loans securitized and retained in the trading and available for sale securities portfolios amounted to $367 and $2,607 for the
six months ended June 30, 1999 and 1998, respectively.

See accompanying notes to consolidated financial statements.

                                       4
</TABLE>

<PAGE>
<TABLE>
<CAPTION>




- ------------------------------------------------------------------------------------------------------------------------------------

Bank of America Corporation and Subsidiaries
Consolidated Statement of Changes in Shareholders' Equity
- ------------------------------------------------------------------------------------------------------------------------------------



                                                                                        Accumulated           Total
                                                         Common Stock                      Other              Share-
                                           Preferred   -----------------    Retained   Comprehensive          holders' Comprehensive
(Dollars in Million, Shares in Thousands)    Stock     Shares     Amount    Earning       Income(1)   Other    Equity     Income
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                          <C>     <C>          <C>       <C>              <C>     <C>     <C>            <C>
Balance on December 31, 1997                 $708    1,722,538    $15,140   $28,438          $ 407   $(109)  $44,584
Net income                                                                    3,629                            3,629        $ 3,629
Other comprehensive income, net of tax                                                         (36)              (36)           (36)
                                                                                                                      --------------
Comprehensive income                                                                                                        $ 3,593
                                                                                                                      ==============
Cash dividends:
   Common                                                                    (1,198)                          (1,198)
   Preferred                                                                    (22)                             (22)
Common stock issued under dividend
  reinvestment and employee plans                       21,286        972                              (32)      940
Stock issued in acquisitions                               385         15                                         15
Common stock repurchased                                (9,349)      (600)                                      (600)
Conversion of preferred stock                  (9)         373          9
Redemption of preferred stock                (614)                                                              (614)
Other                                                                  (1)                              12        11
- ---------------------------------------------------------------------------------------------------------------------
Balance on June 30, 1998                      $85    1,735,233    $15,535   $30,847          $ 371   $(129)  $46,709
=====================================================================================================================

Balance on December 31, 1998                  $83    1,724,484    $14,837   $30,998          $ 152   $(132)  $45,938
Net income                                                                    3,829                            3,829        $ 3,829
Other comprehensive income, net of tax                                                      (1,747)           (1,747)        (1,747)
                                                                                                                      --------------
Comprehensive income                                                                                                        $ 2,082
                                                                                                                      ==============
Cash dividends:
   Common                                                                    (1,568)                          (1,568)
   Preferred                                                                     (3)                              (3)
Common stock issued under dividend
  reinvestment and employee plans                       23,307      1,097                             (420)      677
Common stock repurchased                               (25,000)    (1,722)                                    (1,722)
Conversion of preferred stock                  (3)         136          3
Other                                                        4        218                                9       227
- ---------------------------------------------------------------------------------------------------------------------
Balance on June 30, 1999                      $80    1,722,931    $14,433   $33,256        $(1,595)  $(543)  $45,631
=====================================================================================================================

 (1)Changes in Accumulated Other Comprehensive Income include after-tax net unrealized losses on securities available for sale
    and marketable equity securities of $1,710 and $37, and after-tax net unrealized losses (gains) on foreign
    currency translation adjustments of $37 and $(1)for the six months ended June 30, 1999 and 1998, respectively.

See accompanying notes to consolidated financial statements.

                                       5
</TABLE>
<PAGE>

Bank of America Corporation and Subsidiaries
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

     On September 30, 1998,  BankAmerica  Corporation  (BankAmerica) merged with
and into NationsBank  Corporation (the Merger). The combined company was renamed
BankAmerica  Corporation and on April 28, 1999, BankAmerica  Corporation changed
its name to Bank of America  Corporation (the Corporation).  The transaction was
accounted for as a pooling of interests.  The consolidated  financial statements
have been restated to present the combined  results of the Corporation as if the
Merger had been in effect for all periods presented.
     On January 9, 1998,  the  Corporation  completed  its merger  with  Barnett
Banks,  Inc.  (Barnett).  The  transaction  was  accounted  for as a pooling  of
interests.  The consolidated  financial statements have been restated to present
the combined results of the Corporation and Barnett as if the merger had been in
effect for all periods presented.
     The Corporation is a Delaware  corporation and a multi-bank holding company
registered  under the Bank  Holding  Company Act of 1956,  as amended,  with its
principal  assets being the stock of its  subsidiaries.  Through its banking and
nonbanking  subsidiaries,  the Corporation provides a diverse range of financial
services and products throughout the U.S. and in selected international markets.

Note One - Accounting Policies

     The  consolidated   financial   statements  include  the  accounts  of  the
Corporation and its majority-owned  subsidiaries.  All significant  intercompany
accounts and transactions have been eliminated.
     The  information  contained in the  consolidated  financial  statements  is
unaudited.  In the  opinion  of  management,  all normal  recurring  adjustments
necessary  for a fair  statement of the interim  period  results have been made.
Certain prior period amounts have been reclassified to conform to current period
classifications.
     Accounting  policies  followed  in the  presentation  of interim  financial
results are  presented on pages 56 to 61 of the  Corporation's  Annual Report on
Form 10-K for the year ended December 31, 1998.
     In 1998,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards No.133,  "Accounting for Derivative and Hedging
Activities" (SFAS 133). This standard requires all derivative  instruments to be
recognized  as assets or  liabilities  and  measured  at their fair  values.  In
addition,  SFAS 133 provides for special hedge accounting,  for fair value, cash
flow and  foreign  currency  hedges,  provided  certain  criteria  are met.  The
Corporation  is  required to adopt SFAS 133 on or before  January 1, 2001.  Upon
adoption, all hedging relationships must be redesignated and documented pursuant
to the  provisions  of the  statement.  The  Corporation  is in the  process  of
evaluating  the impact of this statement on its risk  management  strategies and
processes, information systems and financial statements.

Note Two - Merger-Related Activity

     On  September  30,  1998,  the   Corporation   completed  its  merger  with
BankAmerica,  a  multi-bank  holding  company  headquartered  in San  Francisco,
California. BankAmerica provided banking and other financial services throughout
the U.S.  and in  selected  international  markets  to  consumers  and  business
customers  including  corporations,  governments  and other  institutions.  As a
result of the Merger,  each  outstanding  share of BankAmerica  common stock was
converted into 1.1316 shares of the Corporation's common stock, resulting in the
net issuance of  approximately  779 million shares of the  Corporation's  common
stock  to  the  former  BankAmerica  shareholders.  Each  share  of  NationsBank
Corporation  (NationsBank)  common  stock  continued  as one  share  in the  new
company's  common  stock.  In  addition,  approximately  88  million  options to

                                        6

<PAGE>


purchase the  Corporation's  common stock were issued to convert  similar  stock
options granted to certain BankAmerica employees. This transaction was accounted
for as a pooling of  interests.  Under this method of  accounting,  the recorded
assets,  liabilities,  shareholders'  equity, income and expenses of NationsBank
and BankAmerica  have been combined and reflected at their  historical  amounts.
NationsBank's total assets, total deposits and total shareholders' equity on the
date of the Merger were approximately  $331.9 billion,  $166.8 billion and $27.7
billion,  respectively.  BankAmerica's  total assets,  total  deposits and total
shareholders'  equity on the date of the Merger amounted to approximately $263.4
billion, $179.0 billion and $19.6 billion, respectively.
     In connection with the Merger,  the  Corporation  recorded a $1,325 million
pre-tax  merger-related  charge  in 1998 of which  $725  million  ($519  million
after-tax) and $600 million ($441 million  after-tax) were recorded in the third
and fourth  quarters of 1998,  respectively.  The total pre-tax  charge for 1998
consisted of  approximately  $740 million  primarily of severance  and change in
control and other employee-related items, $150 million of conversion and related
costs including occupancy,  equipment  and customer communication expenses, $300
million  of exit and  related  costs  and $135  million  of other  merger  costs
(including legal,  investment banking and filing fees). In the second quarter of
1999,  the  Corporation  also recorded a pre-tax  merger-related  charge of $200
million ($145 million  after-tax)  in  connection  with the Merger.  The pre-tax
charge consisted of approximately  $94 million primarily of severance and change
in control  and other  employee-related  items,  $7 million  of  conversion  and
related   costs   including  occupancy,  equipment and   customer communication
expenses, $97  million of exit and  related  costs and $2 million of other
merger  costs.  The  Corporation  anticipates  recording an  additional  pre-tax
merger-related  charge of approximately $325 million ($272 million after-tax) in
1999.
     The   following   table   summarizes   the  activity  in  the   BankAmerica
merger-related reserve during the six months ended June 30, 1999:
<TABLE>
<CAPTION>

                                                                                        Non-Cash
                                          Balance on    Amount          Cash Payments   Reductions    Balance on
                                          January 1     Included        Applied to      Applied to    June 30
(Dollars in Millions)                       1999        Expense         Reserve         Reserve       1999
- -----------------------------------------------------------------------------------------------------------------
<S>                                           <C>            <C>              <C>               <C>       <C>
Severance, change in control
   and other employee-related costs             $487         $ 94             $(374)            $-        $207
Conversion and related costs                     143            7                (9)           (46)         95
Exit and related costs                           194           97              (109)           (92)         90
Other merger costs                                18            2                (5)            (5)         10
- -----------------------------------------------------------------------------------------------------------------
     Total                                      $842         $200             $(497)         $(143)       $402
=================================================================================================================

</TABLE>


     On January 9, 1998,  the  Corporation  completed  its merger  with  Barnett
Banks, Inc., a multi-bank holding company headquartered in Jacksonville, Florida
(the  Barnett  merger).   Barnett's  total  assets,  total  deposits  and  total
shareholders' equity on the date of the merger were approximately $46.0 billion,
$35.4 billion and $3.4 billion, respectively. As a result of the Barnett merger,
each outstanding  share of Barnett common stock was converted into 1.1875 shares
of  the   Corporation's   common  stock,   resulting  in  the  net  issuance  of
approximately 233 million common shares to the former Barnett  shareholders.  In
addition,  approximately 11 million options to purchase the Corporation's common
stock were issued to convert stock options granted to certain Barnett employees.
This transaction was also accounted for as a pooling of interests.
     In connection with the Barnett merger,  the Corporation  incurred a pre-tax
merger-related  charge during the first quarter of 1998, of  approximately  $900
million ($642 million after-tax),  which consisted of approximately $375 million
primarily  in  severance  and  change  in  control  payments,  $300  million  of
conversion  and  related  costs  including   occupancy  and  equipment  expenses
(primarily  lease exit costs and the  elimination  of duplicate  facilities  and
other  capitalized  assets),  $125  million  of exit costs  related to  contract

                                        7
<PAGE>



terminations and $100 million of other merger costs (including legal, investment
banking  and filing  fees).  In the  second  quarter  of 1998,  the  Corporation
recognized  a  $430  million  gain  resulting   from  the  regulatory   required
divestitures of certain Barnett branches. As of June 30, 1999, substantially all
of the Barnett merger-related reserves have been utilized.
     In 1996,  the  Corporation  completed the initial  public  offering of 16.1
million shares of Class A Common Stock of BA Merchant  Services,  Inc. (BAMS), a
subsidiary of the  Corporation.  On December 22, 1998, the  Corporation and BAMS
signed a definitive merger agreement on which the Corporation agreed to buy BAMS
outstanding  shares of Class A Common  Stock other than the shares  owned by the
Corporation. On April 28, 1999, BAMS became a wholly-owned subsidiary of Bank of
America National Trust and Savings  Association (Bank of America NT&SA) and each
outstanding  share of BAMS  common  stock  other  than the  shares  owned by the
Corporation  was  converted  into the right to receive a cash  payment  equal to
$20.50 per share without interest, or $339.2 million.
     As of June 30,  1999,  the  Corporation  operated  its  banking  activities
primarily under three  charters:  Bank of America NT&SA,  NationsBank,  N.A. and
Bank of America,  N.A. (USA). On March 31, 1999,  NationsBank of Delaware,  N.A.
merged  with and into  Bank of  America,  N.A.  (USA),  an  Arizona  corporation
(formerly  known as Bank of America  National  Association),  which operates the
Corporation's  credit card business.  On April 1, 1999, the mortgage business of
BankAmerica  transferred to NationsBanc Mortgage Corporation,  which changed its
name to Bank of America Mortgage.  On April 8, 1999, the Corporation merged Bank
of America Texas, N.A. into NationsBank, N.A. On July 5, 1999, NationsBank, N.A.
changed its name to Bank of America,  N.A.  On July 23,  1999,  Bank of America,
N.A. merged into Bank of America NT&SA,  and the surviving entity of that merger
changed its name to Bank of America,  N.A. The  Corporation  expects to continue
the  consolidation  of other banking  subsidiaries  (other than Bank of America,
N.A. (USA)) throughout the remainder of 1999.

Note Three - Trading Account Assets and Liabilities
     The fair value of the components of trading  account assets and liabilities
on June 30, 1999 and  December  31, 1998 and the average  fair value for the six
months ended June 30, 1999 were:
<TABLE>
<CAPTION>
                                                                                                          Average for
                                                                                                            the Six
                                                                           June 30     December 31       Months Ended
(Dollars in Millions)                                                       1999          1998           June 30, 1999
- -------------------------------------------------------------------------------------------------------------------------
<S>                                                                            <C>           <C>             <C>
Securities owned:
    U.S. Treasury securities                                                   $7,182        $7,854          $7,789
    Securities of other U.S. Government agencies and corporations               1,598           524           1,036
    Certificates of deposit, bankers' acceptances and commercial paper          2,490         2,723           2,464
    Corporate debt                                                              2,949         1,666           3,012
    Foreign sovereign debt                                                      9,751        11,774          11,523
    Mortgage-backed securities                                                  4,028         7,489           7,260
    Other securities                                                            7,429         7,572           7,396
- -------------------------------------------------------------------------------------------------------------------------
        Total trading account assets                                          $35,427      $ 39,602         $40,480
=========================================================================================================================

Short sales:
    U.S. Treasury securities                                                  $12,982       $10,880         $10,510
    Corporate debt                                                                399            82             193
    Foreign sovereign debt                                                      1,828         3,166             819
    Other securities                                                            1,185            42           1,911
- -------------------------------------------------------------------------------------------------------------------------
        Total trading account liabilities                                     $16,394       $14,170         $13,433
=========================================================================================================================
</TABLE>


     See  Note  Six of the  consolidated  financial  statements  on  page 12 for
additional information on derivative-dealer positions, including credit risk.

                                        8

<PAGE>


Note Four - Loans and Leases

         Loans and leases on June 30, 1999 and December 31, 1998 were:
<TABLE>
<CAPTION>

                                                June 30, 1999                  December 31, 1998
                                          ---------------------------------------------------------
(Dollars in Millions)                        Amount       Percent         Amount       Percent
- ---------------------------------------------------------------------------------------------------
<S>                                            <C>             <C>          <C>             <C>
Commercial - domestic                          $136,650        37.5 %       $137,422        38.5 %
Commercial - foreign                             30,459         8.4           31,495         8.8
Commercial real estate - domestic                25,068         6.9           26,912         7.5
Commercial real estate - foreign                    297          .1              301          .1
- ---------------------------------------------------------------------------------------------------
     Total commercial                           192,474        52.9          196,130        54.9
- ---------------------------------------------------------------------------------------------------
Residential mortgage                             79,752        21.9           73,608        20.6
Home equity lines                                16,018         4.4           15,653         4.4
Direct/Indirect consumer                         42,324        11.7           40,510        11.3
Consumer finance                                 19,171         5.3           15,400         4.3
Bankcard                                         10,098         2.8           12,425         3.5
Foreign consumer                                  3,744         1.0            3,602         1.0
- ---------------------------------------------------------------------------------------------------
     Total consumer                             171,107        47.1          161,198        45.1
- ---------------------------------------------------------------------------------------------------
          Total loans and leases               $363,581       100.0 %       $357,328       100.0 %
===================================================================================================
</TABLE>


     The table below  summarizes  the changes in the allowance for credit losses
on loans and leases for the three  months and six months ended June 30, 1999 and
1998:
<TABLE>
<CAPTION>

                                                                           Three Months                  Six Months
                                                                           Ended June 30               Ended June 30
                                                                   --------------------------------------------------------
(Dollars in Millions)                                                1999             1998         1999            1998
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>              <C>          <C>             <C>
Balance, beginning of period                                         $ 7,123          $ 6,763      $ 7,122         $ 6,778
- ---------------------------------------------------------------------------------------------------------------------------
Loans and leases charged off                                            (672)            (649)      (1,338)         (1,328)
Recoveries of loans and leases previously charged off                    152              144          299             307
- ---------------------------------------------------------------------------------------------------------------------------
     Net charge-offs                                                    (520)            (505)      (1,039)         (1,021)
Provision for credit losses                                              510              495        1,020           1,005
Other, net                                                               (17)             (22)          (7)            (31)
- ---------------------------------------------------------------------------------------------------------------------------
     Balance on June 30                                              $ 7,096          $ 6,731      $ 7,096         $ 6,731
===========================================================================================================================
</TABLE>


     The following table presents the recorded investment in specific loans that
were considered impaired on June 30, 1999 and December 31, 1998.
<TABLE>
<CAPTION>

(Dollars in Millions)                              June 30, 1999      December 31, 1998
- ----------------------------------------------------------------------------------------
<S>                                                         <C>                  <C>
Commercial - domestic                                       $1,100                $ 796
Commercial - foreign                                           487                  314
Commercial real estate - domestic                              494                  554
- ----------------------------------------------------------------------------------------
     Total commercial                                       $2,081               $1,664
========================================================================================
</TABLE>


     A loan is  considered  impaired  when,  based on  current  information  and
events,  it is  probable  that the  Corporation  will be unable to  collect  all
amounts due,  including  principal  and interest,  according to the  contractual
terms of the agreement. Once a loan has been identified as impaired,  management
measures  impairment  in  accordance  with  Statement  of  Financial  Accounting

                                        9

<PAGE>

Standards  No. 114,  "Accounting  by Creditors  for  Impairment of a Loan" (SFAS
114).  Impaired  loans  are  measured  based on the  present  value of  payments
expected to be received,  observable market prices, or for loans that are solely
dependent on the  collateral  for  repayment,  the  estimated  fair value of the
collateral.  If the recorded investment in impaired loans  exceeds the measure
of estimated fair value, a valuation  allowance is established as a component of
the allowance for credit losses.
     On June 30, 1999 and  December  31, 1998,  nonperforming  loans,  including
certain loans which are considered to be impaired, totaled $2.8 billion and $2.5
billion,  respectively.  Foreclosed properties amounted to $258 million and $282
million on June 30, 1999 and December 31, 1998, respectively.


Note Five - Debt

     In the second  quarter of 1999,  the  Corporation  issued  $2.2  billion in
senior and  subordinated  long-term debt,  with maturities  ranging from 2002 to
2039. Of the $2.2 billion  issued,  $1.7 billion was converted  from fixed rates
ranging  from 5.75 percent to 7.25 percent to floating  rates  through  interest
rate swaps at spreads  ranging from zero to 29 basis points over the three-month
London InterBank Offered Rate (LIBOR). The remaining $440 million of debt issued
bears interest at spreads ranging from five basis points below three-month LIBOR
to 20 basis points over  three-month  LIBOR,  and at spreads equal to five basis
points below one-month LIBOR .
     Bank of  America,  N.A.  maintains  a program to offer up to $35 billion of
bank notes from time to time with fixed or floating  rates and  maturities  of 7
days or more from date of issue.  On June 30,  1999  there were  short-term  and
long-term  bank notes  outstanding  under  current and former  programs of $11.3
billion and $10.4 billion, respectively.
     Since  October  1996,  the  Corporation  has formed  thirteen  wholly-owned
grantor trusts to issue trust  preferred  securities to the public.  The grantor
trusts  invested the  proceeds of such trust  preferred  securities  into junior
subordinated notes of the Corporation. Certain of the trust preferred securities
were issued at a discount. Such trust preferred securities may be redeemed prior
to  maturity  at the option of the  Corporation.  The sole assets of each of the
grantor  trusts are the Junior  Subordinated  Deferrable  Interest  Notes of the
Corporation  (the  Notes)  held  by  such  grantor  trusts.  The  terms  of  the
outstanding  trust  preferred  securities  at June 30,  1999 are  summarized  as
follows:

                                        10

<PAGE>


<TABLE>
<CAPTION>
                                                  Aggregate                       Per
                                                  Principal      Aggregate       Annum
                                                  Amount of      Principal      Interest            Stated
                                               Trust Preferred   Amount of      Rate of           Maturity of
(Dollars in Millions)            Issued          Securities      the Notes     the Notes           the Notes
- -----------------------------------------------------------------------------------------------------------------
<S>                         <C>                           <C>           <C>       <C>          <C>
NationsBank
Capital Trust I             December 1996                 $600          $619          7.84 %   December 2026
Capital Trust II            December 1996                  365           376          7.83     December 2026
Capital Trust III           February 1997                  500           516      3-mo. LIBOR  January 2027
                                                                                   +55 bps
Capital Trust IV            April 1997                     500           516          8.25     April 2027

BankAmerica
Institutional Capital A     November 1996                  450           464          8.07     December 2026
Institutional Capital B     November 1996                  300           309          7.70     December 2026
Capital I                   December 1996                  300           309          7.75     December 2026
Capital II                  December 1996                  450           464          8.00     December 2026
Capital III                 January 1997                   400           412   3-mo. LIBOR     January 2027
                                                                                   +57 bps
Capital IV                  February 1998                  350           361          7.00     March 2028

Barnett
Capital I                   November 1996                  300           309          8.06     December 2026
Capital II                  December 1996                  200           206          7.95     December 2026
Capital III                 January 1997                   250           258   3-mo. LIBOR     February 2027
                                                                                 +62.5 bps
- ------------------------------------------------------------------------------
Total                                                   $4,965        $5,119
==============================================================================
</TABLE>

     For additional information on trust preferred securities,  see Note Nine of
the Corporation's 1998 Annual Report on Form 10-K on pages 71-72.
      At June 30, 1999, the  Corporation  had commercial  paper back-up lines of
credit totaling $1.1 billion,  of which $669 million expires in October 1999 and
$479 million  expires in October 2002. In addition,  the  Corporation had a $1.6
billion line of credit which expires in May 2001.  At June 30, 1999,  there were
no amounts outstanding under these credit facilities.  These lines are supported
by fees paid to unaffiliated banks.
     As  of  June  30,  1999,  the   Corporation  had  the  authority  to  issue
approximately  $4.7 billion of  corporate  debt and other  securities  under its
existing shelf registration statement. On July 22, 1999, the Corporation filed a
shelf registration statement for the issuance of $15.0 billion of corporate debt
and other  securities.  The SEC  declared the shelf  registration  statement
effective as of August 5, 1999.
     Under a joint Euro  medium-term  note program,  the Corporation and Bank of
America,  N.A. may offer an aggregate of $15.0 billion of senior  long-term debt
or, in the case of the Corporation, subordinated notes exclusively to non-United
States residents.  The notes bear interest at fixed or floating rates and may be
denominated in U.S. dollars or foreign currencies.  The Corporation uses foreign
currency contracts to convert certain foreign-denominated debt into the economic
equivalent  of U.S.  dollars.  On June 30,  1999,  $3.9  billion  of notes  were
outstanding  under this  program.  On June 30, 1999,  $3.5 billion of notes were
outstanding  under the former  BankAmerica Euro medium-term note program,  which
was  terminated  in  connection  with  the  Merger.  As of July  30,  1999,  the
Corporation and Bank of America,  N.A. had the authority to issue  approximately
$10.6 billion in the aggregate of debt securities under the current program.
     In the second quarter of 1999, Bank of America, N.A. issued $2.5 billion in
senior  long-term  bank notes,  with  maturities  in 2000 and 2001.  Of the $2.5
billion  issued,  $1.52  billion bears  interest at floating  rates with spreads
ranging from 284 to 285 basis points below the prime rate. Of the remaining $1.0

                                        11

<PAGE>


billion,  $783 million  bears  interest at spreads  ranging from two to 15 basis
points  above  three-month  LIBOR,  and $188 million was issued with fixed rates
ranging from 5.19 percent to 5.64 percent which were converted to floating rates
through  interest rate swaps at spreads ranging from 11 to 13 basis points below
three-month  LIBOR.  During the second quarter of 1999, Bank of America,  F.S.B.
received  advances from the Federal Home Loan Bank  totaling $208 million,  with
maturities  ranging from 2004 to 2029.  Of the $208  million in  advances,  $200
million  bears interest at a floating rate of one basis point below  three-month
LIBOR.  The remaining $8 million bears interest at fixed rates ranging from 6.06
percent to 6.56 percent.
     From July 1, 1999, through August 13, 1999, Bank of America, N.A. issued
$650 million of long-term bank notes.
     From July 1, 1999, through August 13, 1999, the Corporation issued $476
million of long-term debt.
     On  May  25,  1999,  Main  Place  Funding,   LLC  issued  $1.5  billion  in
Mortgage-Backed Bonds due May 28, 2002. The bonds were issued at a floating rate
of 12 basis points above three-month LIBOR.

Note Six - Commitments and Contingencies

Credit Extension Commitments
     The Corporation  enters into commitments to extend credit,  standby letters
of credit and  commercial  letters of credit to meet the financing  needs of its
customers.   The   commitments   shown  below  have  been   reduced  by  amounts
collateralized by cash and amounts participated to other financial institutions.
The following summarizes outstanding commitments to extend credit:
<TABLE>
<CAPTION>

                                                                  June 30            December 31
(Dollars in Millions)                                              1999                 1998
- --------------------------------------------------------------------------------------------------
<S>                                                                 <C>               <C>
Credit card commitments                                             $   65,621        $    67,018
Other loan commitments                                                 241,938            234,453
Standby letters of credit and financial guarantees                      31,685             33,311
Commercial letters of credit                                             4,159              3,035


</TABLE>





Derivatives

Credit Risk Associated with Derivative-Dealer Activities
     The  table on page 13 presents the notional or contract amounts on June 30,
1999 and December 31, 1998 and the credit risk amounts (the net replacement cost
of  contracts  in  a  gain  position)  of  the  Corporation's  derivative-dealer
positions  which are primarily  executed in the  over-the-counter  market.  This
table should be read in conjunction with the Off-Balance  Sheet section on pages
29 through 33 and Note Eleven of the  Corporation's  1998 Annual  Report on Form
10-K. The notional or contract amounts indicate the total volume of transactions
and significantly  exceed the amount of the Corporation's  credit or market risk
associated with these  instruments.  Credit risk associated with  derivatives is
measured as the net replacement cost should the counterparties with contracts in
a gain position to the Corporation completely fail to perform under the terms of
those contracts and any collateral  underlying the contracts  proves to be of no
value.  The credit risk  presented in the following  table does not consider the
value of any collateral,  but generally takes into  consideration the effects of
legally enforceable master netting agreements.

                                        12


<PAGE>


<TABLE>
<CAPTION>
    Derivative-Dealer Positions


    (Dollars in Millions)                               June 30, 1999             December 31, 1998
    ------------------------------------------------------------------------------------------------------
                                                  Contract/        Credit       Contract/      Credit
                                                  Notional          Risk        Notional        Risk
    ------------------------------------------------------------------------------------------------------
    <S>                                              <C>               <C>       <C>              <C>
    Interest rate contracts:
         Swaps                                       $1,860,051        $5,053    $1,539,862       $ 5,470
         Futures and forwards                           819,963           210       808,284           290
         Written options                                482,246             -       494,608             -
         Purchased options                              545,940         1,168       615,492         2,125
    Foreign exchange contracts:
         Swaps                                           37,941         1,466        37,357         1,403
         Spot, futures and forwards                     564,455         3,064       623,977         5,136
         Written options                                 43,285             -        56,287             -
         Purchased options                               39,208         1,115        53,426           703
    Commodity and other contracts:
         Swaps                                           10,220           513         5,685           370
         Futures and forwards                            26,324             -         5,292             -
         Written options                                 27,010             -        22,382             -
         Purchased options                               29,222         1,552        22,134           989
    ------------------------------------------------------------------------------------------------------
              Total before cross product netting                       14,141                      16,486
              Cross product netting                                       314                       1,274
    ------------------------------------------------------------------------------------------------------
                Net replacement cost                                  $13,827                     $15,212
    ======================================================================================================
</TABLE>

       The table above includes both long and short derivative-dealer positions.
The average fair value of derivative-dealer assets for the six months ended June
30,  1999 and for year  ended  December  31,  1998 was $14.7  billion  and $14.3
billion,  respectively.  The average fair value of derivative-dealer liabilities
for the six months ended June 30, 1999 and for the year ended  December 31, 1998
was  $15.1  billion  and  $13.3  billion,   respectively.   The  fair  value  of
derivative-dealer  assets  at June 30,  1999 and  December  31,  1998 was  $13.8
billion and $16.4  billion,  respectively.  The fair value of  derivative-dealer
liabilities  at June 30, 1999 and December 31, 1998 was $13.5  billion and $16.8
billion, respectively.
     The Corporation uses credit  derivatives to diversify credit risk and lower
its risk  portfolio  by  transferring  the exposure of an  underlying  credit to
another  counterparty.  The Corporation also uses credit derivatives to generate
revenue by taking on exposure to  underlying  credits.  On the client side,  the
Corporation  provides credit derivatives to sophisticated  customers who wish to
hedge  existing  credit  exposures  or take on  additional  credit  exposure  to
generate revenue.  The majority of the Corporation's credit derivative positions
consist of credit default swaps and total return swaps.  As of June 30, 1999 and
December 31, 1998, the  Corporation  had a notional  amount of $14.6 billion and
$16.9 billion, respectively, in credit derivatives.

Asset and Liability Management (ALM) Activities
     The  table on page 14 outlines the  notional  amount and fair value of the
Corporation's  ALM contracts on June 30, 1999 and December 31, 1998.  This table
should be read in  conjunction  with the  Off-Balance  Sheet section on pages 29
through 33 and Note Eleven of the Corporation's 1998 Annual Report on Form 10-K.

                                        13

<PAGE>


<TABLE>
<CAPTION>
                                                     June 30, 1999                December 31, 1998
                                              ------------------------------------------------------------
                                                Notional         Fair          Notional          Fair
(Dollars in Millions)                            Amount          Value          Amount           Value
- ----------------------------------------------------------------------------------------------------------
<S>                                                <C>               <C>            <C>           <C>
Interest rate contracts:
     Receive fixed swaps                           $68,064           $(543)         $60,450       $ 1,958
     Pay fixed swaps                                24,450            (263)          25,770        (1,006)
- ----------------------------------------------------------------------------------------------------------
          Net receive fixed                         43,614            (806)          34,680           952
     Basis swaps                                     8,444              (5)           7,736           (10)
- ----------------------------------------------------------------------------------------------------------
          Total net swap position                   52,058            (811)          42,416           942
     Futures and forward contracts                       -               -            6,348             2
     Option products                                32,291             (20)          26,836           (46)
- ----------------------------------------------------------------------------------------------------------
          Total interest rate contracts(1)                           $(831)                          $898
==========================================================================================================
(1)  Not meaningful to sum notional amounts of different off-balance sheet products.

</TABLE>

When-Issued Securities
     On June 30, 1999,  the  Corporation  had  commitments  to purchase and sell
when-issued  securities of $15.4  billion and $17.9  billion,  respectively.  On
December  31,  1998,  the  Corporation  had  commitments  to  purchase  and sell
when-issued securities of $1.3 billion and $2.4 billion, respectively.

Litigation
     In the ordinary course of business,  the  Corporation and its  subsidiaries
are  routinely  defendants  in or parties to a number of pending and  threatened
legal actions and  proceedings,  including  actions brought on behalf of various
classes of claimants.  In certain of these actions and  proceedings  substantial
money damages are asserted  against the  Corporation  and its  subsidiaries  and
certain of these  actions and  proceedings  are based on alleged  violations  of
consumer protection, securities, environmental, banking and other laws.
     The  Corporation and certain present and former officers and directors have
been named as defendants in a number of actions filed in several federal courts
that have been  consolidated  for pretrial  purposes before a Missouri  federal
court. The amended complaint in the consolidated actions alleges,  among other
things, that the defendants failed to disclose material facts about
BankAmerica's  losses relating to D.E.  Shaw & Co.,  L.P.  until  mid-October
1998, in violation of various provisions of federal and state laws. The amended
complaint also alleges that the proxy  statement-prospectus  of August 4, 1998,
falsely stated that the Merger  would be one of equals  and  alleges a scheme to
have  NationsBank  gain control  over the newly merged  entity. The Missouri
federal court has  certified  classes  consisting  generally of persons who were
shareholders  of  NationsBank  or  BankAmerica  on September  30, 1998,  or were
entitled to vote on the Merger,  or who purchased or acquired  securities of the
Corporation  or its  predecessors  between  August 4, 1998 and October 13, 1998.
Similar   uncertified  class  actions   (including  one  limited  to  California
residents)  are pending in California  state court,  alleging  violations of the
California  Corporations Code and other state laws. The Corporation believes the
actions lack merit and will defend them  vigorously.  The amount of any ultimate
exposure cannot be determined with certainty at this time.
     Management  believes that the actions and  proceedings  and the losses,  if
any,  resulting  from the final  outcome  thereof,  will not be  material in the
aggregate to the Corporation's financial position or results of operations.

Note Seven - Stock Repurchase Program

       On June 23, 1999,  the  Corporation's  Board of Directors  authorized the
repurchase of up to 130 million shares of the  Corporation's  common stock at an
aggregate  cost of up to $10.0 billion. At June 30, 1999, the  Corporation
had repurchased 25 million shares of its common stock under an accelerated share
repurchase program,  which reduced  shareholders' equity by $1.7 billion. Upon
final  settlement, the average  per-share  price of this accelerated share

                                        14

<PAGE>

repurchase was $72.63.  The remaining  buyback authority for common  stock under
the current program totaled $8.3 billion at June 30, 1999.

Note Eight - Business Segment Information

     Management  reports the results of  operations of the  Corporation  through
four business segments:  Consumer Banking,  which provides  comprehensive retail
banking services to individuals and small businesses  through multiple  delivery
channels;  Commercial Banking, which provides a wide range of commercial banking
services  for  businesses  with annual  revenues of up to $500  million;  Global
Corporate and Investment Banking,  which provides a broad array of financial and
investment  banking products such as  capital-raising  products,  trade finance,
treasury management, capital markets and financial advisory services to domestic
and international corporations,  financial institutions and government entities;
and  Principal  Investing and Asset  Management,  which  includes  direct equity
investments in businesses and investments in general partnership funds, provides
asset management,  banking and trust services for high net worth clients both in
the U.S. and internationally through its Private Bank, provides full service and
discount brokerage,  investment advisory and investment  management,  as well as
advisory services for the Corporation's affiliated family of mutual funds.
     The  following  table  includes  revenue and net income for the six months
ended June 30, 1999 and 1998,  and total assets as of June 30, 1999 and 1998 for
each business segment:
<TABLE>
<CAPTION>
                                                 Revenue           Net Income        Total Assets
(Dollars in Millions)                         1999      1998      1999     1998     1999      1998
- ------------------------------------------------------------------------------------------------------
<S>                                            <C>       <C>      <C>      <C>    <C>        <C>
Consumer Banking                               $8,864    $9,242   $1,851   $1,856 $272,966   $259,533
Commercial Banking                              1,483     1,499      417      516   61,092     63,893
Global Corporate and Investment Banking         4,174     4,217    1,072      918  218,076    217,665
Principal Investing and Asset Management        1,318     1,334      392      367   23,589     21,361
- ------------------------------------------------------------------------------------------------------
   Total                                      $15,839   $16,292   $3,732   $3,657 $575,723   $562,452
======================================================================================================




</TABLE>

  There were no material  intersegment revenues between the four business
  segments.

A reconciliation of the total of the   segments'   net  income  to
consolidated  net income follows:

<TABLE>
<CAPTION>

                                                  Six Months Ended June 30
(Dollars in Millions)                                 1999         1998
- ---------------------------------------------------------------------------
<S>                                                  <C>            <C>
Segments' net income                                 $3,732         $3,657
Adjustments, net of taxes:
     Gains on sales of securities                       109            205
     Gains on sales of subsidiary companies               -             44
     Merger-related items                              (145)          (365)
     Earnings associated with unassigned capital        135             62
     Other                                               (2)            26
- ---------------------------------------------------------------------------
          Consolidated net income                    $3,829         $3,629
===========================================================================



</TABLE>

                                        15

<PAGE>
Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
FINANCIAL CONDITION
- --------------------------------------------------------------------------------

     On September 25, 1998, BankAmerica  Corporation  reincorporated in Delaware
and on September 30, 1998, NationsBank  Corporation  (NationsBank) completed its
merger with the former  BankAmerica  Corporation  (BankAmerica)  and changed its
name to "BankAmerica  Corporation".  On April 28, 1999, BankAmerica  Corporation
changed its name to Bank of America Corporation (the Corporation).  In addition,
on January 9, 1998,  the  Corporation  completed its merger with Barnett  Banks,
Inc. (Barnett). The BankAmerica and Barnett mergers were each accounted for as a
pooling of  interests  and,  accordingly,  all  financial  information  has been
restated for all periods presented.
     This report on Form 10-Q contains certain  forward-looking  statements that
are subject to risks and uncertainties and include information about possible or
assumed  future  results of  operations.  Many possible  events or factors could
affect the future  financial  results and performance of the  Corporation.  This
could cause results or performance to differ  materially from those expressed in
our  forward-looking  statements.   Words  such  as  "expects",   "anticipates",
"believes",  "estimates", variations of such words and other similar expressions
are intended to identify such forward-looking  statements.  These statements are
not guarantees of future  performance and involve  certain risks,  uncertainties
and assumptions which are difficult to predict.  Therefore,  actual outcomes and
results  may differ  materially  from what is  expressed  or  forecasted  in, or
implied by, such forward-looking  statements.  Readers of the Corporation's Form
10-Q  should  not rely  solely  on the  forward-looking  statements  and  should
consider all uncertainties  and risks discussed  throughout this report, as well
as those  discussed in the  Corporation's  1998 Annual Report on Form 10-K filed
March 22, 1999. These statements are representative only on the date hereof, and
the  Corporation   undertakes  no  obligation  to  update  any   forward-looking
statements made.
     The possible  events or factors  include the following:  the  Corporation's
loan  growth  is   dependent  on  economic   conditions,   as  well  as  various
discretionary  factors,  such as  decisions  to  securitize,  sell,  or purchase
certain  loans or loan  portfolios;  syndications  or  participations  of loans;
retention  of  residential  mortgage  loans;  and the  management  of  borrower,
industry,  product  and  geographic  concentrations  and  the  mix of  the  loan
portfolio.  The rate of  charge-offs  and  provision  expense can be affected by
local, regional and international economic and market conditions, concentrations
of borrowers, industries, products and geographic locations, the mix of the loan
portfolio and  management's  judgments  regarding the  collectibility  of loans.
Liquidity  requirements  may  change as a result of  fluctuations  in assets and
liabilities and off-balance  sheet exposures,  which will impact the capital and
debt  financing  needs  of the  Corporation  and  the  mix of  funding  sources.
Decisions to purchase,  hold or sell  securities are also dependent on liquidity
requirements  and  market  volatility,  as  well as on-  and  off-balance  sheet
positions.  Factors that may impact  interest rate risk include local,  regional
and international economic conditions,  levels, mix, maturities, yields or rates
of assets and  liabilities,  utilization  and  effectiveness  of  interest  rate
contracts  and the  wholesale  and retail  funding  sources of the  Corporation.
Factors  that may cause  actual  noninterest  expense to differ  from  estimates
include the ability of third  parties  with whom the  Corporation  has  business
relationships to fully accommodate  uncertainties  relating to the Corporation's
efforts to prepare its technology systems and non-information technology systems
for the Year 2000,  as well as  uncertainties  relating  to the ability of third
parties with whom the Corporation has business relationships to address the Year
2000 issue in a timely and adequate  manner.  The Corporation is also exposed to
the potential of losses arising from adverse  changes in market rates and prices
which  can  adversely  impact  the  value  of  financial   products,   including
securities,  loans, deposits, debt and derivative financial instruments, such as
futures,  forwards,  swaps, options and other financial instruments with similar
characteristics.
     In addition, the banking industry in general is subject to various monetary
and fiscal  policies and  regulations,  which  include  those  determined by the
Federal  Reserve Board,  the Office of the  Comptroller  of the Currency  (OCC),
Federal Deposit Insurance Corporation, state regulators and the Office of Thrift
Supervision,  which  policies and  regulations  could  affect the  Corporation's
results.  Other  factors  that may  cause  actual  results  to  differ  from the
forward-looking statements include the following:  competition with other local,

                                        16

<PAGE>

regional and international banks,  savings and loan associations,  credit unions
and other nonbank  financial  institutions,  such as investment  banking  firms,
investment   advisory  firms,   brokerage  firms,  mutual  funds  and  insurance
companies,  as well as other entities which offer  financial  services,  located
both within and outside the United States;  interest  rate,  market and monetary
fluctuations;  inflation;  market  volatility;  general economic  conditions and
economic  conditions  in the  geographic  regions  and  industries  in which the
Corporation  operates;   introduction  and  acceptance  of  new  banking-related
products,  services  and  enhancements;  fee  pricing  strategies,  mergers  and
acquisitions and their integration into the Corporation and management's ability
to manage these and other risks.


Earnings Review

     Table One presents a comparison of selected operating results for the three
months and six months ended June 30, 1999 and 1998.  Significant  changes in the
Corporation's  results of operations and financial position are discussed in the
sections that follow.
     Net income for the three months ended June 30, 1999  decreased 16.7 percent
to $1.9  billion  from $2.3  billion in the same  period of 1998.  Earnings  per
common  share and  diluted  earnings  per  common  share  were  $1.10 and $1.07,
respectively,  for the three months  ended June 30, 1999,  compared to $1.32 and
$1.28, respectively, in the comparable period of 1998. Operating net income (net
income  excluding  merger-related  charges)  for the  three  months  ended  June
30,1999,  was $2.1  billion as compared to $2.0  billion from the same period in
1998.  Operating  earnings per common share and diluted  operating  earnings per
common share were $1.18 and $1.15, respectively, for the three months ended June
30, 1999,  compared to $1.16 and $1.13 in the comparable period for 1998.
See Note Two of the consolidated  financial  statements on page 6 for additional
information on merger-related activity.
     Operating  net  income  for the six months  ended  June 30,  1999  remained
constant  at $4.0  billion as compared  to the six months  ended June 30,  1998.
Operating  earnings per common share and diluted  operating  earnings per common
share were $2.28 and $2.23, respectively, for the six months ended June 30, 1999
compared  to $2.30 and $2.23 in the  comparable  prior  year  period.  Including
merger-related  charges for the six months ended June 30, 1999 of $200  million,
net income  increased  5.5 percent to $3.8 billion from $3.6 billion for the six
months ended June 30, 1998,  which included net  merger-related  charges of $470
million. The earnings per common share and diluted earnings per common share for
the six months ended June 30, 1999 were $2.20 and $2.15, respectively,  compared
to $2.09 and $2.03 in the comparable prior year period.

Key performance highlights for the six months ended June 30, 1999 were:
o    Taxable-equivalent  net  interest  income for the six months ended June 30,
     1999 remained  constant at $9.3 billion as compared to the six months ended
     June 30, 1998. The net interest yield decreased to 3.55 percent for the six
     months  ended June 30,  1999  compared  to 3.81  percent for the six months
     ended  June 30,  1998 due  primarily  to higher  levels  of  lower-yielding
     investment securities.
o    The  provision  for credit  losses for the six months  ended June 30,  1999
     remained  constant at $1.0  billion as compared to the same period in 1998.
     Net  charge-offs  for the six months ended June 30, 1999  remained  flat at
     $1.0 billion in comparison to the same period in 1998. Net charge-offs as a
     percentage  of average  loans and leases  decreased to 0.58 percent for the
     six months ended June 30, 1999  compared to 0.60 percent for the six months
     ended June 30, 1998. Higher total commercial net charge-offs were offset by
     lower net charge-offs in the consumer loan portfolio.  Nonperforming assets
     on June 30, 1999 were $3.1 billion compared to $2.8 billion at December 31,
     1998, the result of higher commercial nonperforming loans.
o    Noninterest income decreased 5.4 percent to $6.7 billion for the six months
     ended June 30, 1999  compared  to $7.1  billion in the same period of 1998.
     This  decrease was  primarily  attributable  to lower levels of  investment
     banking income,  mortgage  servicing income and other income.  The decrease

                                        17


<PAGE>

     was  partially  offset by higher  levels of  income  from  trading  account
     profits and fees, credit card income and deposit account service charges.
o    Other noninterest expense decreased 5.9 percent to $8.9 billion for the six
     months  ended June 30,  1999  compared  to $9.5  billion for the six months
     ended June 30, 1998.  This  decrease  was  attributable  to  merger-related
     savings resulting in lower levels of personnel expense,  professional fees,
     other general operating expense and general administrative expense.
o    Cash basis ratios, which measure operating  performance  excluding goodwill
     and other intangible assets and the related amortization expense,  improved
     with cash basis diluted earnings per common share increasing by 4.8 percent
     to $2.40 for the six months  ended June 30, 1999  compared to $2.29 for the
     same  period a year  ago.  Excluding  merger-related  charges,  cash  basis
     diluted  earnings  per common share were $2.48 and $2.49 for the six months
     ended June 30, 1999 and 1998,  respectively.  For the six months ended June
     30, 1999, return on average tangible common  shareholders' equity excluding
     merger-related charges decreased to 27.97 percent compared to 31.88 percent
     for the same period in 1998. Including  merger-related  charges, the return
     on average tangible common shareholders' equity was 27.05 percent and 29.25
     percent for the six months ended June 30, 1999 and 1998, respectively.
o    The cash basis efficiency ratio excluding  merger-related charges was 52.71
     percent for the six months ended June 30, 1999, an improvement of 208 basis
     points  from the same  period in 1998,  primarily  due to the $561  million
     decrease in other  noninterest  expense  for the six months  ended June 30,
     1999.




                                        18

<PAGE>
<TABLE>
<CAPTION>
   Table One
   Selected Operating Results

                                                                         Three Months                    Six Months
                                                                          Ended June                    Ended June 30
                                                                  -------------------------------------------------------
   (Dollars in Millions, Except Per-Share Information)                1999           1998           1999         1998
   ----------------------------------------------------------------------------------------------------------------------
   <S>                                                                    <C>           <C>           <C>          <C>
   Income Statement
      Interest income                                                  $ 9,206       $ 9,637       $ 18,407     $ 19,342
      Interest expense                                                   4,594         5,011          9,195       10,097
      Net interest income                                                4,612         4,626          9,212        9,245
      Net interest income (taxable-equivalent)                           4,663         4,668          9,308        9,327
      Provision for credit losses                                          510           495          1,020        1,005
      Gains on sales of securities                                          52           120            182          333
      Noninterest income                                                 3,522         3,636          6,745        7,129
      Merger-related charges, net                                          200          (430)           200          470
      Other noninterest expense                                          4,457         4,767          8,910        9,471
      Income before income taxes                                         3,019         3,550          6,009        5,761
      Income tax expense                                                 1,104         1,252          2,180        2,132
      Net income                                                         1,915         2,298          3,829        3,629
      Net income available to common shareholders                        1,914         2,287          3,826        3,607
      Net income (excluding merger-related charges)                      2,060         2,021          3,974        3,994
      Average common shares issued and outstanding (in thousands)    1,743,503     1,732,168      1,740,549    1,728,353
   Per common share data
      Earnings                                                         $  1.10       $  1.32        $  2.20      $  2.09
      Earnings (excluding merger-related charges)                         1.18          1.16           2.28         2.30
      Diluted earnings                                                    1.07          1.28           2.15         2.03
      Diluted earnings (excluding merger-related charges)                 1.15          1.13           2.23         2.23
      Cash dividends paid                                                  .45           .38            .90          .76
      Shareholders' equity (period-end)                                  26.73         26.88          26.73        26.88
   Balance Sheet (period-end)
      Total loans and leases                                           363,581       344,358        363,581      344,358
      Total assets                                                     614,102       571,890        614,102      571,890
      Total deposits                                                   339,045       347,877        339,045      347,877
      Long-term debt                                                    55,059        45,102         55,059       45,102
      Common shareholders' equity                                       45,551        46,646         45,551       46,646
      Total shareholders' equity                                        45,631        46,709         45,631       46,709
   Performance ratios
      Return on average assets                                            1.25  %       1.61  %        1.26  %      1.27  %
      Return on average assets (excluding merger-related charges)         1.34          1.41           1.31         1.40
      Return on average common shareholders' equity                      16.40         20.76          16.59        16.69
      Return on average common shareholders' equity
           (excluding merger-related charges)                            17.64         18.24          17.22        18.38
      Efficiency ratio (excluding merger-related charges)                54.44         57.38          55.49        57.55
      Total equity to total assets (period-end)                           7.43          8.17           7.43         8.17
      Total average equity to total average assets                        7.62          7.82           7.61         7.68
      Dividend payout ratio                                              41.07         26.24          40.98        33.21
   Risk-based capital ratios (period-end) (1)
      Tier 1 capital                                                      7.38          7.32           7.38         7.32
      Total capital                                                      11.09         11.77          11.09        11.77
      Leverage ratio                                                      6.34          6.21           6.34         6.21
   Cash basis financial data (2)
      Earnings per common share                                        $  1.23       $  1.45        $  2.45      $  2.35
      Earnings per common share (excluding merger-related charges)        1.31          1.29           2.54         2.56
      Diluted earnings per common share                                   1.20          1.41           2.40         2.29
      Diluted earnings per common share
           (excluding merger-related charges)                             1.28          1.25           2.48         2.49
      Return on average tangible assets                                   1.43  %       1.81  %        1.44  %      1.47  %
      Return on average tangible assets
          (excluding merger-related charges)                              1.53          1.61           1.49         1.60
      Return on average tangible common shareholders' equity             26.68         35.10          27.05        29.25
      Return on average tangible common shareholders' equity
          (excluding merger-related charges)                             28.49         31.23          27.97        31.88
      Efficiency ratio (excluding merger-related charges)                51.70         54.65          52.71        54.79
      Ending tangible equity to tangible assets                           5.17          5.64           5.17         5.64
   Market price per share of common stock
       Closing                                                      $ 73  5/16    $ 76 11/16     $ 73  5/16   $ 76 11/16
       High                                                            76  1/8            85        76  1/8           85
       Low                                                             61  1/2      72  1/16        59  1/2      56  1/4

   (1) Ratios for 1998 have not been restated to reflect the impact of the BankAmerica merger.
   (2) Cash basis calculations exclude goodwill and other intangible assets and the related amortization expense.
</TABLE>

                                        19


<PAGE>


Business Segment Operations

     The  Corporation  provides  a  diversified  range of  banking  and  certain
nonbanking  financial  services and products  through its various  subsidiaries.
Management  reports the results of the  Corporation's  operations  through  four
business segments:  Consumer Banking,  Commercial Banking,  Global Corporate and
Investment Banking, and Principal Investing and Asset Management.
     The business segments  summarized in Table Two are primarily managed with a
focus on various performance  objectives including net income, return on average
equity and operating efficiency. These performance objectives are also presented
on a cash basis,  which  excludes  the impact of goodwill  and other  intangible
assets and related amortization expense. The net interest income of the business
segments  reflects the results of a funds transfer pricing process which derives
net interest  income by matching assets and  liabilities  with similar  interest
rate  sensitivity and maturity  characteristics.  Equity capital is allocated to
each business segment based on an assessment of its inherent risk.
     See Note  Eight of the  consolidated  financial  statements  on page 15 for
additional   business   segment   information,   including   adjustments  and  a
reconciliation to consolidated net income.

Consumer Banking
     The Consumer Banking segment provides comprehensive retail banking products
and services to individuals and small businesses through multiple delivery
channels including approximately 4,500 banking centers and 14,000 automated
teller machines (ATMs). These  banking centers and ATMs are located  principally
throughout  the Corporation's  franchise  and serve  approximately  30 million
households in 21 states and the District of Columbia. This segment also provides
specialized services such as the  origination  and servicing of residential
mortgage loans, issuance  and  servicing  of credit  cards,  direct  banking via
telephone and personal computer, student lending and certain insurance services.
The consumer finance  component  provides mortgage, home equity  and  automobile
loans to consumers,  retail finance programs to dealers and lease financing to
purchasers of new and used cars.
     Consumer Banking's earnings remained essentially  unchanged at $1.9 billion
for the six months ended June 30, 1999 compared to the six months ended June 30,
1998.  Taxable-equivalent  net  interest  income decreased  one percent  to $5.9
billion,  primarily  reflecting  the impact of  securitizations,  loan sales and
divestitures partially offset by average managed loan growth and reduced funding
costs  from  deposit  expense  management.   As  the  Corporation  continues  to
securitize  loans, its role becomes that of a servicer and the servicing income,
as well as the gains on  securitizations,  are reflected in noninterest  income.
Excluding the impact of securitizations,  acquisitions and divestitures, average
total  loans and leases for the six months  ended  June 30,  1999  increased  14
percent  over average  levels for the six months  ended June 30,  1998.  Average
total  deposits  for the six months  ended June 30, 1999 of $231.4  billion were
essentially  unchanged  compared to the six months ended June 30, 1998.  The net
interest yield increased one basis point for the six months ended June 30, 1999
to 5.02 percent.
     The  provision  for credit  losses of $664 million for the six months ended
June 30, 1999 remained essentially unchanged from the same period during 1998.
     Noninterest income in Consumer Banking declined nine percent to $3.0
billion for the six  months ended June 30, 1999 due to lower mortgage  servicing
and production fees and lower other income.  Mortgage  servicing and production
fees decreased  primarily due to higher amortization expense and lower valuation
of servicing rights partially offset by increased mortgage servicing fees.
     Noninterest expense decreased seven percent to $5.2 billion due to
reductions primarily in personnel  expense,  professional  fees,  other  general
operating expense and data processing  expense.  These decreases mainly reflect
successful merger-related  savings  efforts.  The  cash  basis  efficiency ratio
was 55.4 percent,  an  improvement of 200 basis points over the six months ended
June 30, 1998.  The  return on  tangible  equity  remained essentially unchanged
at 29 percent.

Commercial Banking
     The Commercial  Banking segment provides a wide range of commercial banking

                                        20

<PAGE>

services for  businesses  with annual  revenues of up to $500 million.  Services
provided  include  commercial  lending,  treasury and cash management  services,
asset-backed  lending  and  factoring.  Also  included  in this  segment are the
Corporation's  commercial finance operations which provide:  equipment loans and
leases, loans for debt restructuring,  mergers and working capital,  real estate
and health care financing and inventory financing to manufacturers, distributors
and dealers.
     Commercial  Banking's earnings decreased 19 percent to $417 million for the
six months ended June 30, 1999 compared to $516 million for the six months ended
June 30, 1998. Taxable-equivalent net interest income decreased $41 million from
the  comparable  period in 1998,  primarily  reflecting  lower yields on earning
assets. Commercial Banking's average managed loan and lease portfolio during the
six months ended June 30, 1999 increased  slightly to $56.7 billion  compared to
$55.8 billion during the same period of 1998.
     The  provision  for credit losses for the six months ended June 30, 1999 of
$88 million  increased  from $30 million for the six months ended June 30, 1998.
     Noninterest  income increased seven percent to $409 million over the six
months ended June 30, 1998 primarily due to increased revenue from investment
banking activities.
     Noninterest  expense for the period  increased  10 percent to $743  million
primarily due to an increase in other general operating expense.  The cash basis
efficiency  ratio  increased  500 basis  points to 46.9  percent.  The return on
tangible equity decreased to 24 percent from 27 percent.

Global Corporate and Investment Banking
     The Global Corporate and Investment  Banking segment provides a broad array
of financial and investment banking products such as  capital-raising  products,
trade finance, treasury management, investment banking, capital markets, leasing
and  financial  advisory  services to domestic and  international  corporations,
financial  institutions and government  entities.  Clients are supported through
offices in 37 countries in four distinct  geographic  regions:  U.S. and Canada;
Asia; Europe,  Middle East and Africa; and Latin America.  Products and services
provided include loan origination,  cash management,  foreign exchange, leasing,
leveraged finance,  project finance,  real estate,  senior bank debt, structured
finance and trade services.  The Global Corporate and Investment Banking segment
also provides commercial banking services for businesses with annual revenues of
$500 million or more. Through a separate subsidiary,  Banc of America Securities
LLC,  Global  Corporate  and  Investment  Banking  is a  primary  dealer of U.S.
Government Securities,  underwrites and makes markets in equity securities,  and
underwrites  and deals in high-grade and high-yield  corporate debt  securities,
commercial paper, mortgage-backed and asset-backed securities,  federal agencies
securities  and  municipal  securities.  Banc of  America  Securities  LLC  also
provides  correspondent  clearing services for other securities  broker/dealers,
offers traditional  brokerage service to high net worth individuals and provides
prime-brokerage   services.   Debt  and   equity   securities   research,   loan
syndications,  mergers and acquisitions advisory services and private placements
are also provided through Banc of America Securities LLC.  Additionally,  Global
Corporate and Investment Banking is a market maker in derivative  products which
include  swap  agreements,   option  contracts,  forward  settlement  contracts,
financial  futures,  and other  derivative  products in certain  interest  rate,
foreign exchange,  commodity and equity markets. In support of these activities,
Global  Corporate  and  Investment  Banking takes  positions in  securities  and
derivatives to support client demands and for its own account.
     Global  Corporate and Investment  Banking's net income increased 17 percent
to $1.1 billion for the six months ended June 30, 1999  compared to $918 million
for the six months ended June 30, 1998.  Taxable-equivalent  net interest income
for the six  months  ended June 30,  1999 decreased one percent to $1.9  billion
primarily due to the impact of lower rates and spread  compression  on loans and
deposits.  The average managed loan and lease  portfolio increased eight percent
to $113.6 billion for the six months ended June 30, 1999 compared to $105.6
billion for the six months ended June 30, 1998.
     The  provision for credit  losses  decreased  from $304 million for the six
months ended June 30, 1998 to $224 million during the same period of 1999. The
decrease is primarily attributable to financial problems in the Asian economies.
     Noninterest  income  for the six  months ended  June 30, 1999 declined one
percent to $2.3  billion  over the six months  ended June 30,  1998,  reflecting
lower principal  investment income,  brokerage income and other income partially

                                        21

<PAGE>

offset by an  increase in trading  account  profits  and fees.  The  decrease in
investment  banking fees and brokerage  income is partially  attributable to the
sale of the  investment  banking  operations of Robertson  Stephens in the third
quarter of 1998.
      Noninterest  expense decreased six percent,  due  primarily  to  decreased
personnel expense and other general operating expense. The cash basis efficiency
ratio  decreased to 53.2 percent for the six months ended June 30, 1999 compared
to 56.5 percent for the six months  ended June 30, 1998.  The return on tangible
equity increased three percent to 21 percent.

Principal Investing and Asset Management
     The  Principal  Investing  and  Asset  Management  segment  includes  Asset
Management which provides asset management,  banking and trust services for high
net worth clients both in the U.S. and internationally through its Private Bank.
In  addition,  this  segment  provides  full  service  and  discount  brokerage,
investment advisory and investment management,  as well as advisory services for
the  Corporation's  affiliated  family of mutual funds. The Principal  Investing
area includes direct equity investments in businesses and investments in general
partnership funds.
     Principal  Investing and Asset  Management  earned $392 million for the six
months  ended June 30, 1999  compared to $367  million for the six months  ended
June 30, 1998, an increase of seven percent.  Taxable-equivalent net interest
income for the six  months ended June 30,  1999  increased  nine percent to $247
million compared to $227  million  for the six months  ended June 30,  1998,
reflecting increased loan volumes  partially offset by increased funding costs.
The average managed  loan and  lease  portfolio  for the six months ended
June  30,  1999 increased  34 percent to $18.5  billion  compared  to $13.8
billion in the same period during 1998.
     The  provision  for credit  losses for the six months  ended June 30,  1999
increased $34 million from the same period during 1998 primarily due to
portfolio  growth.
     Noninterest income for the six months ended June 30, 1999 fell three
percent to $1.1 billion compared to the six months ended June 30, 1998.
Investment banking fees decreased  due to more  favorable  market  conditions in
the first half of 1998.  Asset  management fees and brokerage income had strong
core growth in the first half of 1999 which was somewhat  mitigated  by the sale
of the  investment management operations of Robertson Stephens.
     Noninterest expense decreased 13 percent to $656 million,  due primarily to
lower personnel expense,  professional fees, other general operating expense and
data processing  expense.  The cash basis efficiency ratio decreased 740 basis
points to 48.4 percent. The return on tangible equity decreased to 30 percent
for the six months ended June 30, 1999 from 35 percent for the six months ended
June 30, 1998.

                                        22

<PAGE>

<TABLE>
<CAPTION>
Table Two
Business Segment Summary
For the Six Months Ended June 30
                                                          Consumer                     Commercial
                                                           Banking                      Banking
                                                  --------------------------   ------------------------
(Dollars in Millions)                                1999           1998          1999          1998
                                                  --------------------------   ------------------------
<S>                                                   <C>            <C>         <C>            <C>
Net interest income (taxable-equivalent)              $5,889         $5,977      $ 1,074        $1,115
Noninterest income                                     2,975          3,265          409           384
    Total revenue                                      8,864          9,242        1,483         1,499
Provision for credit losses                              664            662           88            30
Gains on sale of securities                                2              7            -             4
Noninterest expense                                    5,214          5,593          743           674
Income before income taxes                             2,988          2,994          652           799
Income tax expense                                     1,137          1,138          235           283
    Net income                                        $1,851         $1,856        $ 417         $ 516

Cash basis earnings (1)                               $2,155         $2,144        $ 465         $ 563

Net interest yield                                      5.02 %         5.01 %       3.89 %        4.05

Average equity to average assets                        7.32           7.69         7.74          8.21

Return on average equity                                  19             18           18            21
Return on tangible equity (1)                             29             29           24            27

Efficiency ratio                                        58.8           60.5         50.1          45.0
Cash basis efficiency ratio (1)                         55.4           57.4         46.9          41.9

Average:
    Total loans and leases                          $180,281       $169,990      $55,423       $55,323
    Total deposits                                   231,384        230,609       22,029        20,353
    Total assets                                     262,201        265,205       60,782        61,230

Period-end:
    Total loans and leases                           184,541        167,024       54,605        54,314
    Total deposits                                   229,721        228,374       22,707        22,341
    Total assets                                     272,966        259,533       61,092        63,893
</TABLE>

<TABLE>
<CAPTION>


                                                    Global Corporate and       Principal Investing and
                                                     Investment Banking            Asset Management
                                                  --------------------------   ------------------------
                                                     1999           1998          1999          1998
                                                  --------------------------   ------------------------
<S>                                                   <C>            <C>           <C>           <C>
Net interest income (taxable-equivalent)              $1,887         $1,911        $ 247         $ 227
Noninterest income                                     2,287          2,306        1,071         1,107
    Total revenue                                      4,174          4,217        1,318         1,334
Provision for credit losses                              224            304           44            10
Gains on sale of securities                                9              2            -             -
Noninterest expense                                    2,297          2,451          656           754
Income before income taxes                             1,662          1,464          618           570
Income tax expense                                       590            546          226           203
    Net income                                        $1,072          $ 918        $ 392         $ 367

Cash basis earnings (1)                               $1,150          $ 988        $ 410         $ 378

Net interest yield                                      2.10 %         2.21 %       2.63 %        3.20

Average equity to average assets                        5.74           5.89        13.16         13.44

Return on average equity                                  17             15           27            31
Return on tangible equity (1)                             21             18           30            35

Efficiency ratio                                        55.0           58.1         49.8          56.5
Cash basis efficiency ratio (1)                         53.2           56.5         48.4          55.8

Average:
    Total loans and leases                          $109,247       $103,058      $18,479       $13,847
    Total deposits                                    77,181         62,250       12,379        11,641
    Total assets                                     219,462        210,836       22,609        17,584

Period-end:
    Total loans and leases                           105,799        108,885       19,063        15,389
    Total deposits                                    76,669         66,060       10,989        11,487
    Total assets                                     218,076        217,665       23,589        21,361

(1)  Cash basis calculations exclude goodwill and other intangible assets and the related amortization expense.
</TABLE>
<PAGE>



Results of Operations
Net Interest Income

     An analysis of the Corporation's taxable-equivalent net interest income and
average  balance  sheet levels for the most recent five quarters and for the six
months  ended  June 30,  1999 and 1998 is  presented  in Tables  Three and Four,
respectively.
     Taxable-equivalent  net interest income remained flat at approximately $4.7
billion for the three  months  ended June 30, 1999 and 1998 and amounted to $9.3
billion for the six months ended June 30, 1999 and 1998. Managed loan growth and
increases in core funding  levels were offset by the impact of  securitizations,
divestitures,  asset sales and lower yields on investment securities. The impact
of lower market  interest rates and continuing  spread  compression on loans and
deposits were materially  offset by the favorable impact of these lower rates on
the interest rate spread of the investment securities and swap portfolios.
     Average  earning  assets  increased  nearly $38.1 billion and $34.0 billion
from the three months ended and six months ended June 30, 1998, respectively, to
$530.0 billion and $526.9 billion in the same periods of 1999.  These  increases
are primarily  attributable  to higher levels of  investment  securities  and 11
percent  managed  loan  growth,  offset  by  securitizations,  loans  sales  and
divestitures. Managed consumer loans increased 16 percent, led by franchise-wide
growth in  residential  mortgages of 24 percent and strong growth in real-estate
secured  consumer finance loans of 32 percent.  As the Corporation  continues to
securitize  loans, its role becomes that of a servicer and the servicing income,
as well as the gains on  securitizations,  is reflected in  noninterest  income.
Loan growth is dependent on economic conditions as well as various discretionary

                                        23
<PAGE>

factors,  such as  decisions  to  securitize  certain  loan  portfolios  and the
management of borrower, industry, product and geographic concentrations.
     The net  interest  yield  decreased 27 basis points to 3.53 percent for the
three months  ended June 30, 1999 and  decreased 26 basis points to 3.55 percent
for the six months  ended  June 30,  1999,  compared  to 3.80  percent  and 3.81
percent in the  comparable  periods of 1998,  primarily  due to higher levels of
lower-yielding investment securities.

Provision for Credit Losses

     The provision  for credit losses  totaled $510 million and $1.0 billion for
the three months and six months ended June 30, 1999,  respectively,  compared to
$495  million  and  $1.0  billion  for the  same  periods  in  1998.  Total  net
charge-offs were essentially covered by the provision for credit losses.  Higher
total  commercial net  charge-offs  were offset by lower net  charge-offs in the
total consumer loan portfolio.  For additional  information on the allowance for
credit losses,  certain credit quality ratios and credit quality  information on
specific  loan   categories   see  the   "Allowance   for  Credit   Losses"  and
"Concentrations of Credit Risk" sections.

Gains on Sales of Securities

     Gains on sales of  securities  were $52  million  and $182  million for the
three months and six months ended June 30, 1999, respectively,  compared to $120
million and $333 million in the respective  periods for 1998.  Securities  gains
were  lower  in 1999 as a  result  of  decreased  activity  connected  with  the
Corporation's  overall risk  management  operations  and less  favorable  market
conditions for certain debt instruments.


                                        24

<PAGE>
<TABLE>
<CAPTION>
        Table Three
        Quarterly Taxable-Equivalent Data

                                                                         Second Quarter 1999                 First Quarter 1999
                                                               ---------------------------------------------------------------------
                                                                              Interest                            Interest
                                                                Average       Income/     Yield/      Average     Income/  Yield/
        (Dollars in Millions)                                   Balance       Expense      Rate       Balance     Expense  Rate
        ----------------------------------------------------------------------------------------------------------------------------
      <S>                                                       <C>             <C>         <C>      <C>           <C>      <C>
      Earning assets
        Loans and leases (1):
            Commercial - domestic                                $138,257       $2,473       7.17 %   $138,272     $2,444   7.16 %
            Commercial - foreign                                   30,209          456       6.05       31,568        494   6.35
            Commercial real estate  - domestic                     25,938          533       8.25       26,827        559   8.45
            Commercial real estate - foreign                          289            6       8.48          286          6   8.79
        ----------------------------------------------------------------------------------------------------------------------------
                Total commercial                                  194,693        3,468       7.14      196,953      3,503   7.21
        ----------------------------------------------------------------------------------------------------------------------------
            Residential mortgage                                   80,151        1,430       7.14       75,789      1,356   7.18
            Home equity lines                                      15,857          304       7.68       15,537        298   7.79
            Direct/Indirect consumer                               42,240          859       8.15       41,652        847   8.24
            Consumer finance                                       17,794          424       9.56       15,880        373   9.53
            Bankcard                                               10,365          306      11.83       11,287        327  11.76
            Foreign consumer                                        3,653           87       9.55        3,648         89   9.90
        ----------------------------------------------------------------------------------------------------------------------------
                Total consumer                                    170,060        3,410       8.03      163,793      3,290   8.11
        ----------------------------------------------------------------------------------------------------------------------------
                     Total loans and leases                       364,753        6,878       7.56      360,746      6,793   7.62
        ----------------------------------------------------------------------------------------------------------------------------
        Securities:
           Held for investment                                      1,482           28       7.61        1,905         33   6.84
          Available for sale (2)                                   76,373        1,139       5.97       73,925      1,161   6.31
        ----------------------------------------------------------------------------------------------------------------------------
                Total securities                                   77,855        1,167       6.00       75,830      1,194   6.33
        ----------------------------------------------------------------------------------------------------------------------------
        Federal funds sold and securities purchased under
              agreements to resell                                 29,521          387       5.25       26,561        381   5.80
        Time deposits placed and other short-term
             investments                                            5,159           65       5.03        6,408         88   5.58
        Trading account assets                                     39,837          528       5.31       41,129        547   5.36
        Other earning assets                                       12,924          232       7.23       13,008        243   7.53
        ----------------------------------------------------------------------------------------------------------------------------
               Total earning assets (3)                           530,049        9,257       7.00      523,682      9,246   7.13
        ----------------------------------------------------------------------------------------------------------------------------
        Cash and cash equivalents                                  25,868                               25,826
        Other assets, less allowance for credit losses             59,447                               60,116
        ----------------------------------------------------------------------------------------------------------------------------
              Total assets                                       $615,364                             $609,624
        ============================================================================================================================

        Interest-bearing liabilities
        Domestic interest-bearing deposits:
           Savings                                               $ 21,799           67       1.24     $ 21,637         71   1.33
           NOW and money market deposit accounts                  100,897          581       2.31       99,864        575   2.33
           Consumer CDs and IRAs                                   73,601          847       4.61       74,362        857   4.68
           Negotiated CDs, public funds and other
                 time deposits                                      6,238           80       5.14        6,914         89   5.20
        ----------------------------------------------------------------------------------------------------------------------------
              Total domestic interest-bearing deposits            202,535        1,575       3.12      202,777      1,592   3.18
        ----------------------------------------------------------------------------------------------------------------------------
        Foreign interest-bearing deposits (4):
           Banks located in foreign countries                      16,947          196       4.62       20,379        268   5.34
           Governments and official institutions                    8,089           98       4.81        9,172        113   5.02
           Time, savings and other                                 26,354          299       4.56       26,980        339   5.10
        ----------------------------------------------------------------------------------------------------------------------------
              Total foreign interest-bearing deposits              51,390          593       4.62       56,531        720   5.17
        ----------------------------------------------------------------------------------------------------------------------------
              Total interest-bearing deposits                     253,925        2,168       3.42      259,308      2,312   3.62
        ----------------------------------------------------------------------------------------------------------------------------
        Federal funds purchased, securities sold
             under agreements to repurchase and other
              short-term borrowings                               116,339        1,396       4.82      112,384      1,355   4.88
        Trading account liabilities                                14,178          150       4.25       12,679        129   4.13
        Long-term debt (5)                                         58,302          880       6.03       52,642        805   6.12
        ----------------------------------------------------------------------------------------------------------------------------
               Total interest-bearing liabilities (6)             442,744        4,594       4.16      437,013      4,601   4.26
        ----------------------------------------------------------------------------------------------------------------------------
        Noninterest-bearing sources:
           Noninterest-bearing deposits                            88,324                               86,623
           Other liabilities                                       37,405                               39,709
           Shareholders' equity                                    46,891                               46,279
        ----------------------------------------------------------------------------------------------------------------------------
             Total liabilities and shareholders' equity          $615,364                             $609,624
        ----------------------------------------------------------------------------------------------------------------------------
        Net interest spread                                                                  2.84                           2.87
        Impact of noninterest-bearing sources                                                 .69                            .71
        ----------------------------------------------------------------------------------------------------------------------------
        Net interest income/yield on earning assets                             $4,663       3.53 %                $4,645   3.58 %
        ============================================================================================================================

(1)     Nonperforming loans are included in the respective average loan balances. Income on such nonperforming loans is
        recognized on a cash basis.
(2)     The average balance and yield on securities available for sale are based on the average of historical amortized
        cost balances.
(3)     Interest income includes taxable-equivalent adjustments of $51 and $45 in the second and first quarters of 1999
        and $41, $40 and $42 in the fourth, third, and second quarters of 1998, respectively.  Interest income also includes
        the impact of risk management interest rate contracts, which increased interest income on the underlying linked assets
        $83 and $63 in the second and first quarters of 1999 and $70, $46 and $29 in the fourth, third, and second quarters
        of 1998, respectively.
(4)     Primarily consists of time deposits in denominations of $100,000 or more.
(5)     Long-term debt includes trust preferred securities.
(6)     Interest expense includes the impact of risk management interest rate contracts, which decreased interest expense
        on the underlying linked liabilities $52 and $60 in the second and first quarters of 1999 and $27, $9 and $4 in the
        fourth, third, and second quarters of 1998, respectively.

                                        25

<PAGE>
<CAPTION>


      Fourth Quarter 1998         Third Quarter 1998           Second Quarter 1998
- ------------------------------------------------------------------------------------------
            Interest                    Interest                     Interest
 Average    Income/ Yield/    Average   Income/ Yield/      Average  Income/   Yield/
 Balance    Expense  Rate     Balance   Expense  Rate       Balance  Expense    Rate
- ------------------------------------------------------------------------------------------

  <S>       <C>       <C>     <C>        <C>       <C>      <C>        <C>        <C>
  $136,629  $2,542    7.39 %  $132,537   $2,538    7.59 %   $127,788   $2,496     7.84 %
    32,893     569    6.86      31,245      578    7.35       30,046      556     7.41
    28,427     601    8.38      28,027      610    8.64       28,228      644     9.15
       319       8    9.39         338        8   10.51          334        9     9.82
- ------------------------------------------------------------------------------------------
   198,268   3,720    7.45     192,147    3,734    7.71      186,396    3,705     7.97
- ------------------------------------------------------------------------------------------
    73,033   1,336    7.30      70,619    1,155    6.53       69,337    1,171     6.76
    15,781     326    8.17      16,024      485   12.03       16,271      473    11.64
    40,557     876    8.57      39,582      854    8.56       40,404      895     8.90
    14,368     338    9.33      14,197      385   10.76       14,249      387    10.88
    12,078     366   12.01      12,751      399   12.43       12,780      409    12.83
     3,551      94   10.47       3,465       93   10.57        3,350       87    10.53
- ------------------------------------------------------------------------------------------
   159,368   3,336    8.32     156,638    3,371    8.56      156,391    3,422     8.77
- ------------------------------------------------------------------------------------------
   357,636   7,056    7.84     348,785    7,105    8.09      342,787    7,127     8.34
- ------------------------------------------------------------------------------------------

     2,948      44    6.09       4,286       76    6.99        4,525       79     7.03
    69,354   1,162    6.68      61,250    1,046    6.82       58,527    1,017     6.95
- ------------------------------------------------------------------------------------------
    72,302   1,206    6.66      65,536    1,122    6.83       63,052    1,096     6.96
- ------------------------------------------------------------------------------------------

    29,564     486    6.53      27,646      492    7.06       25,275      433     6.86
     6,702     111    6.56       7,483      138    7.31        7,916      129     6.54
    39,391     613    6.19      35,487      587    6.59       42,421      693     6.56
    11,471     207    7.19      10,974      204    7.42       10,494      201     7.68
- ------------------------------------------------------------------------------------------
   517,066   9,679    7.44     495,911    9,648    7.73      491,945    9,679     7.89
- ------------------------------------------------------------------------------------------
    25,834                      24,160                        25,071
    63,641                      58,282                        56,959
- ------------------------------------------------------------------------------------------
  $606,541                    $578,353                      $573,975
==========================================================================================



  $ 21,702      91    1.67    $ 22,775      107    1.87     $ 23,208      112     1.93
    97,589     622    2.53      95,276      634    2.64       96,605      638     2.65
    74,923     956    5.06      74,313      984    5.25       74,002      983     5.29
     7,388      96    5.16       8,696      120    5.45        8,388      117     5.63
- ------------------------------------------------------------------------------------------
   201,602   1,765    3.47     201,060    1,845    3.64      202,203    1,850     3.66
- ------------------------------------------------------------------------------------------

    24,938     325    5.17      27,892      418    5.95       22,393      326     5.84
    10,278     143    5.54      11,084      156    5.59       10,629      150     5.64
    26,868     365    5.39      24,086      411    6.77       22,592      364     6.49
- ------------------------------------------------------------------------------------------
    62,084     833    5.32      63,062      985    6.20       55,614      840     6.07
- ------------------------------------------------------------------------------------------
   263,686   2,598    3.91     264,122    2,830    4.25      257,817    2,690     4.18
- ------------------------------------------------------------------------------------------

   104,416   1,422    5.40      84,283    1,278    6.02       82,385    1,229     5.98
    14,194     165    4.62      15,454      194    4.97       19,817      262     5.30
    51,779     844    6.52      51,365      862    6.71       49,254      830     6.74
- ------------------------------------------------------------------------------------------
   434,075   5,029    4.60     415,224    5,164    4.94      409,273    5,011     4.90
- ------------------------------------------------------------------------------------------

    88,080                      83,661                        84,552
    39,335                      33,712                        35,293
    45,051                      45,756                        44,857
- ------------------------------------------------------------------------------------------
  $606,541                    $578,353                      $573,975
- ------------------------------------------------------------------------------------------
                      2.84                         2.79                           2.99
                       .74                          .81                            .81
- ------------------------------------------------------------------------------------------
            $4,650    3.58 %             $4,484    3.60 %              $4,668     3.80 %
==========================================================================================
</TABLE>

                                        26
<PAGE>
<TABLE>
<CAPTION>
Table Four
Six Month Taxable-Equivalent Data

                                                                            Six Months Ended June 30
                                                       ----------------------------------------------------------------------
                                                                      1999                             1998
                                                       ----------------------------------------------------------------------
                                                                    Interest                         Interest
                                                        Average     Income/     Yield/     Average    Income/    Yield/
(Dollars in Millions)                                   Balance     Expense      Rate      Balance    Expense     Rate
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>          <C>          <C>     <C>          <C>          <C>
Earning assets
Loans and leases (1):
     Commercial - domestic                               $138,264     $4,917       7.17 %  $125,698     $4,909       7.87 %
     Commercial - foreign                                  30,885        950       6.20      29,943      1,098       7.39
     Commercial  real estate - domestic                    26,380      1,092       8.35      28,612      1,292       9.11
     Commercial  real estate - foreign                        288         12       8.63         331         17      10.15
- -----------------------------------------------------------------------------------------------------------------------------
          Total commercial                                195,817      6,971       7.18     184,584      7,316       7.99
- -----------------------------------------------------------------------------------------------------------------------------
     Residential mortgage                                  77,982      2,786       7.16      69,841      2,389       6.85
     Home equity lines                                     15,698        602       7.74      16,359        930      11.46
     Direct/Indirect consumer                              41,946      1,706       8.19      40,344      1,775       8.88
     Consumer finance                                      16,842        797       9.55      14,454        806      11.24
     Bankcard                                              10,824        633      11.80      13,515        873      13.02
     Foreign consumer                                       3,651        176       9.72       3,284        171      10.49
- -----------------------------------------------------------------------------------------------------------------------------
          Total consumer                                  166,943      6,700       8.07     157,797      6,944       8.85
- -----------------------------------------------------------------------------------------------------------------------------
               Total loans and leases                     362,760     13,671       7.59     342,381     14,260       8.39
- -----------------------------------------------------------------------------------------------------------------------------
Securities:
     Held for investment                                    1,692         61       7.18       4,618        162       7.06
     Available for sale (2)                                75,156      2,300       6.14      59,794      2,078       6.97
- -----------------------------------------------------------------------------------------------------------------------------
          Total securities                                 76,848      2,361       6.16      64,412      2,240       6.97
- -----------------------------------------------------------------------------------------------------------------------------
Federal funds sold and securities purchased
     under agreements to resell                            28,049        768       5.51      25,950        850       6.60
Time deposits placed and other short-term
     investments                                            5,780        153       5.33       8,215        265       6.51
Trading account assets                                     40,480      1,075       5.34      42,147      1,434       6.84
Other earning assets                                       12,967        475       7.38       9,773        375       7.72
- -----------------------------------------------------------------------------------------------------------------------------
     Total earning assets (3)                             526,884     18,503       7.07     492,878     19,424       7.93
- -----------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents                                  25,847                            24,816
Other assets, less allowance for credit losses             59,779                            58,700
- -----------------------------------------------------------------------------------------------------------------------------
          Total assets                                   $612,510                          $576,394
=============================================================================================================================

Interest-bearing liabilities
Domestic interest-bearing deposits:
     Savings                                             $ 21,718        138       1.28    $ 23,152        223       1.94
     NOW and money market deposit accounts                100,385      1,156       2.32      96,651      1,280       2.67
     Consumer CDs and IRAs                                 73,979      1,704       4.64      74,693      1,975       5.33
     Negotiated CDs, public funds and other
          time deposits                                     6,574        169       5.17       7,159        198       5.59
- -----------------------------------------------------------------------------------------------------------------------------
          Total domestic interest-bearing deposits        202,656      3,167       3.15     201,655      3,676       3.68
- -----------------------------------------------------------------------------------------------------------------------------
Foreign interest-bearing deposits (4):
     Banks located in foreign countries                    18,653        464       5.01      22,728        662       5.87
     Governments and official institutions                  8,628        211       4.92      10,350        291       5.67
     Time, savings, and other                              26,665        638       4.83      23,027        754       6.60
- -----------------------------------------------------------------------------------------------------------------------------
         Total foreign interest-bearing deposits           53,946      1,313       4.91      56,105      1,707       6.13
- -----------------------------------------------------------------------------------------------------------------------------
              Total interest-bearing deposits             256,602      4,480       3.52     257,760      5,383       4.21
- -----------------------------------------------------------------------------------------------------------------------------
Federal funds purchased, securities sold
     under agreements to repurchase and other
     short-term borrowings                                114,373      2,751       4.85      86,847      2,539       5.89
Trading account liabilities                                13,433        279       4.19      20,165        536       5.36
Long-term debt (5)                                         55,487      1,685       6.07      48,340      1,639       6.78
- -----------------------------------------------------------------------------------------------------------------------------
          Total interest-bearing liabilities (6)          439,895      9,195       4.21     413,112     10,097       4.92
- -----------------------------------------------------------------------------------------------------------------------------
Noninterest-bearing sources:
     Noninterest-bearing deposits                          87,478                            83,365
     Other liabilities                                     38,550                            35,671
     Shareholders' equity                                  46,587                            44,246
- -----------------------------------------------------------------------------------------------------------------------------
          Total liabilities and shareholders' equity     $612,510                          $576,394
- -----------------------------------------------------------------------------------------------------------------------------
Net interest spread                                                                2.86                              3.01
Impact of noninterest-bearing sources                                               .69                               .80
- -----------------------------------------------------------------------------------------------------------------------------
          Net interest income/yield on earning assets                 $9,308       3.55 %               $9,327       3.81 %
=============================================================================================================================

(1)   Nonperforming loans are included in the respective average loan balances. Income on such nonperforming loans is recognized on
      a cash basis.
(2)   The average balance and yield on securities available for sale are based on the average of historical amortized cost balances.
(3)   Interest income includes taxable-equivalent adjustments of $96 and $82 in the six months ended June 30, 1999 and 1998,
      respectively. Interest income also includes the impact of risk management interest rate contracts, which increased interest
      income on the underlying linked assets $146 and $58 in the six months ended June 30, 1999 and 1998, respectively.
(4)   Primarily consists of time deposits in denominations of $100,000 or more.
(5)   Long-term debt includes trust preferred securities.
(6)   Interest expense includes the impact of risk management interest rate contracts, which decreased interest expense on the
      underlying linked liabilities $112 and $9 in the six months ended June 30, 1999 and 1998, respectively.

</TABLE>

                                        27

<PAGE>


Noninterest Income

     As presented in Table Five,  noninterest income decreased three percent to
$3.5 billion and five percent to $6.7 billion for the three months and six
months ended June 30, 1999, respectively, reflecting lower levels of  investment
banking income, other income,  mortgage servicing income and nondeposit-related
service fees. These decreases were  partially  offset by higher levels of income
from trading account profits and fees, credit card income and deposit account
service fees.
<TABLE>
<CAPTION>
Table Five
Noninterest Income
                                                Three Months                             Six Months
                                               Ended June 30          Change            Ended June 30          Change
- ----------------------------------------------------------------------------------------------------------------------------
(Dollars in Millions)                          1999      1998      Amount  Percent     1999      1998     Amount  Percent
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                             <C>        <C>        <C>     <C>      <C>       <C>         <C>      <C>
Service charges on deposit accounts             $ 900      $844       $ 56    6.6 %    $1,755    $1,660      $ 95     5.7 %
Mortgage servicing income                         125       207        (82) (39.6)        257       379      (122)  (32.2)
Investment banking income                         555       664       (109) (16.4)        943     1,277      (334)  (26.2)
Trading account profits and fees                  395       232        163   70.3         895       604       291    48.2
Brokerage income                                  192       188          4    2.1         376       368         8     2.2
Nondeposit-related service fees                   123       164        (41) (25.0)        259       339       (80)  (23.6)
Asset management and fiduciary service fees       274       261         13    5.0         517       506        11     2.2
Credit card income                                448       352         96   27.3         808       671       137    20.4
Other income                                      510       724       (214) (29.6)        935     1,325      (390)  (29.4)
- ----------------------------------------------------------------------------------------------------------------------------
     Total                                     $3,522    $3,636      $(114)  (3.1) %   $6,745    $7,129     $(384)   (5.4) %
============================================================================================================================
</TABLE>


o    Mortgage  servicing  income  decreased $82 million to $125 million and $122
     million to $257  million for the three months and six months ended June 30,
     1999,   respectively,   as  higher   service   fees  and  gains   from  the
     capitalization of mortgaging service rights were more than offset by higher
     amortization of servicing  rights.  The average portfolio of loans serviced
     increased  13 percent  from $216  billion in the six months  ended June 30,
     1998 to $245 billion in the six months ended June 30, 1999.  Mortgage  loan
     originations  through the  Corporation's  mortgage units were $30.6 billion
     for the six months  ended June 30, 1999  compared  to $30.7  billion in the
     same period in 1998.  Origination  volume for the six months ended June 30,
     1999 was composed of approximately  $14.3 billion of retail loans and $16.3
     billion of correspondent and wholesale loans.

     In  conducting  its mortgage  production  activities,  the  Corporation  is
     exposed to interest rate risk for the period between loan  commitment  date
     and subsequent  delivery date. To manage this risk, the Corporation  enters
     into various  financial  instruments  including forward delivery and option
     contracts.  The notional  amount of such  contracts  was  approximately  $6
     billion on June 30, 1999 with an associated net unrealized  appreciation of
     $30 million. These contracts have an average expected maturity of less than
     90 days. To manage risk associated with changes in prepayment rates and the
     impact on mortgage servicing rights, the Corporation uses various financial
     instruments  including  options and certain  swap  contracts.  The notional
     amount of such  contracts on June 30, 1999 was $37 billion with  associated
     net unrealized depreciation of $240 million.

o    Investment  banking  income  decreased  16 percent to $555  million  and 26
     percent to $943  million for the three months and six months ended June 30,
     1999, respectively. The decrease was primarily attributable to lower levels
     of securities  underwriting fees and advisory services fees due to the sale
     of the  investment  banking  operations of Robertson  Stephens in the third
     quarter of 1998.  Principal investing income decreased $39 million and $128
     million  for  the  three  months  and  six  months  ended  June  30,  1999,
     respectively,  compared to the same prior year  periods,  primarily  due to
     fewer sales of  publicly-traded  marketable equity securities. Other income
     increased $56 million and $82 million for the three months and six months

                                        28
<PAGE>

     ended June 30, 1999, respectively, primarily due to a $39 million gain on
     the sale of securities in the second quarter of 1999. Investment banking
     income by major business activity follows:
<TABLE>
<CAPTION>
                                                 Three Months Ended           Six Months Ended
                                                      June 30                       June 30
                                            ------------------------------------------------------
(Dollars in Millions)                         1999              1998        1999          1998
- --------------------------------------------------------------------------------------------------
<S>                                              <C>              <C>         <C>            <C>
Investment Banking Income
   Principal investing                           $135             $174        $290           $418
   Securities underwriting                        119              244         191            437
   Syndications                                   120              130         190            217
   Advisory services                              111              102         153            168
   Other                                           70               14         119             37
- --------------------------------------------------------------------------------------------------
      Total                                      $555             $664        $943         $1,277
==================================================================================================
</TABLE>



o    Trading  account  profits and fees increased 70 percent to $395 million and
     48 percent to $895  million for the three  months and six months ended June
     30, 1999,  respectively,  over the comparable 1998 periods. The increase is
     primarily  attributable to increased customer activity in interest-rate and
     equity  derivatives  products  during the three months ended June 30, 1999.
     The fair  value of the  components  of the  Corporation's  trading  account
     assets and  liabilities  on June 30, 1999 and December 31, 1998, as well as
     their  average  fair  value  for the six  months  ended  June 30,  1999 are
     disclosed in Note Three of the consolidated financial statements on page 8.
     Trading account profits and fees by major business activity follows:
<TABLE>
<CAPTION>
                                                    Three Months Ended           Six Months Ended
                                                         June 30                       June 30
                                               ------------------------------------------------------
     (Dollars in Millions)                        1999             1998         1999         1998
     ------------------------------------------------------------------------------------------------
     <S>                                             <C>               <C>        <C>           <C>
     Trading Account Profits and Fees
        Derivatives and securities trading           $225              $51        $549          $239
        Foreign exchange contracts                    151              173         305           344
        Other                                          19                8          41            21
     ------------------------------------------------------------------------------------------------
           Total                                     $395             $232        $895          $604
     ================================================================================================

</TABLE>

o    Credit card income  increased  27 percent to $448 million and 20 percent to
     $808  million  for the three  months  and six months  ended June 30,  1999,
     respectively.  This increase was primarily  due to higher  transaction  and
     merchant  volumes,  as well as higher excess servicing  income, a result of
     higher  levels of  securitizations  compared  to the three  months  and six
     months ended June 30, 1998.

o    Other income totaled $510 million and $935 million for the three months and
     six months  ended June 30, 1999,  respectively,  a decrease of $214 million
     and $390 million over the same periods for 1998.  The decline was primarily
     due to a $110 million gain on the sale of a partial ownership interest in a
     mortgage company in the first quarter of 1998 and a $84 million gain on the
     sale of real estate in the second  quarter of 1998.  Other income  includes
     securitization  gains of $32 million  and $59 million for the three  months
     and six months ended June 30,  1999, respectively, compared to $89 million
     and $116 million for the three months and six months ended June 30, 1998,
     respectively.


                                        29
<PAGE>



Other Noninterest Expense

         As presented in Table Six, the Corporation's  other noninterest expense
decreased seven percent and six percent to $4.5 billion and $8.9 billion for the
three months and six months ended June 30, 1999,  respectively,  over the same
periods of 1998. This decrease was attributable to  merger-related  savings
resulting in lower levels of personnel expense,  occupancy,  professional fees,
other general operating expense and general administrative and other expenses.
<TABLE>
<CAPTION>
Table Six
Other Noninterest Expense


                                    Three Months                             Six Months
                                   Ended June 30         Change             Ended June 30        Change
                                -------------------------------------------------------------------------------
(Dollars in Millions)             1999     1998     Amount    Percent      1999     1998    Amount    Percent
- ---------------------------------------------------------------------------------------------------------------
<S>                              <C>       <C>       <C>      <C>         <C>       <C>      <C>      <C>
Personnel                        $2,261    $2,425    $ (164)  (6.8) %     $4,594    $4,865   $ (271)  (5.6) %
Occupancy                           395       421       (26)  (6.2)          791       803      (12)  (1.5)
Equipment                           339       334         5    1.5           697       674       23    3.4
Marketing                           147       145         2    1.4           294       303       (9)  (3.0)
Professional fees                   166       209       (43) (20.6)          292       404     (112) (27.7)
Amortization of intangibles         225       227        (2)   (.9)          447       455       (8)  (1.8)
Data processing                     214       186        28   15.1           404       365       39   10.7
Telecommunications                  140       138         2    1.4           276       269        7    2.6
Other general operating             446       528       (82) (15.5)          866     1,041     (175) (16.8)
General administrative and other    124       154       (30) (19.5)          249       292      (43) (14.7)
- ---------------------------------------------------------------------------------------------------------------
     Total                       $4,457    $4,767    $ (310)  (6.5) %     $8,910    $9,471   $ (561)  (5.9) %
===============================================================================================================
</TABLE>

     A discussion of the significant components of other noninterest expense for
the three months and six months ended June 30, 1999 compared to the same periods
in 1998 follows:

o    Personnel  expense  decreased  $164  million and $271 million for the three
     months and six months  ended June 30, 1999,  respectively,  compared to the
     same periods in 1998 due mainly to  merger-related  savings in salaries and
     wages, incentive compensation and other employee compensation.  On June 30,
     1999,  the  Corporation  had  approximately  162,000  full-time  equivalent
     employees compared to approximately  171,000 full-time equivalent employees
     on December 31, 1998.
o    Professional fees decreased 21 percent to $166 million for the three months
     ended June 30, 1999 and 28 percent to $292 million for the six months ended
     June 30,  1999  compared  to the same  periods  in 1998,  primarily  due to
     decreases in outside legal and professional services.
o    Other general  operating expense decreased $82 million and $175 million for
     the three months and six months ended June 30, 1999,  respectively,  mainly
     as a result of decreases in supplies and other operating expenses.
o    General  administrative  and other  expense  declined  $30  million and $43
     million  for  the  three  months  and  six  months  ended  June  30,  1999,
     respectively,  due mainly to decreased  travel  expenses and  franchise and
     personal property taxes.


                                        30
<PAGE>


Year 2000 Project
       The following is a Year 2000 Readiness Disclosure.

General
     Because  computers  frequently use only two digits to recognize  years,  on
January 1, 2000, many computer systems,  as well as equipment that uses embedded
computer  chips,  may be unable to  distinguish  between  1900 and 2000.  If not
remediated,  this problem could create  system errors and failures  resulting in
the disruption of normal business  operations.  Since 2000 is a leap year, there
could also be business disruptions as a result of the inability of many computer
systems to recognize February 29, 2000.
     In October  1995,  the  Corporation  began  establishing  project  teams to
address  Year  2000  issues.   Personnel   from  these  project  teams  and  the
Corporation's business segments have identified and analyzed, and are correcting
and testing, computer systems throughout the Corporation ("Systems").  Personnel
have also taken inventory of equipment that uses embedded  computer chips (i.e.,
"non-information   technology  systems"  or   "Infrastructure")   and  scheduled
remediation  or replacement of this  Infrastructure,  as necessary.  Examples of
Infrastructure  include ATMs,  building  security  systems,  fire alarm systems,
identification  and access cards,  date stamps and  elevators.  The  Corporation
tracks  certain  Systems  and  Infrastructure  collectively  ("Projects").   For
purposes of this section,  the information  provided for Systems and Projects is
generally provided on a combined basis.

State of Readiness
     The  Corporation's  Year 2000 efforts are generally divided into phases for
analysis,  remediation,  testing and  compliance.  In the  analysis  phase,  the
Corporation  identifies  Systems/Projects and Infrastructure that have Year 2000
issues and  determines  the steps  necessary to remediate  these issues.  In the
remediation   phase,   the   Corporation    replaces,    modifies   or   retires
Systems/Projects or Infrastructure,  as necessary. During the testing phase, the
Corporation    performs   testing   to   determine    whether   the   remediated
Systems/Projects  and  Infrastructure  accurately process and identify dates. In
the compliance phase, the Corporation  internally certifies the Systems/Projects
and Infrastructure  that are Year 2000 ready and implements  processes to enable
these  Systems/Projects  and  Infrastructure to continue to identify and process
dates accurately through the Year 2000 and thereafter.
     As of June 30, 1999, the  Corporation  has identified  approximately  4,500
Systems/Projects.  In  addition,  the  Corporation  has  identified  over 16,000
Infrastructure items that may have Year 2000 implications.  For Systems/Projects
and Infrastructure,  as of June 30, 1999, the analysis, remediation, testing and
compliance  phases were all  substantially  complete.  As of June 30, 1999,  the
Corporation  substantially  completed all phases,  in accordance with guidelines
established by the Federal Financial  Institutions  Examination Council (FFIEC),
as such guidelines are interpreted by the OCC.
     The  Corporation  tracks   Systems/Projects  and  Infrastructure  for  Year
2000-required   changes  based  on  a  risk   evaluation.   Of  the   identified
Systems/Projects  and Infrastructure,  approximately 1,900  Systems/Projects and
approximately 850 Infrastructure  items have been designated  "mission critical"
(i.e., if not made Year 2000 ready,  these  Systems/Projects  or  Infrastructure
items would  substantially  impact the normal conduct of business).  For mission
critical Systems/Projects and Infrastructure, as of June 30, 1999, the analysis,
remediation,  testing and compliance phases were all substantially complete. The
Corporation  is  also  performing   additional  "time  machine  testing"  (i.e.,
emulating Year 2000 conditions in dedicated  environments)  on selected  mission
critical Systems.
     Ultimately,  the potential  impact of Year 2000 issues will depend not only
on corrective measures the Corporation undertakes,  but also on the way in which
Year 2000 issues are addressed by  governmental  agencies,  businesses and other
entities which provide data to, or receive data from, the Corporation,  or whose
financial condition or operational capability is important to the Corporation as
borrowers,   vendors,  customers,   investment  opportunities  (either  for  the
Corporation's  accounts or for the accounts of others) or lenders.  In addition,
the Corporation's  business may be affected by the corrective  measures taken by
                                        31

<PAGE>

the landlords and managers of buildings leased by the Corporation.  Accordingly,
the Corporation is  communicating  with certain of these parties to evaluate any
potential impact on the Corporation.
     In  particular,  the  Corporation  has contacted its service  providers and
software  vendors  (collectively,  "Vendors")  and has requested  information on
their Year 2000 project plans with respect to the services and products provided
by these  Vendors.  As of June 30,  1999,  any  Vendor  which  had not  provided
appropriate documentation was placed in an "in process" category, which includes
those Vendors previously called "at risk." In addition, as of June 30, 1999, the
Corporation has designated  approximately  36 percent of its Vendors as "mission
critical."  As of June 30,  1999,  the  Corporation  has  confirmed  or received
assurances that  approximately 98 percent of the services and products  provided
by its Vendors,  and  approximately 97 percent of the mission critical  services
and products  provided by its  Vendors,  are Year 2000 ready,  the  remainder of
which  were  "in  process."  In  accordance  with  its  contingency  plans,  the
Corporation  will continue to focus on "in process"  mission critical Vendors in
order to mitigate any potential risk.
     The  Corporation  is also  tracking  the Year 2000  compliance  efforts  of
certain domestic and  international  agencies  involved with payment systems for
cash and securities clearings.  The Corporation has identified 202 agencies, all
of which have responded to the  Corporation's  inquiries that they are Year 2000
ready as of June 30, 1999.
     In addition,  the Corporation has completed Year 2000 risk  assessments for
substantially  all of its  commercial  credit  exposure.  By June 30, 1999,  the
Corporation reassessed all customers deemed to be "high risk" and "medium risk."
For any customers deemed "high risk", on a quarterly  basis,  the  Corporation's
Credit Review Committee reviews the results of customer  assessments prepared by
the  customers'  relationship  managers.  Weakness  in a  borrower's  Year  2000
strategy  is part of the  overall  risk  assessment  process.  Risk  ratings and
exposure  strategy  are  adjusted as required  after  consideration  of all risk
issues.  Any impact on the allowance for credit losses is determined through the
normal risk rating process.
     The Corporation is also assessing potential Year 2000 risks associated with
its investment advisory and fiduciary activities. Each investment subsidiary has
a defined  investment  process and is integrating the consideration of Year 2000
issues into that process.  When making investment  decisions or recommendations,
the  Corporation's  investment  research areas consider the Year 2000 issue as a
factor in their  analysis and may take certain  steps to  investigate  Year 2000
readiness,  such as  reviewing  ratings,  research  reports  and other  publicly
available  information.  In the fiduciary area, the Corporation is continuing to
assess  Year 2000 risks for  business,  real  estate,  oil and gas,  and mineral
interests that are held in trust.
     Following  the merger with  BankAmerica,  the  Corporation  identified  its
significant  depositors and assessed the Year 2000 readiness of these customers.
The  Corporation  will  continue to monitor  these  depositors  for  purposes of
determining any potential liquidity risks to the Corporation.

Costs
     The Corporation currently estimates the total cost of the Year 2000 project
to be approximately  $550 million.  Of this amount, the Corporation has incurred
cumulative Year 2000 costs of approximately  $477 million through June 30, 1999.
A significant  portion of the costs through June 30, 1999 was not incremental to
the  Corporation  but instead  constituted a reallocation  of existing  internal
systems  technology   resources  and,   accordingly,   was  funded  from  normal
operations. Remaining costs are expected to be similarly funded.

Contingency Plans
     The Corporation  has existing  business  continuity  plans that address its
response to  disruptions  to business due to natural  disasters,  civil  unrest,
utility  outages  or  other   occurrences.   Using  these  existing  plans,  the
Corporation has developed supplements to address potential Year 2000 issues that
could impact its business processes.
     The Corporation has completed  approximately  1,100 supplemental  plans, of
which  approximately 784 are deemed "high risk" or "medium risk" plans that have
been tested to date.  The remaining  "high risk"  supplemental  plans,  of which
there are currently four, will be tested prior to September 1, 1999. In addition
to these plans, the Corporation has designed and implemented an event management
                                        32

<PAGE>

communications  center  as a single  corporate-wide  point of  coordination  and
information about all Year 2000 events,  whether internal or external,  that may
impact normal business  processes.  In addition to this center,  the Corporation
has developed regional and functional event management teams. The Corporation is
conducting regional and global exercises simulating  multiple,  simultaneous and
diverse events to practice communication and coordination skills and processes.
     During October and November 1999, the  Corporation  has scheduled all "high
risk"  business  continuity  plans to be  reviewed  and  revalidated  to  ensure
readiness for possible implementation in 2000.

Risks
     Although the Corporation's remediation efforts are directed at reducing its
Year 2000  exposure,  there can be no  assurance  that these  efforts will fully
mitigate the effect of Year 2000 issues and it is likely that one or more events
may disrupt  the  Corporation's  normal  business  operations.  In the event the
Corporation  fails to identify or correct a material  Year 2000  problem,  there
could be disruptions in normal business operations,  which could have a material
adverse  effect  on  the  Corporation's  results  of  operations,  liquidity  or
financial  condition.  In addition,  there can be no assurance that  significant
foreign and domestic  third  parties  will  adequately  address  their Year 2000
issues.  Further,  there may be some  parties,  such as  governmental  agencies,
utilities,  telecommunication  companies,  financial  services vendors and other
providers,  for which  alternative  arrangements or resources are not available.
Also, risks associated with some foreign third parties may be greater than those
of domestic  parties  since  there is general  concern  that some third  parties
operating  outside the United  States are not  addressing  Year 2000 issues on a
timely basis.
     In addition to the foregoing,  the Corporation is subject to credit risk to
the extent borrowers fail to adequately  address Year 2000 issues,  to fiduciary
risk to the extent fiduciary assets fail to adequately address Year 2000 issues,
and to liquidity risk to the extent of deposit withdrawals and to the extent its
lenders  are  unable to  provide  the  Corporation  with  funds due to Year 2000
issues.  Although it is not possible to quantify the  potential  impact of these
risks at this time,  there may be increases  in future  years in problem  loans,
credit losses,  losses in the fiduciary business and liquidity problems, as well
as the risk of litigation and potential  losses from  litigation  related to the
foregoing.

Forward-looking  statements  contained  in the  foregoing  "Year  2000  Project"
section should be read in conjunction with the cautionary statements included in
the  introductory  paragraphs  under  "Management's  Discussion  and Analysis of
Results of Operations and Financial Condition" on pages 16 and 17.

Income Taxes

     The  Corporation's  income tax expense for the three  months and six months
ended  June 30,  1999 was $1.1  billion  and  $2.2  billion,  respectively,  for
effective  tax rates of 37 percent and 36 percent,  respectively,  or 36 percent
for both periods excluding  merger-related  charges.  Income tax expense for the
three  months and six months  ended June 30,  1998 was $1.25  billion  and $2.13
billion,  respectively, for effective tax rates of 35 percent and 37 percent, or
35 percent and 36 percent excluding merger-related charges, respectively.

                                        33

<PAGE>

Balance Sheet Review and Liquidity Risk Management

     The  Corporation  utilizes an  integrated  approach in managing its balance
sheet,  which  includes  management of interest rate  sensitivity,  credit risk,
liquidity risk and its capital  position.  The average balances  discussed below
can be derived from Table Four. The following  discussion  addresses  changes in
average  balances  for the six months  ended June 30, 1999  compared to the same
period in 1998.
     Average  levels of  customer-based  funds  increased $5.1 billion to $290.1
billion for the six months  ended June 30, 1999  compared to average  levels for
the six months ended June 30, 1998.  As a percentage of total  sources,  average
levels of  customer-based  funds  decreased  to 47.4  percent for the six months
ended June 30, 1999 from 49.4 percent for the six months ended June 30, 1998.
     Average levels of  market-based  funds  increased $18.6 billion for the six
months ended June 30, 1999 to $181.8 billion  compared to $163.1 billion for the
six months ended June 30, 1998.  In addition,  1999 average  levels of long-term
debt  increased by $7.1 billion  over average  levels  during the same six month
period in 1998,  mainly the result of  borrowings  to fund earning asset growth,
business  development  opportunities  and  share  repurchases,  and  to  replace
maturing debt.
     Average loans and leases, the Corporation's primary use of funds, increased
$20.4  billion to $362.8  billion  during the six  months  ended June 30,  1999.
Average managed loans and leases during the same period increased $37.9 billion,
or 10.8 percent,  to $387.2 billion.  This increase in average managed loans and
leases  reflects  strong  loan  growth  in  commercial  and  consumer   products
throughout the franchise,  partly attributable to continued strength in consumer
product introductions in certain regions.
     The average  securities  portfolio  for the six months  ended June 30, 1999
increased  $12.4  billion over 1998 levels,  representing  12.6 percent of total
uses of funds in the first half of 1999  compared  to 11.2  percent in the first
half of 1998. See the following  "Securities" section for additional information
on the securities portfolio.
     Average other assets and cash and cash  equivalents  increased $2.1 billion
to $85.6 billion for the six months ended June 30, 1999 due largely to increases
in the average balances of cash and cash equivalents,  derivative-dealer  assets
and secured  accounts  receivable,  partially offset by a decrease in customers'
acceptance liability.
     On June 30, 1999, cash and cash equivalents were $24.2 billion,  a decrease
of $4.1  billion from  December  31, 1998.  During the six months ended June 30,
1999, net cash provided by operating  activities was $1.7 billion, net cash used
in investing  activities  was $15.3  billion and net cash  provided by financing
activities  was $9.5 billion.  For further  information  on cash flows,  see the
Consolidated  Statement  of Cash Flows on page 4 in the  consolidated  financial
statements.
     Liquidity  is a measure of the  Corporation's  ability to fulfill  its cash
requirements  and is managed by the Corporation  through its asset and liability
management  process.  The  Corporation  monitors its assets and  liabilities and
modifies these positions as liquidity requirements change. This process, coupled
with the Corporation's ability to raise capital and debt financing,  is designed
to cover the liquidity needs of the  Corporation.  Management  believes that the
Corporation's  sources  of  liquidity  are more than  adequate  to meet its cash
requirements.  The following  discussion provides an overview of significant on-
and off-balance sheet components.

                                        34

<PAGE>



Securities

     The securities  portfolio on June 30, 1999 consisted of securities held for
investment  totaling  $1.5 billion and  securities  available  for sale totaling
$75.0  billion  compared to $2.0  billion and $78.6  billion,  respectively,  on
December 31, 1998.
     On  June  30,  1999  and  December  31,  1998,  the  market  value  of  the
Corporation's   securities   held  for   investment   reflected  net  unrealized
depreciation of $188 million and $144 million, respectively.
     The valuation  allowance  for  securities  available  for sale,  marketable
equity securities and certain servicing assets decreased shareholders' equity by
$1.4 billion on June 30, 1999, primarily reflecting pre-tax depreciation of $2.4
billion  on  debt  securities  and  pre-tax  appreciation  of  $128  million  on
marketable equity securities.  The valuation allowance  increased  shareholders'
equity by $303  million  on  December  31,  1998.  The  change in the  valuation
allowance was primarily  attributable to an upward shift in certain  segments of
the U.S. Treasury yield curve during the first half of 1999.
     The  estimated  average  duration of  securities  held for  investment  and
securities  available  for sale  portfolios  were  6.86  years  and 4.04  years,
respectively,  on  June  30,  1999  compared  to  5.59  years  and  4.14  years,
respectively, on December 31, 1998.

Allowance for Credit Losses

     The Corporation  performs  periodic and systematic  detailed reviews of its
loan and lease  portfolios  to  identify  risks  inherent  in and to assess  the
overall  collectibility  of  those  portfolios.   As  discussed  below,  certain
homogeneous  loan  portfolios  are  evaluated   collectively,   while  remaining
portfolios are reviewed on an individual  loan basis.  These  detailed  reviews,
combined  with  historical  loss  experience  and other  factors,  result in the
identification  and  quantification  of specific reserves and loss factors which
are used in  determining  the amount of the allowance and related  provision for
credit  losses.  The  actual  amount of  credit  losses  realized  may vary from
estimated losses due to changing  economic  conditions or changes in industry or
geographic  concentrations.  The  Corporation  has  procedures in place to limit
differences  between estimated and actual credit losses,  which include detailed
periodic  assessments by senior  management of the various credit portfolios and
the models used to estimate credit losses in those portfolios.
     Due to  their  homogeneous  nature,  consumer  loans  and  certain  smaller
business loans and leases,  which includes  residential  mortgages,  home equity
lines, direct/indirect,  consumer finance, bankcard, and foreign consumer loans,
are generally evaluated as a group, based on individual loan type. This
evaluation is based primarily on historical, current and projected delinquency
and loss trends and  provides a basis for establishing an adequate level of
allowance for credit losses.
     Commercial  and  commercial  real  estate  loans and leases  are  generally
evaluated  individually  due to a general lack of  uniformity  among  individual
loans within each loan type and business segment. If necessary, an allowance for
credit losses is established for individual impaired loans. A loan is considered
impaired when, based on current  information and events, it is probable that the
Corporation will be unable to collect all amounts due,  including  principal and
interest,  according to the contractual terms of the agreement.  Once a loan has
been identified as impaired,  management  measures impairment in accordance with
SFAS 114.  Impaired  loans are measured  based on the present  value of payments
expected to be received,  observable market prices, or for loans that are solely
dependent on the  collateral  for  repayment,  the  estimated  fair value of the
collateral.  If the recorded investment in  impaired loans exceeds the measure
of estimated fair value, a valuation  allowance is established as a component of
the allowance for credit losses.

                                        35

<PAGE>


     Portions  of the  allowance  for credit losses are  assigned  to cover the
estimated  probable losses in each loan and lease category based on the results
of  the Corporation's  detail review  process  as  described  above. Further
assignments are made based on general and specific economic conditions, as well
as  performance  trends within specific portfolio segments and  individual
concentrations of credit, including geographic and industry concentrations.  The
assigned  portion of the allowance  for credit  losses  continues to be weighted
toward the commercial loan portfolio, reflecting a higher level of nonperforming
loans and the potential for higher individual losses.  The remaining  unassigned
portion of the  allowance  for credit  losses,  determined  separately  from the
procedures   outlined   above,   addresses   certain   industry  and  geographic
concentrations,  including  global economic  uncertainty,  covers  exposures for
approved but unfunded legally binding commitments and minimizes the risk related
to the margin of imprecision  inherent in the  estimation of assigned  reserves.
Due to the subjectivity  involved in the determination of the unassigned portion
of the allowance for credit losses, the relationship of the unassigned component
to the total  allowance for credit  losses may fluctuate  from period to period.
Management  evaluates  the adequacy of the  allowance for credit losses based on
the combined total of the assigned and unassigned components.
     The  nature  of  the  process  by  which  the  Corporation  determines  the
appropriate  allowance for credit losses  requires the exercise of  considerable
judgment.  After review of all relevant matters affecting loan  collectibility,
management  believes that the allowance for credit losses is  appropriate  given
its analysis of inherent credit losses on June 30, 1999.

                                        36

<PAGE>



<TABLE>
<CAPTION>
  Table Seven
 Allowance For Credit Losses                                            Three Months                 Six Months
                                                                        Ended June 30               Ended June 30
                                                                 -----------------------------------------------------
 (Dollars in Millions)                                              1999           1998          1999         1998
- ----------------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>             <C>          <C>          <C>
Balance, beginning of period                                        $ 7,123         $ 6,763      $ 7,122      $ 6,778
- ----------------------------------------------------------------------------------------------------------------------
Loans and leases charged off
Commercial - domestic                                                  (178)            (74)        (384)        (127)
Commercial - foreign                                                    (88)            (53)        (118)         (89)
Commercial real estate - domestic                                        (5)            (10)          (7)         (13)
Commercial real estate - foreign                                         (1)              -           (1)           -
- ----------------------------------------------------------------------------------------------------------------------
     Total commercial                                                  (272)           (137)        (510)        (229)
Residential mortgage                                                     (8)             (6)         (15)         (16)
Home equity lines                                                        (7)             (7)         (13)         (15)
Direct/Indirect consumer                                               (127)           (138)        (267)        (284)
Consumer finance                                                        (84)           (139)        (182)        (298)
Bankcard                                                               (167)           (219)        (339)        (480)
Foreign consumer                                                         (7)             (3)         (12)          (6)
- ----------------------------------------------------------------------------------------------------------------------
     Total consumer                                                    (400)           (512)        (828)      (1,099)
          Total loans and leases charged off                           (672)           (649)      (1,338)      (1,328)
- ----------------------------------------------------------------------------------------------------------------------
Recoveries of loans and leases previously charged off
Commercial - domestic                                                    31              24           56           50
Commercial - foreign                                                      4               2            5           18
Commercial real estate - domestic                                        11               4           15           12
Commercial real estate - foreign                                          -               -            -            -
- ----------------------------------------------------------------------------------------------------------------------
     Total commercial                                                    46              30           76           80
Residential mortgage                                                      1               2            3            3
Home equity lines                                                         4               2            6            4
Direct/Indirect consumer                                                 44              40           89           79
Consumer finance                                                         42              47           92           89
Bankcard                                                                 14              22           31           50
Foreign consumer                                                          1               1            2            2
- ----------------------------------------------------------------------------------------------------------------------
     Total consumer                                                     106             114          223          227
          Total recoveries of loans and leases previously charged off   152             144          299          307
- ----------------------------------------------------------------------------------------------------------------------
               Net charge-offs                                         (520)           (505)      (1,039)      (1,021)
- ----------------------------------------------------------------------------------------------------------------------

Provision for credit losses                                             510             495        1,020        1,005
Other, net                                                              (17)            (22)          (7)         (31)
- ----------------------------------------------------------------------------------------------------------------------
     Balance on June 30                                             $ 7,096         $ 6,731      $ 7,096      $ 6,731
======================================================================================================================

Loans and leases outstanding at end of period                      $363,581        $344,358     $363,581     $344,358
Allowance for credit losses as a percentage of
    loans and leases outstanding at end of period                     1.95%           1.95%        1.95%        1.95%
Average loans and leases outstanding during the period             $364,753        $342,787     $362,760     $342,381
Net charge-offs as a percentage of average loans
   and leases outstanding during the period                            .57%            .59%         .58%         .60%
Allowance for credit losses as a percentage of
   nonperforming loans at end of period                              252.38          299.98       252.38       299.98
</TABLE>


                                        37


<PAGE>



Nonperforming Assets

     As presented in Table Eight,  on June 30, 1999,  nonperforming  assets were
0.84 percent of net loans,  leases and foreclosed  properties, compared to 0.86
percent on March 31, 1999, and 0.77 percent, on December 31, 1998. Nonperforming
loans  increased  to $2.8 billion on June 30, 1999 from $2.5 billion on December
31,  1998  due  to  higher  commercial  nonperforming  loans.  The  increase  in
nonperforming  loans  was  attributable to a few large credits and several
smaller credits in various industries throughout the United States and overseas.
The increase was not concentrated in any single geographic region or industry.
The allowance  coverage of nonperforming  loans was 252 percent on June 30, 1999
compared to 287 percent on December 31, 1998.
<TABLE>
<CAPTION>
Table Eight
Nonperforming Assets

                                                  June 30      March 31      December 31    September 30      June 30
(Dollars in Millions)                               1999         1999           1998            1998           1998
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>          <C>              <C>             <C>           <C>
Nonperforming loans:
    Commercial - domestic                            $1,085       $1,085           $ 812           $ 717         $ 646
    Commercial - foreign                                492          434             314             288           347
    Commercial real estate - domestic                   203          272             299             303           306
    Commercial real estate - foreign                      3            3               4               3             3
- ------------------------------------------------------------------------------------------------------------------------
        Total commercial                              1,783        1,794           1,429           1,311         1,302
- ------------------------------------------------------------------------------------------------------------------------
    Residential mortgage                                565          634             722             690           669
    Home equity lines                                    44           41              50              46            45
    Direct/Indirect consumer                             17           20              21              38            33
    Consumer finance                                    382          332             246             209           187
    Foreign consumer                                     21           17              14               -             8
- ------------------------------------------------------------------------------------------------------------------------
        Total consumer                                1,029        1,044           1,053             983           942
- ------------------------------------------------------------------------------------------------------------------------
            Total nonperforming loans                 2,812        2,838           2,482           2,294         2,244
- ------------------------------------------------------------------------------------------------------------------------

Foreclosed properties                                   258          282             282             288           282
- ------------------------------------------------------------------------------------------------------------------------
            Total nonperforming assets               $3,070       $3,120          $2,764          $2,582        $2,526
========================================================================================================================

Nonperforming assets as a percentage of
    Total assets                                        .50  %       .51  %          .45  %          .43  %        .44 %
    Loans, leases and foreclosed
        properties                                      .84          .86             .77             .73           .73

Loans past due 90 days or more and not
    classified as nonperforming                        $631         $571            $611            $540         $ 539
</TABLE>


     The Corporation's  investment in specific  loans that were considered to be
impaired on June 30, and March 31, 1999 were $2.1 billion compared to $1.7
billion as of December 31,  1998.  Note Four of the  consolidated  financial
statements on page 9 provides  the reported investment in specific  loans
considered  to be impaired on June 30, 1999 and December 31, 1998.
Commercial-domestic impaired loans were $1.1 billion at June 30, and
March 31,  1999  from  $0.8  billion  at December 31, 1998. Commercial - foreign
impaired loans increased to $0.5 billion at June 30, and March 31, 1999 from
$0.3 billion at December 31, 1998. Commercial real estate - domestic impaired
loans decreased to $0.5 billion at June 30, and March 31, 1999 from $0.6 billion
at December 31, 1998.


                                        38

<PAGE>

Concentrations of Credit Risk

     In an effort to minimize  the adverse  impact of any single event or set of
occurrences,  the Corporation  strives to maintain a diverse credit portfolio as
outlined in Tables Ten and Eleven.  The following  section discusses credit risk
in the loan portfolio, including net charge-offs by loan categories as presented
in Table Nine.
<TABLE>
<CAPTION>
Table Nine
Net Charge-offs in Dollars and as a Percentage of Average Loans and Leases Outstanding

                                                     Three Months                                 Six Months
                                                     Ended June 30                              Ended June 30
                                      -----------------------------------------------------------------------------------
(Dollars in Millions)                             1999               1998                     1999            1998
- -------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>       <C>       <C>       <C>          <C>      <C>        <C>      <C>
Commercial - domestic                     $147      .43 %     $ 50      .15 %        $328     .48 %      $ 77     .12 %
Commercial - foreign                        84     1.12         51      .68           113     .74          71     .48
Commercial real estate - domestic           (6)     n/m          6      .09            (8)    n/m           1     .01
Commercial real estate - foreign             1      .10          -        -             1     .35           -       -
- -------------------------------------------------------------------------------------------------------------------------
     Total commercial                      226      .47        107      .23           434     .45         149     .16
- -------------------------------------------------------------------------------------------------------------------------
Residential mortgage                         7      .04          4      .03            12     .03          13     .04
Home equity lines                            3      .09          5      .11             7     .09          11     .14
Direct/Indirect consumer                    83      .78         98      .96           178     .85         205    1.02
Consumer finance                            42      .94         92     2.59            90    1.08         209    2.92
Bankcard                                   153     5.94        197     6.36           308    5.78         430    6.57
Foreign consumer                             6      .65          2      .28            10     .54           4     .25
- -------------------------------------------------------------------------------------------------------------------------
     Total consumer                        294      .69        398     1.02           605     .73         872    1.12
- -------------------------------------------------------------------------------------------------------------------------
          Total net charge-offs           $520      .57 %     $505      .59 %      $1,039     .58 %    $1,021     .60 %
=========================================================================================================================

Selected managed net charge-offs
  and ratios
     Managed bankcard                     $294     6.13 %     $331     6.52 %        $587    6.07 %      $671    6.65 %

  n/m = not meaningful

Net charge-offs for each loan type are calculated as a percentage of average outstanding or managed loans for each loan category.
Total net charge-offs are calculated based on total average outstanding loans and leases.
</TABLE>


     Commercial Real Estate - Total  commercial  real estate - domestic  loans
totaled $25.1 billion and $26.9 billion on June 30, 1999 and December 31, 1998,
respectively, or 7 percent and 8 percent  of loans  and  leases,  respectively.
     Total commercial real estate - domestic loans, the
portion of such loans which are  nonperforming,  and other credit  exposures are
presented in Table Ten. The exposures  presented represent credit extensions for
real estate-related purposes to borrowers or counterparties who are primarily in
the real estate  development  or investment  business and for which the ultimate
repayment of the credit is dependent on the sale,  lease,  rental or refinancing
of the real estate.
     Commercial  real  estate - domestic  loans past due 90 days or more and
still  accruing  interest  were $19 million, or 0.08 percent of commercial real
estate - domestic loans, on June 30, 1999 and $12 million, or 0.04 percent, on
December 31, 1998.
     The exposures included in Table Ten do not include credit extensions which
were made on the general creditworthiness of the borrower for which real estate
was obtained as security and for which the ultimate  repayment of the credit
is not dependent on the sale, lease, rental or refinancing of the real estate.
Accordingly,  the exposures presented  do not  include  commercial  loans
secured by  owner-occupied  real estate,  except where the borrower is a real
estate  developer.  In addition to the amounts presented in the tables,
on June 30, 1999, the Corporation had approximately $15 billion of commercial
loans which were not real estate dependent but for which the Corporation had
obtained real estate as secondary repayment security.

                                        39


<PAGE>

<TABLE>
<CAPTION>
Table Ten
Real Estate Commercial Loans, Foreclosed Properties
and Other Real Estate Credit Exposures
June 30, 1999


                                                   Loans                                        Other
                                    ------------------------------------  Foreclosed           Credit
(Dollars in Millions)               Outstanding           Nonperforming   Properties (1)     Exposures (2)
- ----------------------------------------------------------------------------------------------------------
<S>                                      <C>                    <C>            <C>                <C>
By Geographic Region (3)
California                               $ 5,996                $20            $ 45               $ 833
Southwest                                  3,364                 25               2                 379
Northwest                                  2,957                  9               -                 135
Florida                                    2,717                 47               6                 338
Geographically diversified                 2,339                  -               -                 389
Midwest                                    1,908                 40              26                 116
Midatlantic                                1,675                 17               6                 281
Carolinas                                  1,156                 12               9                  89
Midsouth                                   1,154                  9               3                 128
Northeast                                  1,034                 19               -                  93
Other states                                 768                  9              21                 954
Non-US                                       297                  -               -                   -
- ----------------------------------------------------------------------------------------------------------
     Total                               $25,365               $207            $118              $3,735
==========================================================================================================
By Property Type
Office buildings                          $4,951                $28             $ 8               $ 242
Apartments                                 4,760                 14               1                 979
Shopping centers/retail                    3,229                 36              29                 479
Residential                                2,620                 26               3                 189
Industrial/warehouse                       2,223                 21               1                 110
Hotels/motels                              1,419                 15               -                  81
Land and land development                  1,166                 11              48                 220
Miscellaneous commercial                     883                  7               7                  36
Multiple use                                 845                  4               -                   6
Unsecured                                    403                  1               -                  93
Non-US                                       297                  -               -                   -
Other                                      2,569                 44              21               1,300
- ----------------------------------------------------------------------------------------------------------
     Total                               $25,365               $207            $118              $3,735
==========================================================================================================

(1) Foreclosed properties include commercial real estate loans only.
(2) Other credit exposures include primarily letters of credit and loans held for sale.
(3) Distribution based on geographic location of collateral.
</TABLE>


     Commercial - Total commercial - domestic loans  outstanding  totaled $136.7
billion and $137.4 billion on June 30, 1999 and December 31, 1998, respectively,
or 38 percent and 39 percent of loans and leases, respectively.  The Corporation
had commercial  domestic loan net  charge-offs for the six months ended June 30,
1999 of $328 million,  or 0.48 percent of average  commercial - domestic  loans,
compared to $77 million,  or 0.12 percent of average commercial - domestic loans
for the six months ended June 30, 1998. The increase was spread across several
borrowers without concentration in any single industry or geographic region.
Nonperforming commercial - domestic

                                        40

<PAGE>

loans were $1.1 billion, or 0.79 percent of commercial - domestic loans, on June
30, 1999, compared to $812 million, or 0.59 percent, on December 31, 1998.
Commercial - domestic loans past due 90 days or more and still accruing interest
were $192 million,  or 0.14 percent of commercial  domestic loans,  on June 30,
1999 compared to $135 million,  or 0.10 percent,  on December 31, 1998.
     Commercial - foreign  loans  outstanding  totaled  $30.5  billion and $31.5
billion on June 30, 1999 and December 31, 1998, respectively, or eight percent
and nine percent of loans and leases,  respectively. The Corporation  had
commercial - foreign  loan net  charge-offs  for the six months  ended June 30,
1999 of $113 million, or 0.74 percent of average commercial - foreign loans,
compared to $71 million,  or 0.48  percent of  average  commercial  - foreign
loans for the six months ended June 30, 1998.  Nonperforming  commercial -
foreign loans were $492 million, or 1.6 percent of commercial - foreign loans,
on June 30, 1999, compared to $314 million, or 1.0 percent, on December 31,
1998.  Commercial - foreign loans past due 90 days or more and still  accruing
interest were $64 million,  or 0.21 percent of commercial - foreign  loans,  on
June 30, 1999 compared to $23 million,  or 0.07 percent,  on December 31, 1998.
For additional  information see International Developments on page 42.
<TABLE>
<CAPTION>
    Table Eleven
    Significant Industry Loans and Leases (1)
    June 30, 1999


    (Dollars in Millions)                                   Outstanding
    ----------------------------------------------------------------------
    <S>                                                           <C>
    Transportation                                                $10,556
    Media                                                           8,603
    Health care                                                     8,537
    Equipment and general manufacturing                             8,477
    Oil and gas                                                     7,999
    Agribusiness                                                    7,398
    Retail                                                          7,378
    Business services                                               7,221
    Autos                                                           6,656
    Telecom                                                         5,017

(1) Includes only non-real estate commercial loans and leases.

</TABLE>


     Consumer - On June 30, 1999 and December 31, 1998, total domestic  consumer
loans outstanding totaled $167.4 billion and $157.6 billion, respectively, or 46
percent  and 44  percent  of loans  and  leases,  respectively.
     Average  residential  mortgage  loans were $80.2 billion and $78.0 billion,
respectively,  for the three months and six months ended June 30, 1999  compared
to $69.3 billion and $69.8  billion for the same prior year periods,  reflecting
an increase in retail origination activity due to a decline in the general level
of interest rates.
     Average managed bankcard  receivables were $19.2 billion and $19.5 billion,
respectively,  for the three months and six months ended June 30, 1999  compared
to $20.4 billion for both the periods in 1998.
      Average  other  consumer  loans for the three  months and six months ended
June 30, 1999 were $75.9 billion and $74.5  billion,  respectively,  compared to
$70.9 billion and $71.2  billion for the same prior year  periods.  The increase
was net of the impact of  approximately  $4.5  billion of  securitizations  that
occurred  throughout 1998 and $1.9 billion of securitizations for the six months
ended June 30, 1999.  Average managed other consumer loans, which include direct
and indirect consumer loans and home equity lines of credit, as well as indirect
auto loan and consumer finance securitizations,  totaled $86.5 billion and $84.9
                                        41

<PAGE>

billion in the three months and six months  ended June 30,  1999,  respectively,
and $75.1 billion and $74.4 billion in the same periods of 1998.
     Total  domestic consumer net  charge-offs during the six months  ended
June 30, 1999  decreased $273  million  compared to the same period in 1998 due
mainly to lower  bankcard and consumer finance net charge-offs.
     Total consumer  loans past due 90 days or more and still accruing  interest
were $356 million,  or 0.21 percent of total  consumer  loans,  on June 30, 1999
compared to $441 million,  or 0.27 percent, on December 31, 1998. Total consumer
nonperforming  loans were $1.0 billion,  or 0.60 percent of total consumer loans
and $1.1  billion,  or 0.65  percent on June 30,  1999 and  December  31,  1998,
respectively.

     International  Developments  - During  1998,  and  continuing  into 1999, a
number of  countries  in Asia,  Latin  America  and Eastern  Europe  experienced
economic  difficulties due to a combination of structural  problems and negative
market reaction that resulted from increased awareness of these problems.  While
each  country's  situation  is unique,  many share  common  factors such as: (1)
government actions which restrain normal functioning of free markets in physical
goods,  capital  and/or  currencies;  (2)  perceived  weaknesses  of the banking
systems; and (3) perceived overvaluation of local currencies. In addition, since
these  factors  have  resulted in capital  movement  out of the  countries or in
reduced  capital  inflows,  many of these countries are  experiencing  liquidity
problems in addition to the structural problems.
     Where appropriate,  the Corporation has adjusted its activities  (including
its borrower selection) in light of the risks and opportunities discussed above.
The  Corporation  also has  continued  to reduce its  exposures  in Asia,  Latin
America and Central and Eastern Europe  throughout  1999. The  Corporation  will
continue to monitor and adjust its  foreign  activities  on a country by country
basis  depending on  management's  judgment of the likely  developments  in each
country and will take  action as deemed  appropriate.  For a more  comprehensive
discussion of the  Corporation's  risk management  processes,  refer to pages 29
through 35 of the  Corporation's  Annual  Report on Form 10-K for the year ended
December 31, 1998.

     Regional  Foreign  Exposure - Through its credit and market risk management
activities,  the  Corporation  has  been  devoting  special  attention  to those
countries  that have been  negatively  impacted by  increasing  global  economic
pressure.  This includes  special  attention to those Asian  countries  that are
currently  experiencing  currency  and  other  economic  problems,  as  well  as
countries  within Latin America and Eastern  Europe which are also  experiencing
similar problems.
     In  connection  with its efforts to maintain a diversified  portfolio,  the
Corporation  limits its  exposure  to any one  geographic  region or country and
monitors this exposure on a continuous  basis.  Table Twelve sets forth selected
regional  exposures  as of June  30,  1999. On June 30, 1999, the Corporation's
total  exposure  was  $31.7 billion,  a  decrease of  $5.0  billion  from
December 31, 1998.

                                        42

<PAGE>


     The  following  table  is  based  on  the  Federal  Financial  Institutions
Examination Council's  instructions for periodic reporting of foreign exposures.
The table has been expanded to include  "Gross Local Country  Claims" as defined
in the table below and may not be consistent with disclosures by other financial
institutions.
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
Table Twelve
Regional Foreign Exposure

                                                                                                  Increase        Increase
                                          Total         Gross            Other         Total       (Decrease)      (Decrease)
                                          Cross-        Local           Cross-       Exposure        from           from
                                          Border       Country          Border        June 30      March 31       December 31
(Dollars in Millions)                     Loans       Claims (1)       Claims (2)       1999          1999           1998
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                            <C>          <C>           <C>           <C>            <C>           <C>
Region/Country
Asia
China                                          $ 82         $ 124          $143         $ 349          $ (94)        $(100)
Hong Kong                                        44         4,549           333         4,926             (7)         (262)
India                                           629         1,770           161         2,560            116            42
Indonesia                                       399            99            80           578            (99)         (145)
Japan                                           173         1,231         2,160         3,564           (454)       (1,497)
Korea (South)                                   499           541           793         1,833            (19)          (46)
Malaysia                                         26           574            69           669           (100)          (59)
Pakistan                                         13           369            14           396            100            44
Philippines                                     252            89           158           499             55           (84)
Singapore                                       115         1,440           191         1,746            (10)         (260)
Taiwan                                          300         1,515           200         2,015           (179)         (275)
Thailand                                         86           554           135           775            (79)         (175)
Other                                             4           126            30           160              2             7
- -------------------------------------------------------------------------------------------------------------------------------
                                              2,622        12,981         4,467        20,070           (768)       (2,810)
- -------------------------------------------------------------------------------------------------------------------------------
Central and Eastern Europe
Russian Federation                               26             -             7            33            (11)          (27)
Other                                           231            75           259           565            (44)         (139)
- -------------------------------------------------------------------------------------------------------------------------------
                                                257            75           266           598            (55)         (166)
- -------------------------------------------------------------------------------------------------------------------------------
Latin America
Argentina                                       596           353           264         1,213            (29)          (54)
Brazil                                        1,300           691           912         2,903           (351)         (515)
Chile                                           697           422           165         1,284           (134)         (367)
Colombia                                        430            21            89           540            (39)         (258)
Mexico                                        1,939           248         1,988         4,175           (402)         (763)
Venezuela                                       101            56           352           509             (8)          (48)
Other                                           231             -           179           410             16           (20)
- -------------------------------------------------------------------------------------------------------------------------------
                                              5,294         1,791         3,949        11,034           (947)       (2,025)
- -------------------------------------------------------------------------------------------------------------------------------
    Total                                    $8,173       $14,847        $8,682       $31,702        $(1,770)      $(5,001)
===============================================================================================================================

(1) Includes the following claims by the Corporation's foreign offices on local country residents regardless of the currency: loans,
    trading account securities, derivative products, unused commitments, standby letters of credit, commercial letters of credit,
    formal guarantees, and securities available for sale (at market value) and held for investment (at cost).
(2) Includes:  accrued interest receivable, acceptances, interest-bearing deposits in banks, trading account securities, other
    interest-earning investments, other short-term monetary assets, unrealized gains on off-balance sheet instruments, unused
    commitments, standby letters of credit, commercial letters of credit, formal guarantees, and available for sale and held to
    maturity securities, including securities that are collateralized by U.S. Treasury securities as follows: Mexico - $1,098,
    Venezuela - $199, Philippines - $22 and Latin America Other - $83. Held for investment securities amounted to $767
    with a fair value of $566.
</TABLE>

                                        43

<PAGE>


Off-Balance Sheet Financial Instruments
Derivatives - Asset and Liability Management (ALM) Activities

     Interest rate contracts are used in the  Corporation's  ALM process.  These
contracts,  which are generally  non-leveraged  generic  interest rate and basis
swaps,  options and futures,  allow the  Corporation to  effectively  manage its
interest rate risk position. Generic interest rate swaps involve the exchange of
fixed-rate  and  variable-rate   interest  payments  based  on  the  contractual
underlying  notional  amount.  Basis  swaps  involve  the  exchange  of interest
payments based on the contractual  underlying  notional amounts,  where both the
pay rate and the receive  rate are floating  rates based on  different  indices.
Option  products  primarily  consist of caps and floors.  Interest rate caps and
floors are  agreements  where,  for a fee,  the  purchaser  obtains the right to
receive interest  payments when a variable  interest rate moves above or below a
specified  cap or  floor  rate,  respectively.  Futures  contracts  used for ALM
activities  are primarily  index futures  providing for cash payments based upon
the movements of a deposit rate index.
      The amount of net realized  deferred gains  associated with terminated ALM
swaps were $246 million and $294 million at June 30, 1999 and December 31, 1998,
respectively.  The  amount  of net  realized  deferred  losses  associated  with
terminated ALM futures and forward rate contracts was $16 million and $1 million
at June 30, 1999 and December 31, 1998, respectively. The amount of net realized
deferred gains  associated  with terminated ALM options were $41 million and $26
million at June 30, 1999 and December 31,  1998,  respectively.  See Note Six of
the consolidated financial statements on page 12 for information on the notional
amount and fair value of the Corporation's ALM interest rate contracts.
     In addition,  the Corporation uses foreign currency contracts to manage the
foreign   exchange  risk   associated   with   foreign-denominated   assets  and
liabilities,  as  well  as  the  Corporation's  equity  investments  in  foreign
subsidiaries.  Foreign  exchange  contracts,  which  include  spot,  forward and
futures contracts,  represent agreements to exchange the currency of one country
for the currency of another  country at an agreed-upon  price, on an agreed-upon
settlement date. At June 30, 1999, these contracts had a notional amount of $8.8
billion and an unrealized loss of $10.0 million.
     The fair values of the ALM interest  rate and foreign  exchange  portfolios
should be viewed in the context of the overall  balance sheet.  The value of any
single component of the balance sheet or off-balance  sheet positions should not
be viewed in isolation.
     For a discussion of the  Corporation's  management of risk  associated with
mortgage  production  and servicing  activities,  see the  "Noninterest  Income"
section on page 28.

Market Risk Management

     In the normal course of conducting its business activities, the Corporation
is exposed to market risks including  price and liquidity  risk.  Market risk is
the potential for loss arising from adverse  changes in market rates and prices,
such as interest rates  (interest rate risk),  foreign  currency  exchange rates
(foreign exchange risk),  commodity prices (commodity risk) and prices of equity
securities  (equity  risk).  Financial  products that expose the  Corporation to
market risk include securities,  loans, deposits,  debt and derivative financial
instruments  such as  futures,  forwards,  swaps,  options  and other  financial
instruments  with  similar  characteristics.  Liquidity  risk  arises  from  the
possibility  that the  Corporation  may not be able to satisfy current or future
financial commitments or that the Corporation may be more reliant on alternative
funding sources such as long-term debt.
     Market  risk is  managed  by the  Corporation's  Finance  Committee,  which
formulates policy based on desirable levels of market risk. In setting desirable
levels of market  risk,  the  Finance  Committee  considers  the  impact on both
earnings and capital of the current outlook in market rates,  potential  changes
in market rates, world and regional  economies,  liquidity,  business strategies
and other factors.
     With the exception of securities available for sale, which had an
unrealized loss of $2.4 billion at June 30, 1999, compared to an unrealized gain
of $0.4 billion at December 31, 1998, the expected maturities, unrealized gains
and losses and weighted average effective yields and rates associated with the



                                        44

<PAGE>

Corporation's significant non-trading, on-balance sheet financial instruments
at June 30, 1999 were not  significantly  different  from those at
December 31, 1998.  For a discussion of non-trading, on-balance sheet financial
instruments see page 30 and Table Nine on page 31 of the Market Risk  Management
section of the  Corporation's 1998 Annual Report on Form 10-K.
     Risk  management  interest rate  contracts are utilized in the ALM process.
Such  contracts,  which are generally  non-leveraged  generic  interest rate and
basis  swaps,  futures,   forwards,   and  options,  allow  the  Corporation  to
effectively  manage its  interest  rate risk  position.  As  reflected  in Table
Thirteen,  the notional amount of the Corporation's  receive fixed and pay fixed
interest  rate  swaps on June 30,  1999 was $68.1  billion  and  $24.5  billion,
respectively.  The receive fixed  interest  rate swaps are primarily  converting
variable-rate commercial loans to fixed-rate.  The net receive fixed position on
June 30, 1999 was $43.6 billion  notional  compared to $34.7 billion notional on
December 31, 1998. In addition,  the  Corporation  had $8.4 billion  notional of
basis swaps at June 30, 1999 linked primarily to loans and long-term debt.
     Table Thirteen also summarizes the estimated duration, weighted average pay
and receive  rates and the  unrealized  gains and losses on June 30, 1999 of the
Corporation's  ALM interest rate swaps,  as well as the  estimated  duration and
unrealized  gains and  losses on June 30,  1999 of the  Corporation's  ALM basis
swaps and options  contracts.  Unrealized gains and losses are based on the last
repricing  and will change in the future  primarily  based on movements in one-,
three- and six-month LIBOR rates.  The ALM swap portfolio had an unrealized loss
of $811  million  at June 30,  1999 and an  unrealized  gain of $942  million at
December  31,  1998.  The change is  primarily  attributable  to an  increase in
interest  rates.  The net  unrealized  loss in the  estimated  value  of the ALM
interest rate contracts  should be viewed in the context of the overall  balance
sheet.  The value of any single  component of the balance  sheet or  off-balance
sheet positions should not be viewed in isolation.
     For a discussion of the  Corporation's  management of risk  associated with
mortgage  production  and servicing  activities,  see the  "Noninterest  Income"
section on page 28.
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
Table Thirteen
Asset and Liability Management Interest Rate Contracts
June 30, 1999


                                                                        Expected Maturity
                                          ------------------------------------------------------------------------------   Average
(Dollars in Millions,                Fair                                                                      After       Estimated
Average Estimated Duration in Years) Value     Total       1999      2000       2001       2002      2003       2003        Duration
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>      <C>        <C>       <C>        <C>        <C>       <C>        <C>           <C>
Total receive fixed swaps           $(543)                                                                                 4.15
  Notional amount                            $68,064    $3,583    $12,848    $11,536    $3,216    $14,145    $22,736
  Weighted average receive rate                 6.14 %    5.99 %     5.96 %     6.46 %    6.85 %     5.69 %     6.28 %

Total pay fixed swaps               $(263)                                                                                 3.12
  Notional amount                            $24,450    $3,419    $ 6,901    $ 4,492    $1,727    $ 2,477    $ 5,434
  Weighted average pay rate                     6.70 %    6.44 %     6.84 %     6.41 %    6.85 %     7.12 %     6.68 %

Basis swaps                          $ (5)                                                                                 4.65
                                   -------
  Notional amount                             $8,444     $ 525      $ 743      $ 611    $1,669    $ 4,896    $     -

    Total swaps                     $(811)

- ------------------------------------------------------------------------------------------------------------------------------------

Option products                      $(20)
  Notional amount                            $32,291     $ 445      $ 505     $2,088     $ 868    $ 1,950    $26,435

- ------------------------------------------------------------------------------------------------------------------------------------

     Total interest rate contracts  $(831)
                                   ========

</TABLE>

       The table on the following page sets forth the  calculated  value-at-risk
(VAR)  amounts  for the six  months  ended June 30,  1999 for the  Corporation's
trading  activity.  The amounts are  calculated  on a pre-tax  basis.  The first

                                        45

<PAGE>

calculation  assumes  that each  portfolio  segment  experiences  adverse  price
movements at the same time (i.e., the price movements are perfectly correlated).
The second  calculation  assumes that these adverse price  movements  within the
major  portfolio  segments  do not  occur  at the  same  time  (i.e.,  they  are
uncorrelated).  While the Corporation's  trading positions  resulted in improved
trading  results in the six months  ended June 30,  1999,  compared  to the same
period  in 1998,  the  Corporation  continued  to lower  its  market  risk.  For
additional discussion of market risk associated with the trading portfolio,  the
VAR model and how the Corporation manages its exposure to market risk, see pages
32 and 33 of the Corporation's  1998 Annual Report on Form 10-K. The composition
of the trading  portfolio and the related fair values are included in Note Three
of the consolidated financial statements on page 8.
<TABLE>
<CAPTION>
Trading Activities Market Risk
                                             --------------------------------------------------------
                                                         Six Months Ended June 30, 1999
                                             --------------------------------------------------------
 (US Dollar Equivalents in Millions)               Average VAR      High VAR (1)        Low VAR (1)
- -----------------------------------------------------------------------------------------------------
<S>                                                  <C>                 <C>                   <C>
Based on perfect positive correlation:
     Interest rate                                   $96.6               $126.8                $74.9
     Foreign currency                                 12.5                 18.2                  7.9
     Commodities                                       1.7                  3.5                   .9
     Equity                                            9.0                 13.9                  3.0
Based on zero correlation:
     Interest rate                                    28.4                 41.2                 21.2
     Foreign currency                                 10.0                 15.4                  6.1
     Commodities                                       1.3                  3.0                   .6
     Equity                                            8.2                 12.4                  2.6
- -----------------------------------------------------------------------------------------------------
(1) The high and low for the entire trading account may not equal the sum of the individual components as the
      highs or lows of the components occurred on different trading days.
</TABLE>


Capital Resources and Capital Management

         Presented below are the Corporation's regulatory capital ratios on June
30, 1999 and December 31, 1998.  The  Corporation  and its  significant  banking
subsidiaries were considered "well-capitalized" on June 30, 1999.
<TABLE>
<CAPTION>
                                          June 30           December 31
(Dollars in Millions)                      1999                 1998
- --------------------------------------------------------------------------------
<S>                                          <C>                   <C>
Risk-Based Capital Ratios:
   Tier 1 Capital                            $ 38,145              $ 36,849
   Tier 1 Capital ratio                          7.38 %                7.06 %
   Total Capital                             $ 57,365              $ 57,055
   Total Capital ratio                          11.09 %               10.94 %

Leverage ratio                                   6.34                  6.22

Risk-weighted assets                        $ 517,130             $ 521,637
- --------------------------------------------------------------------------------
</TABLE>

     The regulatory capital guidelines measure capital in relation to the credit
and market  risk of both on- and  off-balance  sheet items  using  various  risk
weights.  Under the regulatory  capital  guidelines,  Total Capital  consists of
three tiers of capital.  Tier 1 Capital includes common shareholders' equity and
qualifying preferred stock, less goodwill and other adjustments.  Tier 2 Capital
consists  of  preferred  stock  not  qualifying  as  Tier 1  Capital,  mandatory
convertible  debt,  limited amounts of subordinated  debt, other qualifying term
debt and the  allowance  for credit  losses up to 1.25 percent of  risk-weighted
assets. Tier 3 Capital includes subordinated debt that is unsecured, fully paid,
has an  original  maturity  of at least  two  years,  is not  redeemable  before
maturity  without prior  approval by the Federal  Reserve and includes a lock-in
clause  precluding  payment of either interest or principal if the payment would
cause the issuing  bank's  risk-based  capital ratio to fall or remain below the

                                        46

<PAGE>

required  minimum.  At June 30, 1999, the Corporation  had no subordinated  debt
that qualified as Tier 3 Capital.
     The  Corporation's  and its significant  banking  subsidiaries'  regulatory
capital ratios on June 30, 1999 exceeded the regulatory  minimums of  four
percent for Tier 1 risk-based  capital,  eight percent for total risk-based
capital and the leverage  guidelines  of 100 to 200 basis  points  above the
minimum  ratio of three percent.

                                        47

<PAGE>
<TABLE>
<CAPTION>
Table Fourteen
Selected Quarterly Operating Results



                                                                                      1999 Quarters
                                                                                ---------------------------
(Dollars in Millions, Except Per-Share Information)                               Second         First
- -----------------------------------------------------------------------------------------------------------
<S>                                                                                <C>           <C>
Interest income                                                                    $ 9,206       $ 9,201
Interest expense                                                                     4,594         4,601
Net interest income                                                                  4,612         4,600
Net interest income (taxable-equivalent)                                             4,663         4,645
Provision for credit losses                                                            510           510
Gains on sales of securities                                                            52           130
Noninterest income                                                                   3,522         3,223
Merger-related charges, net                                                            200             -
Other noninterest expense                                                            4,457         4,453
Income before income taxes                                                           3,019         2,990
Income tax expense                                                                   1,104         1,076
Net income                                                                           1,915         1,914
Net income (excluding merger-related charges)                                        2,060         1,914
Earnings per common share                                                             1.10          1.10
Earnings per common share (excluding merger-related charges)                          1.18          1.10
Diluted earnings per common share                                                     1.07          1.08
Diluted earnings per common share (excluding merger-related charges)                  1.15          1.08
Dividends per common share                                                             .45           .45

Yield on average earning assets                                                       7.00  %       7.13 %
Rate on average interest-bearing liabilities                                          4.16          4.26
Net interest spread                                                                   2.84          2.87
Net interest yield                                                                    3.53          3.58

Average total assets                                                             $ 615,364     $ 609,624
Average total deposits                                                             342,249       345,931
Average total shareholders' equity                                                  46,891        46,279
Return on average assets                                                              1.25  %       1.27  %
Return on average assets (excluding merger-related charges)                           1.34          1.27
Return on average common shareholders' equity                                        16.40         16.78
Return on average common shareholders' equity (excluding merger-related charges)     17.64         16.78

Cash basis financial data (1)
Earnings per common share                                                        $    1.23     $    1.23
Earnings per common share (excluding merger-related charges)                          1.31          1.23
Diluted earnings per common share                                                     1.20          1.20
Diluted earnings per common share (excluding merger-related charges)                  1.28          1.20
Return on average tangible assets                                                     1.43  %       1.46  %
Return on average tangible assets (excluding merger-related charges)                  1.53          1.46
Return on average tangible common shareholders' equity                               26.68         27.44
Return on average tangible common shareholders'
   equity (excluding merger-related charges)                                         28.49         27.44
Market price per share of common stock
Closing price                                                                    $ 73  5/16    $ 70  5/8
High for the period                                                                76  1/8       74  1/2
Low for the period                                                                 61  1/2       59  1/2
Risk-based capital ratios (period-end)
Tier 1 capital                                                                        7.38  %       7.40  %
Total capital                                                                        11.09         11.17



(1) Cash basis calculations exclude goodwill and other intangible assets and the related amortization expense.
</TABLE>

                                        48

<PAGE>






Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

                                See  "Management's  Discussion  and  Analysis of
                           Results of Operations and Financial Condition -
                           Market Risk   Management"   on  page  44  and  the
                           sections referenced  therein for  Quantitative and
                           Qualitative Disclosures about Market Risk.

- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
Part II. Other Information

Item 1. Legal              Litigation
Proceedings
     In  the ordinary course of business, the Corporation and its subsidiaries
are routinely defendants in or parties to a number of pending and threatened
legal actions and proceedings, including actions brought on behalf of various
classes of claimants. In certain of these actions and proceedings substantial
money damages are asserted against the Corporation and its subsidiaries and
certain of these actions and proceedings are based on alleged violations of
consumer protection, securities, environmental, banking and other laws.
     The Corporation and certain present and former officers and directors have
been named as defendants in a number of actions filed in several federal courts
that have been consolidated for pretrial purposes before a Missouri federal
court. The amended complaint in the consolidated actions alleges, among other
things, that the defendants failed to disclose material facts about
BankAmerica's losses  relating to D.E. Shaw & Co.,  L.P. until mid-October 1998,
in violation of various provisions of federal and state laws. The amended
complaint also alleges that the proxy statement-prospectus of August 4, 1998,
falsely stated  that the Merger would be one of equals and alleges a scheme to
have NationsBank gain control over the newly merged entity. The Missouri federal
court has certified classes consisting generally of persons who were
shareholders of NationsBank or BankAmerica on September 30, 1998, or were
entitled to vote on the Merger, or who purchased or acquired securities of the
Corporation or its predecessors between August 4, 1998 and October 13, 1998.
Similar uncertified class actions (including one limited to California
residents) are pending in California state court, alleging violations of the
California Corporations Code and other state laws. The Corporation believes the
actions lack merit and will defend them vigorously. The amount of any ultimate
exposure cannot be determined with certainty at this time.
     Management believes that the actions and proceedings and the losses, if
any, resulting from the final outcome thereof, will not be material in the
aggregate to the Corporation's financial position or results of operations.

                                        49

<PAGE>



Item 6. Exhibits           a)     Exhibits
and Reports on
Form 8-K
                           Exhibit 11-Earnings Per Common Share Computation
                           Exhibit 12(a)-Ratio of Earnings to Fixed Charges
                           Exhibit 12(b)-Ratio of Earnings to Fixed Charges
                             and Preferred Dividends
                           Exhibit 27-Financial Data Schedule

                          b)       Reports on Form 8-K

                           The following reports on Form 8-K were filed by the
                           Corporation  during the quarter ended June 30, 1999:

                           Current  Report on Form 8-K dated  April 19, 1999
                           and filed April 23,  1999,  Items 5 and 7.

                           Current  Report on Form 8-K dated  April 28, 1999 and
                           filed May 7, 1999, Items 5 and 7.

                           Current  Report  on Form 8-K  dated  June 9, 1999 and
                           filed June 15, 1999, Items 5 and 7.

                           Current  Report on Form 8-K  dated  June 23, 1999 and
                           filed June 30, 1999, Items 5 and 7.




                                        50


<PAGE>


- --------------------------------------------------------------------------------





                                    SIGNATURE


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized.




                                   Bank of America Corporation
                                   ---------------------------
                                   Registrant


Date: August 16 , 1999
      ----------------             /s/ MARC D. OKEN
                                   -----------------
                                   MARC D. OKEN
                                   Executive Vice President and
                                   Principal Financial Executive
                                   (Duly Authorized Officer and
                                   Chief Accounting Officer)



                                   51

<PAGE>



                           Bank of America Corporation

                                    Form 10-Q

                                Index to Exhibits
- --------------------------------------------------------------------------------


Exhibit           Description

11       Earnings Per Common Share Computation

12(a)    Ratio of Earnings to Fixed Charges

12(b)    Ratio of Earnings to Fixed Charges and Preferred Dividends

27       Financial Data Schedule

                                        52



                                                                  Exhibit 11

Diluted Earnings Per Common Share and Diluted Average Common Shares Outstanding
- --------------------------------------------------------------------------------

     For diluted  earnings  per common  share,  net income  available  to common
shareholders can be affected by the conversion of the  registrant's  convertible
preferred  stock.  Where the effect of this conversion would have been dilutive,
net income  available  to common  shareholders  is  adjusted  by the  associated
preferred dividends. This adjusted net income is divided by the weighted average
number of common shares  outstanding  for each period plus amounts  representing
the dilutive effect of stock options outstanding and the dilution resulting from
the conversion of the registrant's  convertible  preferred stock, if applicable.
The effect of convertible  preferred  stock is excluded from the  computation of
diluted  earnings  per common  share in  periods  in which the  effect  would be
antidilutive.
         Diluted earnings per common share was determined as follows:
<TABLE>
<CAPTION>
                                                               Three Months Ended                     Six Months Ended
                                                                    June 30                               June 30
 (Shares in Thousands, Dollars in Millions               ------------------------------------------------------------------
  Except Per-Share Information)                              1999            1998                    1999        1998
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                          <C>              <C>                 <C>            <C>
Average common shares outstanding                            1,743,503        1,732,168           1,740,549      1,728,353

Dilutive effect of:
           Convertible preferred stock                           3,098            3,123               3,098          3,123
           Stock options                                        40,244           49,421              39,670         47,471
- ---------------------------------------------------------------------------------------------------------------------------

Total dilutive average shares                                1,786,845        1,784,712           1,783,317      1,778,947
===========================================================================================================================


Net income available to common shareholders                    $ 1,914          $ 2,287             $ 3,826        $ 3,607
Preferred dividends paid on dilutive convertible
            preferred stock                                          1                1                   3              3
- ---------------------------------------------------------------------------------------------------------------------------
Total net income available to common shareholders
            adjusted for full dilution                         $ 1,915          $ 2,288             $ 3,829        $ 3,610
===========================================================================================================================

Diluted earnings per common share                               $ 1.07           $ 1.28              $ 2.15         $ 2.03
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                        53




<TABLE>
<CAPTION>
Bank of America Corporation and Subsidiaries                                                                      Exhibit 12(a)
Ratio of Earnings to Fixed Charges
- ----------------------------------------------------------------------------------------------------------------------------



                                                                                    Year Ended December 31
                                                     Six Months    ---------------------------------------------------------
                                                        Ended
(Dollars in Millions)                                June 30, 1999    1998          1997        1996       1995     1994
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>           <C>          <C>          <C>      <C>       <C>
Excluding Interest on Deposits

Income before income taxes                                $6,009        $8,048       $10,556      $9,311   $8,377    $7,010

Less: Equity in undistributed (earnings) losses
  of unconsolidated subsidiaries                             (73)          162           (49)         (7)     (19)      (55)

Fixed charges:
     Interest expense (including capitalized interest)     4,715         9,479         8,219       7,082    6,354     4,572
          1/3 of net rent expense                            166           335           302         282      275       250
- ---------------------------------------------------------------------------------------------------------------------------
        Total fixed charges                                4,881         9,814         8,521       7,364    6,629     4,822
- ----------------------------------------------------------------------------------------------------------------------------
Earnings (excluding capitalized interest)                $10,817       $18,024       $19,026     $16,668  $14,987   $11,774
- ----------------------------------------------------------------------------------------------------------------------------
Fixed charges                                             $4,881        $9,814        $8,521      $7,364   $6,629    $4,822
- ----------------------------------------------------------------------------------------------------------------------------
Ratio of earnings to fixed charges                          2.22          1.84          2.23        2.26     2.26      2.44
============================================================================================================================

<CAPTION>



                                                                                    Year Ended December 31
                                                     Six Months    ---------------------------------------------------------
                                                        Ended
(Dollars in Millions)                                June 30, 1999    1998          1997        1996       1995     1994
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>           <C>          <C>          <C>      <C>       <C>
Including Interest on Deposits

Income before income taxes                                $6,009        $8,048       $10,556      $9,311   $8,377    $7,010

Less: Equity in undistributed (earnings) losses
  of unconsolidated subsidiaries                             (73)          162           (49)         (7)     (19)      (55)

Fixed charges:
     Interest expense (including capitalized interest)     9,195        20,290        18,903      16,682   16,369    11,083
          1/3 of net rent expense                            166           335           302         282      275       250
- ----------------------------------------------------------------------------------------------------------------------------
        Total fixed charges                                9,361        20,625        19,205      16,964   16,644    11,333
- ----------------------------------------------------------------------------------------------------------------------------
Earnings (excluding capitalized interest)                $15,297       $28,835       $29,710     $26,268  $25,002   $18,285
- ----------------------------------------------------------------------------------------------------------------------------
Fixed charges                                             $9,361       $20,625       $19,205     $16,964  $16,644   $11,333
- ----------------------------------------------------------------------------------------------------------------------------
Ratio of earnings to fixed charges                          1.63          1.40          1.55        1.55     1.50      1.61
============================================================================================================================
</TABLE>

                                        54


<TABLE>
<CAPTION>


Bank of America Corporation and Subsidiaries                                                                      Exhibit 12(b)
Ratio of Earnings to Fixed Charges and Preferred Dividends
- ----------------------------------------------------------------------------------------------------------------------------



                                                                                    Year Ended December 31
                                                     Six Months    ---------------------------------------------------------
                                                        Ended
(Dollars in Millions)                                June 30, 1999    1998          1997        1996       1995     1994
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>           <C>          <C>          <C>      <C>       <C>
Excluding Interest on Deposits
Income before income taxes                                $6,009        $8,048       $10,556      $9,311   $8,377    $7,010

Less: Equity in undistributed (earnings) losses
  of unconsolidated subsidiaries                             (73)          162           (49)         (7)     (19)      (55)

Fixed charges:
     Interest expense (including capitalized interest)     4,715         9,479         8,219       7,082    6,354     4,572
     1/3 of net rent expense                                 166           335           302         282      275       250
- ----------------------------------------------------------------------------------------------------------------------------
        Total fixed charges                                4,881         9,814         8,521       7,364    6,629     4,822

Preferred dividend requirements                                5            40           183         332      426       467
- ----------------------------------------------------------------------------------------------------------------------------
Earnings (excluding capitalized interest)                $10,817       $18,024       $19,026     $16,668  $14,987   $11,774
- ----------------------------------------------------------------------------------------------------------------------------
Fixed charges and preferred dividends                     $4,886        $9,854        $8,704      $7,696   $7,055    $5,289
- ----------------------------------------------------------------------------------------------------------------------------
Ratio of earnings to fixed charges and preferred dividends  2.21          1.83          2.19        2.17     2.12      2.23
============================================================================================================================

<CAPTION>




                                                                                    Year Ended December 31
                                                     Six Months    ---------------------------------------------------------
                                                        Ended
(Dollars in Millions)                                June 30, 1999    1998          1997        1996       1995     1994
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>           <C>          <C>         <C>       <C>        <C>
Including Interest on Deposits
Income before income taxes                                $6,009        $8,048       $10,556      $9,311   $8,377    $7,010

Less: Equity in undistributed (earnings) losses
  of unconsolidated subsidiaries                             (73)          162           (49)         (7)     (19)      (55)

Fixed charges:
Interest expense (including capitalized interest)          9,195        20,290        18,903      16,682   16,369    11,083
     1/3 of net rent expense                                 166           335           302         282      275       250
- ----------------------------------------------------------------------------------------------------------------------------
        Total fixed charges                                9,361        20,625        19,205      16,964   16,644    11,333

Preferred dividend requirements                                5            40           183         332      426       467
- ----------------------------------------------------------------------------------------------------------------------------
Earnings (excluding capitalized interest)                $15,297       $28,835       $29,710     $26,268  $25,002   $18,285
- ----------------------------------------------------------------------------------------------------------------------------
Fixed charges and preferred dividends                     $9,366       $20,665       $19,388     $17,296  $17,070   $11,800
- ----------------------------------------------------------------------------------------------------------------------------
Ratio of earnings to fixed charges and preferred dividends  1.63          1.40          1.53        1.52     1.46      1.55
============================================================================================================================
</TABLE>

                                        55


<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
The schedule contains summary information extracted from the June 30, 1999 Form
10-Q for Bank of America corporation and is qualified in its entirety by
reference to such financial statements.
</LEGEND>

<S>                             <C>
<PERIOD-TYPE>                   6-mos
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-END>                                   JUN-30-1999
<CASH>                                         24,197
<INT-BEARING-DEPOSITS>                          5,350
<FED-FUNDS-SOLD>                               35,907
<TRADING-ASSETS>                               35,427
<INVESTMENTS-HELD-FOR-SALE>                    75,012
<INVESTMENTS-CARRYING>                          1,499
<INVESTMENTS-MARKET>                            1,311
<LOANS>                                       363,581
<ALLOWANCE>                                    (7,096)
<TOTAL-ASSETS>                                614,102
<DEPOSITS>                                    339,045
<SHORT-TERM>                                  136,360
<LIABILITIES-OTHER>                            38,007
<LONG-TERM>                                    55,059
                               0
                                        80
<COMMON>                                       14,433
<OTHER-SE>                                     31,118
<TOTAL-LIABILITIES-AND-EQUITY>                614,102
<INTEREST-LOAN>                                13,623
<INTEREST-INVEST>                               2,318
<INTEREST-OTHER>                                2,466
<INTEREST-TOTAL>                               18,407
<INTEREST-DEPOSIT>                              4,480
<INTEREST-EXPENSE>                              9,195
<INTEREST-INCOME-NET>                           9,212
<LOAN-LOSSES>                                   1,020
<SECURITIES-GAINS>                                182
<EXPENSE-OTHER>                                 8,910
<INCOME-PRETAX>                                 6,009
<INCOME-PRE-EXTRAORDINARY>                      6,009
<EXTRAORDINARY>                                     0
<CHANGES>                                           0
<NET-INCOME>                                    3,829
<EPS-BASIC>                                    2.20
<EPS-DILUTED>                                    2.15
<YIELD-ACTUAL>                                   3.55
<LOANS-NON>                                     2,812
<LOANS-PAST>                                      631
<LOANS-TROUBLED>                                    0
<LOANS-PROBLEM>                                     0
<ALLOWANCE-OPEN>                                7,122
<CHARGE-OFFS>                                   1,338
<RECOVERIES>                                      299
<ALLOWANCE-CLOSE>                               7,096
<ALLOWANCE-DOMESTIC>                                0<F1>
<ALLOWANCE-FOREIGN>                                 0<F1>
<ALLOWANCE-UNALLOCATED>                             0<F1>



<FN>
<F1>Allowance-Domestic, Allowance-Foreign and Allowance-Unallocated are only disclosed on an annual
    basis in the Corporation's 10-K and are therefore not included in this Financial Data Schedule.
</FN>






</TABLE>


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