CCB FINANCIAL CORP
10-Q, 1996-11-14
STATE COMMERCIAL BANKS
Previous: DST SYSTEMS INC, 10-Q, 1996-11-14
Next: AMCORE FINANCIAL INC, 10-Q, 1996-11-14




                                   
                             UNITED STATES
                  SECURITIES AND EXCHANGE COMMISSION
                                   
                        Washington, D.C. 20549
                                   
                               Form 10-Q
                                   
          Quarterly Report Pursuant to Section 13 or 15(d) of
                  the Securities Exchange Act of 1934
                                   
                For the period ended September 30, 1996
                                   
                                   
                   Commission File Number:  0-12358
                                   
                     CCB FINANCIAL CORPORATION
            (Exact name of issuer as specified in charter)


               North Carolina                      56-1347849
           (State or other jurisdiction       (I.R.S. Employer
           of incorporation)                  Identification No.)
                                   
                                   
      111 Corcoran Street, Post Office Box 931, Durham, NC 27702
               (Address of principal executive offices)
                                   
                                   
   Registrant's telephone number, including area code (919) 683-7777
                                   

   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  [     ]
                                   
                                   
                 APPLICABLE ONLY TO CORPORATE ISSUERS:

   Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.

Common Stock, $5 Par value                    15,062,499
     (Class of Stock)                    (Shares outstanding
                                         as of November 1, 1996)
<PAGE>
                       CCB FINANCIAL CORPORATION
                                   
                               FORM 10-Q
                                   
                                 INDEX
                                   

Part I.  Financial Information

 Item 1.  Financial Statements

   Consolidated Balance Sheets
      September 30, 1996, December 31, 1995 and
      September 30, 1995                                    3

   Consolidated Statements of Income
      Three and Nine Months Ended September 30,
      1996 and 1995                                         4

   Consolidated Statements of Shareholders' Equity
      Nine Months Ended September 30, 1996 and 1995         5

   Consolidated Statements of Cash Flows
      Nine Months Ended September 30, 1996 and 1995         6

   Notes to Consolidated Financial Statements
      Nine Months Ended September 30, 1996 and 1995         7

 Item 2.
Management's Discussion and Analysis of
        Financial Condition and Results of Operations       10

Part II.  Other Information

 Item 6. Exhibits and Reports on Form 8-K                   19

 Signatures                                                 20
<PAGE>
PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements

              CCB Financial Corporation and Subsidiaries
                      CONSOLIDATED BALANCE SHEETS
                              (Unaudited)
                                   
                                      (Unaudited)                 (Unaudited)
                                     September 30,   December 31, September 30,
                                          1996             1995          1995
Assets:                                                                    
Cash and due from banks            $  190,216,784    189,320,033    181,498,544
Time deposits in other banks           60,136,542     72,131,355     31,429,559
Federal funds sold and other                                   
   short-term investments             170,800,000    308,081,862    328,000,000
Investment securities:                                                    
   Available for sale                 904,857,259    961,640,464    879,660,874
   Held to maturity (market values                                        
      of $77,291,897,                                                       
      $83,060,136 and $85,172,579)     74,197,481     78,091,957     81,423,638
Loans and lease financing (notes                                             
  2 and 4)                          3,622,345,457  3,345,345,231  3,267,536,043
   Less reserve for loan and                                              
      lease losses (note 3)            47,254,515     43,577,725     42,979,130
      Net loans and lease financing 3,575,090,942  3,301,767,506  3,224,556,913
Premises and equipment                 66,273,255     66,977,333     64,894,996
Other assets (notes 4 and 5)          116,272,130    111,775,657    110,657,361
         Total assets              $5,157,844,393  5,089,786,167  4,902,121,885
                                                                          
Liabilities:                                                                 
Deposits:                                                                   
   Demand (noninterest-bearing)    $  554,294,050    538,177,666    516,258,581
   Savings and NOW accounts           530,470,077    522,556,768    499,916,575
   Money market accounts            1,378,819,313  1,309,544,849  1,281,673,955
   Jumbo time deposits                286,328,491    294,828,281    291,050,949
   Consumer time deposits           1,647,902,747  1,632,303,560  1,642,458,662
      Total deposits                4,397,814,678  4,297,411,124  4,231,358,722
Short-term borrowed funds             143,058,210    177,958,782     79,425,824
Long-term debt                         59,046,419     78,992,856     80,855,574
Other liabilities                      96,220,962    101,906,402     95,872,216
         Total liabilities          4,696,140,269  4,656,269,164  4,487,512,336
                                                                           
Shareholders' equity:                                                       
Serial preferred stock. Authorized                                          
   5,000,000 shares; none issued         --              --             --
Common stock of $5 par value.                                              
   Authorized 50,000,000 shares;                                             
   15,061,334, 14,960,716 and                                               
   14,951,952 shares issued            75,306,670     74,803,580     74,759,760
Additional paid-in capital             90,253,142     89,437,260     89,184,976
Retained earnings                     294,632,249    261,245,259    249,866,389
Unrealized gain on investment                                              
   securities available for sale,                                            
   net of applicable taxes              2,503,983      9,765,025      2,854,413
Less: Unearned common stock held by                                        
   management recognition plans          (991,920)    (1,734,121)    (2,055,989)
         Total shareholders' equity   461,704,124    433,517,003    414,609,549
         Total liabilities and                                             
            shareholders' equity   $5,157,844,393  5,089,786,167  4,902,121,885

See accompanying notes to consolidated financial statements.
<PAGE>
              CCB Financial Corporation and Subsidiaries
                   CONSOLIDATED STATEMENTS OF INCOME
                              (Unaudited)

                                                    Three Months
                                                Ended September 30,
                                                  1996        1995
Interest income:                                                      
Interest and fees on loans and leases       $  81,311,579   76,729,015
Interest and dividends on investment                         
   securities:                                                        
     U.S. Treasury                              7,392,963    7,593,843
     U.S. Government agencies                                         
        and corporations                        6,263,235    5,517,779
     States and political subdivisions                         
        (primarily tax-exempt)                  1,091,811    1,219,135
     Equity and other securities                  506,890      531,755
Interest on time deposits in other banks          651,846      831,198
Interest on federal funds sold and                         
   other short-term investments                 2,756,829    4,122,100
          Total interest income                99,975,153   96,544,825
                                                                      
Interest expense:                                                     
Deposits                                       42,993,333   43,466,931
Short-term borrowed funds                       1,743,806      931,491
Long-term debt                                    983,640    1,485,141
          Total interest expense               45,720,779   45,883,563
Net interest income                            54,254,374   50,661,262
Provision for loan and lease                                          
   losses (note 3)                              3,850,000    2,027,718
Net interest income after provision                                   
   for loan and lease losses                   50,404,374   48,633,544
                                                                      
Other income:                                                         
Service charges on deposit accounts             7,333,984    6,585,063
Trust and custodian fees                        1,585,250    1,559,296
Brokerage and insurance commissions             1,585,899      841,476
Merchant discount                               1,417,512    1,199,035
Other service charges and fees                  1,075,777    1,037,246
Other                                           3,000,813    1,381,036
Investment securities gains                       560,001        7,379
Investment securities losses                     (60,372)     (11,994)
          Total other income                   16,498,864   12,598,537
                                                                      
Other expenses:                                                       
Personnel expense                              21,165,971   19,366,429
Net occupancy expense                           3,021,195    2,759,764
Equipment expense                               2,448,962    2,667,942
FDIC special assessment (note 6)                8,400,000            -
Other operating expenses                       11,756,672   11,529,775
Merger-related expense                                  -            -
          Total other expenses                 46,792,800   36,323,910
                                                                      
Income before income taxes                     20,110,438   24,908,171
Income taxes (note 7)                           5,075,100    8,197,800
Net income                                  $  15,035,338   16,710,371
                                                                      
Income per share                            $        1.00         1.12
                                                                      
Weighted average shares outstanding            15,056,975   14,921,146


              CCB Financial Corporation and Subsidiaries
             CONSOLIDATED STATEMENTS OF INCOME, Continued
                              (Unaudited)

                                                    Nine Months
                                                Ended September 30,
                                                  1996        1995
Interest income:                                                        
Interest and fees on loans and leases        $ 238,041,868   227,018,320
Interest and dividends on investment            
   securities:                                                          
     U.S. Treasury                              21,743,612    23,573,075
     U.S. Government agencies                                           
        and corporations                        18,778,493    17,445,300
     States and political subdivisions                             
       (primarily tax-exempt)                    3,390,226     3,859,936
     Equity and other securities                 1,532,446     1,593,211
Interest on time deposits in other banks         2,234,673     2,156,814
Interest on federal funds sold and                             
   other short-term investments                  8,816,526     9,372,406
          Total interest income                294,537,844   285,019,062
                                                                        
Interest expense:                                                       
Deposits                                       126,938,541   124,879,958
Short-term borrowed funds                        4,201,070     3,504,396
Long-term debt                                   3,293,833     4,556,438
          Total interest expense               134,433,444   132,940,792
Net interest income                            160,104,400   152,078,270
Provision for loan and lease                                            
   losses (note 3)                               9,000,000     5,776,326
Net interest income after provision for                                 
   loan and lease losses                       151,104,400   146,301,944
                                                                        
Other income:                                                           
Service charges on deposit accounts             21,571,156    18,936,983
Trust and custodian fees                         4,939,708     4,786,706
Brokerage and insurance commissions              4,200,199     2,684,343
Merchant discount                                4,114,222     3,461,431
Other service charges and fees                   3,284,330     2,947,767
Other                                            7,452,758     7,071,070
Investment securities gains                      1,895,069       893,566
Investment securities losses                   (1,384,552)   (1,875,388)
          Total other income                    46,072,890    38,906,478
                                                                        
Other expenses:                                                         
Personnel expense                               61,419,371    59,038,973
Net occupancy expense                            8,788,789     8,338,102
Equipment expense                                7,471,534     7,886,293
FDIC special assessment (note 6)                 8,400,000             -
Other operating expenses                        35,579,691    37,510,063
Merger-related expense                                   -    10,332,596
          Total other expenses                 121,659,385   123,106,027
                                                                        
Income before income taxes                      75,517,905    62,102,395
Income taxes (note 7)                           24,366,600    21,305,095
Net income                                   $  51,151,305    40,797,300
                                                                        
Income per share                             $        3.40          2.73
                                                                        
Weighted average shares outstanding             15,041,590    14,947,700

See accompanying notes to consolidated financial statements.
<PAGE>

              CCB Financial Corporation and Subsidiaries
            CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
             Nine Months Ended September 30, 1996 and 1995
                              (Unaudited)
<TABLE>
<CAPTION>
                                   
                                                                        Unrealized                            
                                                                          Gain                                
                                                                       (Loss) on                              
                                                                        Investment                            
                                            Additional                  Securities   Management     Total
                                  Common      Paid-In     Retained     Available    Recognition Shareholders'
                                  Stock       Capital     Earnings      for Sale       Plans       Equity
<S>                           <C>           <C>           <C>         <C>            <C>            <C>  
Balance December 31, 1994     $ 74,984,145  92,283,003    225,499,020   (18,644,387)  (2,970,685)    371,151,096
                                                                                                               
Net income                          -            -         40,797,300        -             -          40,797,300
Stock options exercised            326,435     783,403         -             -             -           1,109,838
Earned portion of management                                                                                  
   recognition plans                -            -             -             -            914,696        914,696
Purchase and retirement                                                                                  
   of shares                     (550,820)  (3,881,430)        -             -             -         (4,432,250)
Cash dividends ($1.06                                                                                          
   per share)                       -            -        (16,429,931)       -             -        (16,429,931)
Change in unrealized gains                                                                                    
   (losses), net of                                                                                            
   applicable income taxes          -            -            -          21,498,800       -          21,498,800
                                                                                                               
Balance September 30, 1995    $ 74,759,760  89,184,976    249,866,389     2,854,413  (2,055,989)    414,609,549
                                                                                                               
                                                                                                               
Balance December 31, 1995     $ 74,803,580  89,437,260    261,245,259     9,765,025  (1,734,121)    433,517,003
                                                                                                               
Net income                          -            -         51,151,305        -             -          51,151,305
Transactions pursuant to                                                                                     
   restricted stock plan            -           546,476        -             -             -             546,476
Stock options exercised            599,160    1,171,131        -             -             -           1,770,291
Earned portion of management                                                                                  
   recognition plans                -            -             -             -            742,201        742,201
Purchase and retirement                                                                                  
   of shares                       (95,905)    (901,227)       -             -             -           (997,132)
Cash dividends ($1.18                                                                                          
   per share)                       -            -        (17,764,315)       -             -        (17,764,315)
Change in unrealized gains                                                                                    
   (losses), net of                                                                                            
   applicable income taxes          -            -            -          (7,261,042)       -         (7,261,042)
Other transactions, net              (165)       (498)        -              -             -               (663)
                                                                                                               
Balance September 30, 1996    $ 75,306,670  90,253,142    294,632,249     2,503,983    (991,920)    461,704,124
</TABLE>
See accompanying notes to consolidated financial statements.
<PAGE>
              CCB Financial Corporation and Subsidiaries
                 CONSOLIDATED STATEMENTS OF CASH FLOWS
             Nine Months Ended September 30, 1996 and 1995
                              (Unaudited)


                                                    1996              1995
Operating activities:                                                          
Net income                                  $     51,151,305       40,797,300
Adjustments to reconcile net income to net                                     
   cash provided by operating activities:                                      
      Depreciation                                 6,090,780        6,514,978
      Provision for loan and lease losses          9,000,000        5,776,326
      Net (gain) loss on sales of                                              
         investment securities                      (510,517)         981,822
      Net amortization and accretion of                                       
         investment securities                     4,499,117        4,575,718
      Amortization of intangibles and                                         
          other assets                             3,584,271        4,002,397
      Accretion of negative goodwill              (2,516,858)      (2,516,858)
      Sales of loans held for sale               154,765,217      155,834,496
      Origination of loans held for sale        (147,074,652)    (151,168,106)
      Decrease in accrued interest receivable         21,946          228,563
      Increase in accrued interest payable         1,277,075        4,721,677
      Decrease (increase) in other assets         (9,879,480)       8,679,522
      Increase in other liabilities                4,000,306        6,318,882
      Decrease in deferred taxes payable          (1,553,000)        (635,095)
      Vesting of shares held by management                                   
         recognition plan                            742,201          914,696
      Other operating activities, net               (296,616)         106,523
      Net cash provided by operating activities   73,301,095       85,132,841
                                                                                
Investing activities:                                                           
Proceeds from maturities and issuer calls of                           
   investment securities held to maturity          9,898,943       11,705,251
Purchases of investment securities held                                      
   to maturity                                    (5,885,111)      (8,307,078)
Proceeds from sales of investment securities                                   
   available for sale                             40,887,124      143,102,969
Proceeds from maturities and issuer calls of                                   
   investment securities available for sale      272,128,741      114,626,981
Purchases of investment securities available                                   
   for sale                                     (272,363,484)    (183,015,465)
Net originations of loans and leases receivable (292,966,247)    (118,907,148)
Purchases of premises and equipment               (6,376,963)      (6,352,159)
Cash acquired, net of cash paid, in                                            
   purchase acquisitions                                  --       33,954,159
      Net cash used by investing activities     (254,676,997)     (13,192,490)
                                                                                
Financing activities:                                                   
Net increase in deposit accounts                  156,226,017     136,306,254
Cash paid, net of cash received, in branch sale   (51,272,198)             --
Net decrease in short-term borrowed funds         (34,900,572)    (35,390,795)
Proceeds from issuance of long-term debt                   --       4,230,381
Repayments of long-term debt                      (20,065,450)    (19,096,666)
Exercise of stock options                           1,770,291       1,109,838
Purchase and retirement of common stock             (997,132)      (4,432,250)
Cash dividends                                   (17,764,315)     (16,429,931)
Other equity transactions, net                          (663)              --
      Net cash provided by financing activities    32,995,978      66,296,831
                                                                                
Net increase (decrease) in cash and                             
   cash equivalents                              (148,379,924)    138,237,182
Cash and cash equivalents at January 1            569,533,250     402,690,921
Cash and cash equivalents at September 30     $   421,153,326     540,928,103
                                                                                
Supplemental disclosure of cash flow information:              
Interest paid during the period               $   133,156,369     128,219,115
Income taxes paid during the period                29,636,848      27,120,947
                                                                              
Supplemental disclosure of noncash investing                                   
   activities:                                                                 
Investments transferred to available for sale $            --     159,336,349
Change in market value of securities available                                 
    for sale, net of deferred taxes (benefit) of                               
    $(5,365,718) and $12,974,327, respectively     (7,261,042)     21,498,800
Loans and lease financing transferred to other                             
    real estate acquired through loan foreclosure   1,322,801       3,842,909
Restricted stock transactions, net of deferred                                 
   taxes of $730,211                                  546,476              --

See accompanying notes to consolidated financial statements.
<PAGE>
              CCB Financial Corporation and Subsidiaries
              Notes to Consolidated Financial Statements
             Nine Months Ended September 30, 1996 and 1995
                              (Unaudited)


(1) Consolidation

The consolidated financial statements include the accounts and results
of operations of CCB Financial Corporation (the "Corporation") and its
wholly-owned subsidiaries, Central Carolina Bank and Trust Company
("CCB"), Graham Savings Bank, Inc., SSB and Central Carolina Bank -
Georgia.  The consolidated financial statements also include the
accounts and results of operations of CCB Investment and Insurance
Service Corporation, CCBDE, Inc. and Southland Associates, Inc.,
wholly-owned subsidiaries of CCB.  All significant intercompany
accounts are eliminated in consolidation.

(2) Loans and Lease Financing

A summary of loans and lease financing at September 30, 1996 and 1995
follows:

                                             1996            1995
Commercial, financial and                                              
  agricultural                        $   384,893,077       515,765,831
Real estate-construction                  550,957,005       444,348,922
Real estate-mortgage                    2,093,900,978     1,786,423,734
Instalment loans to individuals           373,235,326       302,843,440
Credit card receivables                   187,061,474       188,147,480
Lease financing                            36,980,183        34,811,564
   Gross loans and lease financing      3,627,028,042     3,272,340,971
Less unearned income                        4,682,585         4,804,928
   Total loans and lease financing    $ 3,622,345,457     3,267,536,043
                                                     

Loans held for sale totaled $7,404,000 and $12,151,000 at September
30, 1996 and 1995, respectively, and are reported at the lower of cost
or market.

At September 30, 1996, impaired loans amounted to $9,620,000 compared
to $5,052,000 at September 30, 1995.  The related reserve for loan and
lease losses on these loans amounted to $2,759,000 at September 30,
1996 and $2,410,000 at September 30, 1995.
<PAGE>

              CCB Financial Corporation and Subsidiaries
              Notes to Consolidated Financial Statements


(3) Reserve for Loan and Lease Losses

Following is a summary of the reserve for loan and lease losses for
the nine months ended September 30, 1996 and 1995:
                                                                      
                                              1996          1995
Balance at beginning of year             $ 43,577,725    41,045,712
Provision charged to operations             9,000,000     5,776,326
Recoveries of loans and leases
 previously charged-off                     1,494,354     1,175,300
Loan and lease losses charged
 to reserve                                (6,817,564)   (5,018,208)
Balance at end of period                 $ 47,254,515    42,979,130

(4) Risk Assets

Following is a summary of risk assets at September 30, 1996 and 1995
(in thousands):

                                             1996         1995
Nonaccrual loans and lease financing       $11,785      10,103
Other real estate acquired through
   loan foreclosures                         2,716       2,935
Accruing loans and lease financing
   90 days or more past due                  4,223       2,516
Total risk assets                          $18,724      15,554

(5) Mortgage Servicing Rights

Effective January 1, 1996, the Corporation adopted the provisions of
Statement of Financial Accounting Standards No. 122, "Accounting for
Mortgage Servicing Rights, an amendment of SFAS No. 65" ("SFAS No.
122").  SFAS No. 122 provides guidance for the recognition of mortgage
servicing rights ("MSRs") as an asset when a mortgage loan is sold or
securitized and servicing rights retained, regardless of how those
servicing rights were acquired.  This eliminates the previously
existing accounting distinction between rights to service mortgage
loans for others that are acquired through loan origination activities
and those acquired through purchase transactions.  Impairment of
recorded MSRs is measured periodically by applying current fair value
to each stratum of the disaggregated mortgage-servicing portfolio and
comparing the result to the recorded balance.  Prior to the adoption
of SFAS No. 122, the Corporation had purchased mortgage servicing
rights which had a carrying value of $916,146 at December 31, 1995.
<PAGE>

              CCB Financial Corporation and Subsidiaries
              Notes to Consolidated Financial Statements

(5) Mortgage Servicing Rights, Continued

A summary of mortgage servicing rights follows:
  
  Capitalized MSRs at December 31, 1995       $  916,146
  Capitalized during the period                1,916,926
  Amortization during the period                (278,073)
  Capitalized MSRs at September 30, 1996      $2,554,999
  
The fair value of mortgage servicing rights was $2,773,000.
Additionally, there is value associated with servicing originated
prior to January 1, 1996 for which the carrying value is zero.  No
valuation allowance for capitalized MSRs was required at September 30,
1996.

(6)  FDIC Special Assessment

On September 30, 1996, Congressional legislation was passed allowing a
special assessment to be levied by the Federal Deposit Insurance
Corporation ("FDIC") to recapitalize the Savings Association Insurance
Fund ("SAIF").  The special assessment is based on the level of SAIF
deposits a financial institution had as of March 31, 1995 subject to a
20% reduction for certain qualifying deposits.  The Corporation's
special assessment, assessed on SAIF deposits of $1.4 billion, totaled
$8,400,000 or $5,040,000 after-tax.  The impact of the FDIC special
assessment was to reduce net income by $.33 per share.

(7)  Income Taxes

During the third quarter, Congressional legislation was passed that
forgave the recapture of savings associations' tax bad debt reserves
which had previously been required upon their conversion to commercial
banks.  Graham Savings had approximately $3,880,000 of such tax bad
debt reserves and the forgiveness of the recapture resulted in a tax
benefit of $1,553,000.  The impact of the tax benefit was to increase
net income by $.10 per share.

(8) Contingencies

Certain legal claims have arisen in the normal course of business,
which, in the opinion of management and counsel, will have no material
adverse effect on the financial position of the Corporation or its
subsidiaries.

(9) Management Opinion

The financial statements in this report are unaudited.  In the opinion
of management, all adjustments (none of which were other than normal
accruals) necessary for a fair presentation of the financial position
and results of operations for the periods presented have been
included.
<PAGE>

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

The purpose of this discussion and analysis is to aid in the
understanding and evaluation of financial conditions and changes
therein and results of operations of CCB Financial Corporation (the
"Corporation") and its wholly-owned subsidiaries, Central Carolina
Bank and Trust Company ("CCB"), Graham Savings Bank, Inc., SSB
("Graham Savings") and Central Carolina Bank-Georgia ("CCB-Ga.")
(collectively "the Banks"), and CCB's wholly-owned subsidiaries, CCB
Investment and Insurance Service Corporation ("CCBI"), CCBDE, Inc. and
Southland Associates, Inc. for the three and nine months ended
September 30, 1996 and 1995.  This discussion and analysis is intended
to complement the unaudited financial statements and footnotes and the
supplemental financial data appearing elsewhere in this Form 10-Q, and
should be read in conjunction therewith.

On May 19, 1995, the Corporation effected a merger with Security
Capital Bancorp ("Security Capital"), a $1.2 billion bank-holding
company headquartered in Salisbury, North Carolina.  The merger was
accounted for as a pooling-of-interests and was effected through a tax-
free exchange of stock.  Merger-related expense of $10.3 million (or
$7.3 million after-tax) was recorded at the date of merger.  On June
9, 1995, the Corporation assumed the deposit liabilities of three
branch offices of a North Carolina bank in a transaction accounted for
as a purchase.

During the second quarter of 1996, CCB's subsidiary, 1st Home Mortgage
Acceptance Corporation ("HMAC"), was dissolved and its capital was
returned to CCB.  HMAC previously held collateralized mortgage
obligations.  The collateralized mortgage obligations, which totaled
$8.9 million at December 31, 1995, were called in February 1996.  Also
during the second quarter, CCB sold four of its branch offices to a
North Carolina community bank.  The transaction included the sale of
the banking offices and deposits totaling $55.8 million. On October 4,
1996, Graham Savings was merged into CCB and its two branch offices
became CCB branch offices.

Results of Operations - Three Months Ended September 30, 1996 and 1995
Income before non-recurring items amounted to $18.5 million for the
three months ended September 30, 1996 compared to 1995's $16.7
million.  Income per share before non-recurring items totaled $1.23 in
1996 compared to $1.12 in the third quarter of 1995.  Returns before
non-recurring items on average assets and shareholders' equity were
1.45% and 16.29%, respectively, in 1996 compared to 1995's 1.37% and
16.40%.  Non-recurring items impacting the third quarter's income
totaled $3.5 million after-tax and included an FDIC special assessment
of $5.0 million (after-tax) to recapitalize the Savings Association's
Insurance Fund and a tax benefit of $1.5 million from forgiveness of
the recapture of tax bad debt reserves for Graham Savings.  Net income
for the three months ended September 30, 1996 amounted to $15.0
million, a decrease of $1.7 million from the same period in 1995.  Net
income per share was $1.00 in 1996, a $.12 decrease from the 1995
period.  Returns on average assets and average shareholders' equity in
1996 were 1.18% and 13.22%, respectively, compared to 1.37% and
16.40%, respectively, in the 1995 period.

Average Balance Sheets and Net Interest Income Analyses on a taxable
equivalent basis for each of the periods are included in Table 1.
Increases in volume of interest-earning assets were almost offset by
decreases in yield.  Consequently, interest income increased only $3.3
million over third quarter 1995 despite the $260.3 million increase in
earning assets.  The average rate on interest-earning assets dropped
from 8.65% in 1995 to 8.47%.  The mix of interest-earning assets at
September 30, 1996
<PAGE>
                                                  Table 1
                       CCB FINANCIAL CORPORATION
           Average Balances and Net Interest Income Analysis
            Three Months Ended September 30, 1996 and 1995
              (Taxable Equivalent Basis-In Thousands) (1)


                                                          1996             
                                                        Interest  Average  
                                           Average      Income/     Yield/ 
                                           Balance      Expense      Rate  
Earning assets:                                                            
Loans and lease financing (2)           $   3,572,156      81,415      9.08 %
U.S. Treasury and agency                                                   
   obligations (3)                            864,435      14,772      6.83 
States and political subdivision                                           
   obligations                                 73,598       1,690      9.18 
Equity securities and other                                                
   securities (3)                              28,235         520      7.37 
Federal funds sold and other                                               
   short-term investments                     204,044       2,823      5.51 
Time deposits in other banks                   53,256         652      4.87 
    Total earning assets (3)                4,795,724     101,872      8.47 
                                                                            
Non-earning assets:                                                         
Cash and due from banks                       149,379                       
Premises and equipment                         66,492                       
All other assets, net                          56,515                       
    Total assets                        $   5,068,110                       
                                                                           
Interest-bearing liabilities:                                              
Savings and time deposits               $   3,792,893      42,993      4.51 %
Other short-term borrowed funds               146,135       1,744      4.75 
Long-term debt                                 59,153         983      6.66 
    Total interest-bearing liabilities      3,998,181      45,720      4.55 
                                                                            
Other liabilities and shareholders'                                        
   equity:                                                                 
Demand deposits                               517,805                       
Other liabilities                              99,677                       
Shareholders' equity                          452,447                       
    Total liabilities and                                                  
       shareholders' equity             $   5,068,110                       
                                                                           
Net interest income and net                                                
   interest margin (4)                                $     56,152      4.68 %
                                                                           
Interest rate spread (5)                                               3.92 %


                       CCB FINANCIAL CORPORATION
     Average Balances and Net Interest Income Analysis, Continued
            Three Months Ended September 30, 1996 and 1995
              (Taxable Equivalent Basis-In Thousands) (1)


                                                        1995               
                                                      Interest    Average  
                                           Average     Income/     Yield/  
                                           Balance     Expense      Rate   
Earning assets:                                                            
Loans and lease financing (2)           $   3,245,804     76,940      9.42 %
U.S. Treasury and agency                                                   
   obligations (3)                            837,628     14,183      6.77  
States and political subdivision                                           
   obligations                                 79,149      1,890      9.55  
Equity securities and other                                                
   securities (3)                              30,693        545      7.11  
Federal funds sold and other                                               
   short-term investments                     286,252      4,314      5.98  
Time deposits in other banks                   55,897        740      5.25 
    Total earning assets (3)                4,535,423     98,612      8.65  
                                                                            
Non-earning assets:                                                         
Cash and due from banks                       172,426                       
Premises and equipment                         64,895                       
All other assets, net                          56,517                       
    Total assets                        $   4,829,261                       
                                                                           
Interest-bearing liabilities:                                              
Savings and time deposits               $   3,669,221     43,467      4.70 %
Other short-term borrowed funds                74,833        932      4.94  
Long-term debt                                 82,049      1,485      7.24  
    Total interest-bearing liabilities      3,826,103     45,884      4.76  
                                                                            
Other liabilities and shareholders'                                        
   equity:                                                                 
Demand deposits                               502,538                       
Other liabilities                              96,441                       
Shareholders' equity                          404,179                       
    Total liabilities and                                                  
       shareholders' equity             $   4,829,261                       
                                                                           
Net interest income and net                                                
   interest margin (4)                                    52,728      4.63 %
                                                                           
Interest rate spread (5)                                              3.89 %
                                                                           
______________________________
(1) The taxable equivalent basis is computed using 35% federal and
7.75% state tax rates in 1996 and 1995 where applicable.
(2) The average loan and lease financing balances include non-accruing
loans and lease financing.  Loan fees of $3,233,000 and $2,726,000 for
1996 and 1995, respectively, are included in interest income.
(3) The average balances for debt and equity securities exclude the
effect of their mark-to-market adjustment, if any.
(4) Net interest margin is computed by dividing net interest income by
total earning assets.
(5) Interest rate spread equals the earning asset yield minus the
interest-bearing liability rate.
<PAGE>
changed from 1995's mix due to higher loan demand.  Loans, as a
percentage of earning assets, grew to 75% from 1995's 72%. The cost of
interest-bearing funds fell from 4.76% in 1995 to 4.55% in 1996.
Despite the increased rates paid on retail certificates of deposit and
Individual Retirement Accounts in 1996, the rates paid on savings and
time deposits fell on the aggregate from 4.70% in 1995 to the current
4.51%.  The rate paid on short-term borrowed funds also fell from
4.94% to 4.75% due to changes in market rates. The combined effect of
these factors resulted in the net interest margin improving 5 basis
points from 1995 to 1996.  The interest rate spread improved from
3.89% for the three months ended September 30, 1995 to 3.92% for the
same period in 1996.  Net interest income on a taxable equivalent
basis increased $3.4 million or 6.5% over 1995's level.

The provision for loan and lease losses for the third quarter of 1996
was $3.9 million compared to $2.0 million in 1995.  The reserve for
loan and lease losses to loans and lease financing outstanding was
1.30% at September 30, 1996 and 1.32% at September 30, 1995.  Net 1996
quarterly loan and lease charge-offs amounted to $2.0 million or .22%
(annualized) of average loans and lease financing which equaled the
 .22% (annualized) experienced in 1995.  The increased dollar level of
charge-offs in 1996 was due primarily to charge-offs in the consumer
portfolio.

Other income, excluding investment securities transactions, increased
$3.4 million in the third quarter of 1996 to $16.0 million.  The
increase was due primarily to a $800,000 increase in service charges
on deposit accounts.  The service charge increase resulted from
increased deposit volume, the ATM surcharge imposed in 1996 of $1.00
for each non-customer transaction and repricing of certain deposit
services based upon the results of product profitability analysis.
Brokerage and insurance commissions increased $745,000 from 1995 due
to expansion of investment services provided through CCBI's
association with a registered securities broker-dealer.

During the third quarter of 1996, other operating income increased
$1.6 million which was due primarily to two items.  The January 1,
1996 adoption of a new accounting standard requiring the recognition
of mortgage servicing rights as an asset when a mortgage loan is sold
or securitized and servicing rights retained resulted in additional
other income of $455,000 for the third quarter of 1996.  In September,
$500,000 of reserves for losses on sales of properties held for sale
by Southland Associates were reversed and taken into other income.
The reserves were reversed based upon the carrying cost of the
properties compared to their expected selling price.  Southland
Associates' properties are anticipated to be substantially liquidated
by the end of 1996.

Other expenses, excluding the previously discussed non-recurring FDIC
special assessment of $8.4 million, increased in the 1996 period by
$2.1 million.  The increase is almost wholly explained by the increase
in personnel expense which increased $1.8 million from 1995's level.
The increase was due to general salary increases of $1.3 million with
corresponding increases in employee benefits and payroll taxes.  In
addition, incentives paid to employees for product promotions such as
home equity lines increased $487,000 over 1995's level.  Despite the
increased personnel expense, a comparison of assets per employee shows
continuing improvement from $2.49 million of assets per employee at
September 30, 1995 to $2.60 million per employee for 1996.

As a result of the aforementioned changes, net overhead (noninterest
expense less noninterest income) as a percentage of average assets
decreased to 1.71% for the three months ended September 30, 1996 from
1.95% for the same period in 1995.  The Corporation's efficiency ratio
(noninterest expense as a percentage of taxable equivalent net
interest income and other income) significantly improved from 55.60%
for the three months ended September 30, 1995 to 52.85% for the same
period in 1996.  The improvement in both of these ratios, both of
which were calculated excluding the impact of non-recurring items,
indicates that the Corporation's revenues are increasing faster than
its expenses.

The following schedule presents noninterest income and expense as a
percentage of average assets for the three months ended September 30,
1996 and 1995.

                                         1996     1995
Noninterest income (1)                   1.30  %  1.04
                                                    
Personnel expense                        1.66     1.59
Occupancy and equipment expense           .43      .45
Other operating expense (2)               .92      .95
Noninterest expense                      3.01     2.99
                                                    
Net overhead                             1.71  %  1.95

(1) Includes net gains (losses) on investment securities sales.
(2) Excludes FDIC special assessment of $8.4 million in 1996.
_______________________________


The effective income tax rate was 25.2% in 1996 compared to 32.9% in
the same period of 1995.  The lower effective tax rate experienced in
1996 was due to $1.5 million of tax benefit recorded in connection
with forgiveness of the recapture of tax bad debt reserves recorded by
Graham Savings.

Results of Operations - Nine Months Ended September 30, 1996 and 1995
Income before non-recurring items totaled $54.6 million for the nine
months ended September 30, 1996 compared to $48.1 million for the same
period in 1995.  Income per share before non-recurring items was $3.63
for the nine months ended September 30, 1996 compared to $3.22 for
1995.  Non-recurring items include the previously discussed FDIC
special assessment and tax benefit from forgiveness of the recapture
of tax bad debt reserves, both experienced in 1996, and merger
expenses of $7.3 million (after-tax) incurred in 1995 in conjunction
with the Corporation's merger with Security Capital.  Returns of
income before non-recurring items on average assets and average
shareholders' equity were 1.46% and 16.45%, respectively, compared to
1.35% and 16.44% in the 1995 period.  Net income for the nine months
ended September 30, 1996 amounted to $51.2 million, an increase of
$10.4 million or 25.4% from the same period in 1995.  Net income per
share was $3.40 in 1996, a 24.5% increase from the 1995 period.
Returns of net income on average assets and average shareholders'
equity were 1.37% and 15.40%, respectively, compared to 1.14% and
13.95% in the 1995 period.

Average Balance Sheets and Net Interest Income Analyses on a taxable
equivalent basis for each of the nine month periods are included in
Table 2.  Average earning assets increased by $240.7 million or 5.4%
over the 1995 period which was due primarily to internal growth.
Increases in volume of interest-earning assets were offset somewhat by
decreases in yield.  Consequently, interest income increased  $8.8
million.  The mix of average interest-earning assets at September 30,
1996 changed slightly from 1995's mix as a result of higher loan
demand.  For the nine months ended September 30, 1996, investment
securities comprised 22% of average earning assets compared to 20% for
1995; average loans absorbed the change and comprise 73% of earning
assets.  For interest-bearing liabilities, the decrease in rates paid
on deposits partially offset the increase in interest expense
resulting from increased volume.  In addition, higher-rate Federal
Home Loan Bank advances matured in early 1996 in addition to the
collateralized mortgage obligations bearing interest at 11% which were
called during the first quarter of 1996.  These two events caused the
rate on long-term debt to fall from 7.09% to 6.71% for the nine months
ended September 30, 1996.  The combination of these factors resulted
in the net interest margin decreasing from 4.73% for the nine months
ended September 30, 1995 to 4.70% for 1996.  The interest rate spread
fell 7 basis points to 3.95% for 1996.  Net interest income on a
taxable equivalent basis increased $7.3 million or 4.6% from 1995's
level.

The provision for loan and lease losses increased to $9.0 million from
$5.8 million in 1995 due to the growth of outstanding loans and lease
financing and higher charge-offs.  Net 1996 loan and lease charge-offs
amounted to $5.3 million or .21% (annualized) of average loans and
lease financing compared to .16% (annualized) in 1995.

Other income, excluding net securities gains/losses, increased $5.6
million during the nine months of 1996 to $45.6 million.  The increase
was due primarily to a $2.6 million increase in service charges on
deposit accounts resulting from increased deposit volume and the
repricing of deposit services and a $1.5 million increase in brokerage
and insurance commissions from expanded levels of such services.  In
addition, the Corporation reversed the reserve for losses on sales of
property held by Southland  as previously discussed.  Non-recurring
other operating income increases realized in 1995 included a $500,000
gain on the sale of a Security Capital nonbank subsidiary and an
$880,000 gain on the early retirement of a portion of the
Corporation's subordinated debentures.

Net losses on sales of securities (primarily U.S. Treasury and agency
obligations) totaling $982,000 were incurred during 1995 as the
Corporation repositioned the securities portfolio in conjunction with
the Security Capital merger.  In 1996, net securities gains totaled
$510,000 for the period.

Other expenses, excluding non-recurring items, increased by $486,000
or less than 1% from the 1995 period.  As discussed previously,
personnel expense experienced the largest increase at $2.4 million but
this increase was largely offset by the $3.3 million decrease in
deposit insurance expense resulting from the FDIC lowering the
assessment rate for certain deposits from $.23 per $100 to $.04 per
$100 in the third quarter of 1995.  Amortization of intangible assets
decreased $326,000 during 1996 due to the sale of branches to which
the intangible assets related.  Other operating expenses increased
$2.4 million due in part to $967,000 of professional services expense
for various operational initiatives, increased marketing expense of
$392,000 from the promotion of new banking products and services and
$314,000 of credit card processing expenses from increased levels of
service.  Merger-related expense of $10.3 million (pre-tax) was
incurred during the second quarter of 1995 as previously discussed.

The effective income tax rate for the nine month period was 32.3% in
1996 compared to 34.3% in the same period of 1995.  The effective tax
rate in 1995 was higher due to non-deductible merger-related expense
incurred during that year and the $1.5 million of tax benefit recorded
in 1996 for forgiveness of the recapture of the tax bad debt reserves
of Graham Savings.
<PAGE>
                                                            Table 2
                       CCB FINANCIAL CORPORATION
           Average Balances and Net Interest Income Analysis
             Nine Months Ended September 30, 1996 and 1995
                                   
                                   
                                                          1996               
                                                        Interest   Average   
                                             Average    Income/     Yield/   
                                             Balance    Expense      Rate    
Earning assets:                                                              
Loans and lease financing (2)            $  3,462,469    238,465      9.20 %
U.S. Treasury and agency                                                     
   obligations (3)                            871,030     43,835      6.71   
States and political subdivision                                             
   obligations                                 75,048      5,249      9.33   
Equity securities and other                                                  
   securities (3)                              28,692      1,573      7.31   
Federal funds sold and other                                                 
   short-term investments                     221,262      9,014      5.44   
Time deposits in other banks                   59,482      2,235      5.02   
    Total earning assets (3)                4,717,983    300,371      8.50   
                                                                             
Non-earning assets:                                                          
Cash and due from banks                       156,535                        
Premises and equipment                         67,444                        
All other assets, net                          59,868                        
    Total assets                         $  5,001,830                        
                                                                             
Interest-bearing liabilities:                                                
Savings and time deposits                $  3,760,258    126,938      4.51 %
Other short-term borrowed funds               119,075      4,201      4.71   
Long-term debt                                 65,544      3,294      6.71   
    Total interest-bearing liabilities      3,944,877    134,433      4.55   
                                                                             
Other liabilities and shareholders'                                          
   equity:                                                                   
Demand deposits                               512,391                        
Other liabilities                             100,980                        
Shareholders' equity                          443,582                        
    Total liabilities and                                                    
       shareholders' equity              $  5,001,830                        
                                                                             
Net interest income and net                                                  
   interest margin (4)                                $   165,938      4.70 %
                                                                             
Interest rate spread (5)                                              3.95 %
                                                                             

                       CCB FINANCIAL CORPORATION
     Average Balances and Net Interest Income Analysis, Continued
             Nine Months Ended September 30, 1996 and 1995
                                   
                                   
                                                          1995               
                                                        Interest   Average   
                                             Average    Income/    Yield/    
                                             Balance    Expense     Rate     
Earning assets:                                                              
Loans and lease financing (2)            $  3,234,469    227,611      9.40 %
U.S. Treasury and agency                                                     
   obligations (3)                            872,546     44,379      6.78   
States and political subdivision                                             
   obligations                                 80,672      5,980      9.88   
Equity securities and other                                                  
   securities (3)                              30,712      1,634      7.10   
Federal funds sold and other                                                 
   short-term investments                     211,308      9,811      6.21   
Time deposits in other banks                   47,613      2,157      6.06   
    Total earning assets (3)                4,477,320    291,572      8.70   
                                                                             
Non-earning assets:                                                          
Cash and due from banks                       169,596                        
Premises and equipment                         65,618                        
All other assets, net                          54,982                        
    Total assets                         $  4,767,516                        
                                                                             
Interest-bearing liabilities:                                                
Savings and time deposits                $  3,621,786    124,880      4.61 %
Other short-term borrowed funds                88,408      3,505      5.30   
Long-term debt                                 85,700      4,556      7.09   
    Total interest-bearing liabilities      3,795,894    132,941      4.68   
                                                                             
Other liabilities and shareholders'                                          
   equity:                                                                   
Demand deposits                               487,950                        
Other liabilities                              92,580                        
Shareholders' equity                          391,092                        
    Total liabilities and                                                    
       shareholders' equity              $  4,767,516                        
                                                                             
Net interest income and net                                                  
   interest margin (4)                                   158,631      4.73 %
                                                                             
Interest rate spread (5)                                              4.02 %
                                                                             
_____________________________
(1) The taxable equivalent basis is computed using 35% federal and
7.75% state tax rates in 1996 and 1995 where applicable.
(2) The average loan and lease financing balances include non-accruing
loans and lease financing.  Loan fees of $9,542,000 and $7,323,000 for
1996 and 1995, respectively, are included in interest income.
(3) The average balances for debt and equity securities exclude the
effect of their mark-to-market adjustment, if any.
(4) Net interest margin is computed by dividing net interest income by
total earning assets.
(5) Interest rate spread equals the earning asset yield minus the
interest-bearing liability rate.
<PAGE>

Financial Condition

Total assets have increased $255.7 million since September 30, 1995
due primarily to net internal growth.  The majority of the increase
occurred in interest-earning assets.  Average assets have increased
from $4.8 billion for the year ended December 31, 1995 to $5.1 billion
for the three months ended September 30, 1996 and compare to $4.8
billion for the three months ended September 30, 1995.

At September 30, 1996, risk assets (consisting of nonaccrual loans and
lease financing, foreclosed real estate, restructured loans and lease
financing and accruing loans 90 days or more past due) amounted to
approximately $18.7 million or .52% of outstanding loans and lease
financing and foreclosed real estate.  This compares to approximately
$15.6 million or .48% at September 30, 1995.  The increase in risk
assets was due primarily to the first quarter 1996 transfer of one
large commercial credit to the nonaccrual status.  In addition, 90
days past due and accruing loans increased $1.5 million from March 31,
1996, primarily in the real estate - construction category.  One real
estate - construction loan accounted for approximately a third of the
increase in 90 days past due and accruing category.  The reserve for
loan and lease losses to risk assets was 2.52x at September 30, 1996
compared to 2.69x at December 31, 1995 and 2.76x at September 30,
1995.

The Corporation's capital position has historically been strong as
evidenced by the Corporation's ratio of average shareholders' equity
to average total assets of 8.93% and 8.37% for the nine months ended
September 30, 1996 and 1995, respectively.  The 1995 ratio is lower
than the Corporation's historical levels due in part to the
Corporation's repurchase and retirement of $20 million (518,069
shares) of common stock during the period from the fourth quarter of
1994 through the second quarter of 1995.  Increases in this ratio
since June 30, 1995 are due primarily to the retention of earnings.

The unrealized gain on investment securities available for sale, net
of applicable taxes, decreased $7.3 million from December 31, 1995 in
conjunction with declines in the financial markets.  During the third
quarter of 1996, the available for sale portfolio's market value
increased and recovered $1.3 million of the $8.6 million decrease
experienced in the first six months of 1996.

The Corporation has increased its annual cash dividends consistently
over the past 32 years, increasing to $.42 per share for the three
months ended September 30, 1996 from $.38 per share for the same
period in 1995.  On October 22, 1996, the Board of Directors of the
Corporation declared a dividend of $.42 payable on January 2, 1997 to
shareholders of record December 16, 1996.  Book value increased 10.5%
to $30.65 per share at September 30, 1996 from 1995's level of $27.73.

Bank holding companies are required to comply with the Federal Reserve
Board's risk-based capital guidelines which require a minimum ratio of
total capital to risk-weighted assets of 8%.  At least half of the
total capital is required to be "Tier 1" capital, principally
consisting of common shareholders' equity, noncumulative perpetual
preferred stock, and a limited amount of cumulative perpetual
preferred stock less certain goodwill items.  The remainder, "Tier 2
capital", may consist of a limited amount of subordinated debt,
certain hybrid capital instruments and other debt securities,
perpetual preferred stock, and a limited amount of the general reserve
for loan and lease losses.  In addition to the risk-based capital
guidelines, the Federal Reserve has adopted a minimum leverage capital
ratio under which a bank holding company must maintain a minimum level
of Tier 1 capital to average total consolidated assets of at least 3%
in the case of a bank holding company which has the highest regulatory
examination rating and is not contemplating significant growth or
expansion.  All other bank holding companies are expected to maintain
a leverage capital ratio of at least 1% to 2% above the stated
minimum.

The Corporation and the Banks continue to maintain higher capital
ratios than required under regulatory guidelines.  The following
schedule shows that the Corporation and the Banks exceed risk-based
capital requirements at September 30, 1996.  CCB-Ga.'s capital ratios
have fallen from 1995's levels due to higher asset levels without
corresponding increases in capital.


                        September 30,          Regulatory
Ratio               1996           1995         Minimums

Tier 1 Capital                                   4.00%
  Corporation      11.66%          10.39
  CCB              11.40           10.53
  Graham Savings   20.80           19.20
  CCB-Ga.          11.59           25.82
Total Capital                                    8.00
  Corporation      13.81           12.48
  CCB              12.74           12.27
  Graham Savings   22.06           20.93
  CCB-Ga.          12.84           26.50
Leverage                                         4.00
  Corporation       8.53            7.80
  CCB               8.37            7.88
  Graham Savings   12.36            9.47
  CCB-Ga.           8.41           40.49


Proposed Acquisition

On May 14, 1996, the Corporation announced the signing of a letter of
intent to acquire Salem Trust Company, a $165 million bank
headquartered in Winston-Salem, North Carolina ("Salem Trust").  Salem
Trust has offices in Winston-Salem and Wilmington, North Carolina.
Under the terms of the agreement, the Corporation will issue .41
shares of its common stock in exchange for each share of Salem Trust
in a transaction designed to qualify as a tax-free exchange.  On July
1, 1996, a definitive agreement of acquisition was signed by both
companies.  The acquisition, which among other things, is subject to
regulatory approval and approval by Salem Trust's shareholders, is
tentatively scheduled to be consummated in the first quarter of 1997.
Salem Trust's operations will become part of CCB.

Accounting Issues

The Corporation adopted Statement of Financial Accounting Standards
No. 123, "Accounting for Stock-Based Compensation ("SFAS No. 123") on
January 1, 1996 which establishes a fair value method of accounting
for such compensation plans.  Stock-based compensation plans include
all arrangements by which employees receive shares of stock or other
equity instruments of the employer or in which an entity issues its
equity instruments to acquire goods or services from nonemployees.
Under SFAS No. 123, these types of transactions must be accounted for
based on the fair value of the consideration received or the fair
value of the equity instrument issued, whichever is more reliably
measured.  While SFAS No. 123 encourages all entities to adopt the
fair value method of accounting, it does allow an entity to continue
to measure the compensation cost of stock compensation plans using the
intrinsic value based method of accounting prescribed by APB Opinion
No. 25, "Accounting for Stock Issued to Employees".  Most fixed stock
option plans (the most common type of stock compensation plan) have no
intrinsic value at grant date, and under APB Opinion No. 25 no
compensation cost is recognized.  Entities electing to continue using
the guidance under APB Opinion No. 25 must make pro forma disclosures
of net income and earnings per share as if the fair value method of
accounting proscribed by SFAS No. 123 had been applied.  The
Corporation intends to continue measuring stock compensation expense
under APB Opinion No. 25.

In June 1996, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 125, "Accounting for
Transfers and Servicing of Financial Assets and Extinguishments of
Liabilities ("SFAS No. 125").  This Statement provides accounting and
reporting standards for transfers and servicing of financial assets
and extinguishments of liabilities using a financial-components
approach that focuses on control of the asset or liability.  SFAS No.
125  requires that an entity recognize only assets it controls and
liabilities it has incurred and should derecognize assets only when
control has been surrendered and derecognize liabilities only when
they have been extinguished.  Adoption of SFAS No. 125 will impact
transactions in which the transferor has some continuing involvement
with the assets transferred or with the transferee including recourse,
servicing, agreements to reacquire and options written or held.  SFAS
No. 125 is effective for transfers and servicing of financial assets
and extinguishments of liabilities occurring after December 31, 1996,
and is to be applied prospectively.  Earlier or retroactive
application of SFAS No. 125 is not permitted.  The Corporation is in
the process of assessing the impact of adopting SFAS No. 125 but does
not believe that it's adoption will have a material impact upon the
Corporation's financial condition or results of operations.
PART II.  OTHER INFORMATION

      
Item 6.   Exhibits and Reports on Form 8-K

(a).  Exhibits

      Exhibit 3 - Amended and Restated Bylaws of the Corporation as
      of October 22, 1996.

      Exhibit 99 - Press release regarding third quarter earnings.

(b).  Reports on Form 8-K

      A report on Form 8-K dated October 4, 1996 was filed under
Item 5.

                              SIGNATURES

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.


                                        CCB FINANCIAL CORPORATION
                                        Registrant


Date: November 13, 1996                 /S/ Ernest C. Roessler
                                        Ernest C. Roessler
                                        President and Chief
                                        Executive Officer


Date: November 13, 1996                 /S/ W. Harold Parker, Jr.
                                        W. Harold Parker, Jr.
                                        Senior Vice President and
                                        Controller
                                        (Chief Accounting Officer)




                           BYLAWS
                             OF
                  CCB FINANCIAL CORPORATION
                              
            Amended and Restated October 22, 1996
                              
                            Index
                              
                          ARTICLE I
                              
                           Offices
                              
          Section 1           Principal Office
          Section 2           Registered Office
          Section 3           Other Offices


                         ARTICLE II
                              
                  Meetings of Shareholders
                              
          Section 1          Place of Meetings
          Section 2          Annual Meetings
          Section 3          Substitute Annual Meeting
          Section 4          Special Meetings
          Section 5          Notice of Meetings
          Section 6          Voting Lists
          Section 7          Quorum
          Section 8          Proxies
          Section 9          Voting of Shares


                         ARTICLE III
                              
                          Directors
                              
          Section 1           General Powers
          Section 2           Number, Term and Qualifications
          Section 3           Retirement
          Section 4           Election of Directors
          Section 5           Removal
          Section 6           Vacancies
          Section 7           Chairman and Vice Chairmen of the Board
          Section 8           Compensation


                         ARTICLE IV
                              
                     Executive Committee
                              
          Section 1           Appointment
          Section 2           Meetings
          Section 3           General Powers


                          ARTICLE V
                              
                    Nominating Committee


                         ARTICLE VI
                              
            Audit Committee and Other Committees
                              
          Section 1           Audit Committee
          Section 2           Other Committees


                         ARTICLE VII
                              
                    Meetings of Directors
                              
          Section 1           Regular Meetings
          Section 2           Special Meetings
          Section 3           Notice of Meetings
          Section 4           Waiver of Notice
          Section 5           Quorum
          Section 6           Manner of Acting
          Section 7           Presumption of Assent
          Section 8           Informal Action by Directors


                        ARTICLE VIII
                              
                          Officers
                              
          Section 1          Number
          Section 2          Election and Term
          Section 3          Removal
          Section 4          Compensation
          Section 5          President
          Section 6          Additional Duties of President
          Section 7          Duties of Executive Vice
                             Presidents, Senior Vice
                             Presidents, First Vice
                             Presidents, and Vice Presidents
          Section 8          Secretary
          Section 9          Assistant Secretaries
          Section 10         Controller
          Section 11         Assistant Controllers
          Section 12         Duties of Other Officers
          Section 13         Bonds


                         ARTICLE IX
                              
            Contracts, Loans, Checks and Deposits
                              
          Section 1           Contracts
          Section 2           Loans
          Section 3           Checks and Drafts
          Section 4           Deposits


                          ARTICLE X
                              
         Certificates for Shares and Their Transfer
                              
          Section 1           Certificates for Shares
          Section 2           Transfer of Shares
          Section 3           Closing Transfer Books and
                              Fixing Record Date
          Section 4           Lost Certificates
          Section 5           Holder of Record


                         ARTICLE XI
                              
                     General Provisions
                              
          Section 1           Dividends
          Section 2           Seal
          Section 3           Share Certificates
          Section 4           Waiver of Notice
          Section 5           Amendments
          Section 6           Fiscal Year
          Section 7           Notification of Indemnification
          Section 8           Indemnification


                         ARTICLE XII
                              
                   Additional Constituents

                              
                              
                           BYLAWS
                             OF
                  CCB FINANCIAL CORPORATION
                              
            Amended and Restated October 22, 1996
                              
                          ARTICLE I
                              
                           Offices

    Section 1.  Principal Office:  The principal office of the
corporation  shall be located at 111 Corcoran Street,  Durham,
North Carolina.

    Section  2.  Registered Office:  The registered office  of
the  corporation required by law to be maintained in the State
of  North Carolina may be, but need not be, identical with the
principal office.

    Section  3.   Other  Offices:  The  Corporation  may  have
offices  at  such other places, either within or  without  the
State  of North Carolina, as the Board of Directors from  time
to  time  may  determine, or as the affairs of the Corporation
may require.

                         ARTICLE II
                              
                  Meetings of Shareholders

     Section   1.    Place  of  Meetings:   All  meetings   of
shareholders  shall  be held at the principal  office  of  the
Corporation or at such other place, either within  or  without
the  State  of North Carolina, as shall be designated  in  the
notice of the meeting.

    Section  2.   Annual  Meetings:   The  annual  meeting  of
shareholders shall be determined by the Board of Directors  of
the  Corporation and shall be held during the  first  six  (6)
calendar  months  of  each year, for the purpose  of  electing
directors of the Corporation and for the transaction  of  such
other business as properly may be brought before the meeting.

    Section  3.   Substitute Annual Meeting:   If  the  annual
meeting shall not be held within the period of time designated
by  these Bylaws, a substitute annual meeting may be called in
accordance  with the provisions of Section 4 of this  Article.
A  meeting so called shall be designated and treated  for  all
purposes as the annual meeting.

    Section  4.   Special Meetings:  Special meetings  of  the
shareholders  may be called at any time by the  Chairman,  any
Vice  Chairman, President or by the Board of Directors of  the
Corporation.

    Section 5.  Notice of Meetings:  Written or printed notice
stating the time, place, day and hour of the meeting shall  be
delivered not less than ten (10) nor more than fifty (50) days
before the date thereof, either personally or by mail,  by  or
at  the  direction of the Chairman, Vice Chairman,  President,
Secretary  or  other  person  calling  the  meeting,  to  each
shareholder  of record entitled to vote at such  meeting.   If
mailed,  such  notice  shall be deemed to  be  delivered  when
deposited  in  the  United  States  mail,  addressed  to   the
shareholder at his address as it appears on the stock transfer
books of the Corporation, with postage thereon prepaid.

    In the case of an annual or substitute annual meeting, the
notice of meeting need not specifically state the business  to
be  transacted  thereat unless such a statement  is  expressly
required  by  the  provisions of the North  Carolina  Business
Corporation Act.  In the case of a special meeting, the notice
of  meeting  shall specifically state the purpose or  purposes
for which the meeting is called.

    When  a meeting is adjourned for thirty (30) days or more,
notice of the adjourned meeting shall be given as in the  case
of  an original meeting.  When a meeting is adjourned for less
than  thirty  (30)  days  in any one adjournment,  it  is  not
necessary  to  give any notice of the adjourned meeting  other
than  by  announcement at the meeting at which the adjournment
is taken.

   Section 6.  Voting Lists:  After fixing a record date for a
meeting, the Corporation shall prepare an alphabetical list of
the  names of all the shareholders who are entitled to  notice
of  the shareholders' meeting.  The list shall be arranged  by
voting group (and within each voting group by class and series
of  shares) and show the address of and number of shares  held
by each shareholder.

    The shareholder list shall be available for inspection  by
any  shareholder, beginning two business days after notice  of
the  meeting  is  given for which the list  was  prepared  and
continuing through the meeting, at the Corporation's principal
office  or at a place identified in the meeting notice in  the
city  where the meeting will be held.  A shareholder,  or  his
agent  or  attorney, is entitled to inspect and copy the  list
during  regular business hours and at this own expense, during
the period it is available for inspection.

   The Corporation shall make the shareholders' list available
at the meeting, and any shareholder, his agent, or attorney is
entitled to inspect the list at any time during the meeting or
any adjournment thereof.

    Section  7.   Quorum:  The holders of a  majority  of  the
outstanding  shares  of  the  Corporation  entitled  to  vote,
represented in person or by proxy, shall constitute  a  quorum
at  a  meeting  of shareholders, except that at  a  substitute
annual  meeting  of shareholders the number  of  shares  there
represented  either in person or by proxy,  even  though  less
than a majority, shall constitute a quorum for the purpose  of
such meeting.

    The  shareholders present at a duly organized meeting  may
continue to do business until adjournment, notwithstanding the
withdrawal of enough shareholders to leave less than a quorum.

   In the absence of a quorum at the opening of any meeting of
shareholders, such meeting may be adjourned from time to  time
by  a  vote of the majority of the shares voting on the motion
to  adjourn; and at any adjourned meeting at which a quorum is
present  any business may be transacted which might have  been
transacted at the original meeting.

    Section 8.  Proxies:  Shares may be voted either in person
or  by  one  or  more  agents authorized by  a  written  proxy
executed by the shareholder or by his duly authorized attorney-
in-fact.  Such proxy shall be filed with the Secretary of  the
Corporation before or at the time of the meeting.  A proxy  is
not  valid after the expiration of eleven (11) months from the
date of its execution unless the person executing it specifies
therein  the  length of time for which it is  to  continue  in
force, or limits its use to a particular meeting, but no proxy
shall  be  valid  after ten (10) years from the  date  of  its
execution.

    Section  9.   Voting  of Shares:  Each  outstanding  share
having  voting rights shall be entitled to one  vote  on  each
matter submitted to a vote at a meeting of shareholders.

    Except in the election of directors as provided in Section
4  of  Article III, the vote of a majority of the shares voted
on  any  matter at a meeting of shareholders at which a quorum
is  present  shall  be  the act of the  shareholders  on  that
matter, unless the vote of a greater number is required by law
or  by  the Charter or Bylaws of this Corporation.  Voting  on
all matters except the election of directors shall be by voice
vote or by a show of hands unless the holders of one-tenth  of
the  shares  represented at the meeting shall,  prior  to  the
voting  on any matter, demand a ballot vote on that particular
matter.

   Shares of its own stock owned indirectly by the Corporation
through  a  subsidiary corporation or otherwise shall  not  be
voted and shall not be counted in determining the total number
of  shares  entitled to vote, except that  shares  held  in  a
fiduciary  capacity may be voted and shall be counted  to  the
extent provided by law.

                         ARTICLE III
                              
                          Directors

    Section  1.  General Powers:  The business and affairs  of
the Corporation shall be managed by the Board of Directors  or
by  such  Executive  Committees as  the  Board  may  establish
pursuant to these Bylaws.

   Section 2.  Number, Term and Qualifications:  The number of
directors  constituting the Board of Directors  shall  be  not
less  than five (5) nor more than thirty (30) as may be  fixed
or  changed from time to time, within the minimum and maximum,
by  the  shareholders or by the Board of Directors.  Directors
need  not  be  residents of the State  of  North  Carolina  or
shareholders of the Corporation.

    Section 3.  Retirement:  Each director shall retire at the
regularly  scheduled  meeting of  shareholders  following  his
attainment  of  the  age  of  70 years  whether  or  not  such
director's  term  as  a  director  has  expired.    Should   a
director's  responsibilities be diminished from that  business
or  professional position occupied at the time of the election
as  director, then the retirement provision would be the  same
as  that  for  reaching the age 70.  The  Board  can  annually
exempt  the retirement provision by resolution at a  regularly
scheduled director's meeting prior to the Annual Shareholder's
Meeting.

    Section 4.  Election of Directors:  Except as provided  in
Section  6 of this Article, the directors shall be elected  at
the  annual meeting of the shareholders; and those persons who
receive  the highest number of votes shall be deemed  to  have
been  elected.   If  any shareholder so demands,  election  of
directors shall be by secret ballot.

    Section  5.   Removal:  Any director may be  removed  from
office with cause by a vote of shareholders holding a majority
of  the  shares entitled to vote at an election of  directors.
However,  unless the entire Board of Directors is removed,  an
individual director may not be removed if the number of shares
voting  against  the removal would be sufficient  to  elect  a
director  if such shares were voted cumulatively at an  annual
election.  If any directors are so removed, new directors  may
be elected at the same meeting.

   Section 6.  Vacancies:  A vacancy occurring in the Board of
Directors,  including without limitation a  vacancy  resulting
from  an  increase  in  the number of directors  or  from  the
failure  by  the  shareholders to elect  the  full  authorized
number of directors, may be filled by the shareholders  or  by
the  Board of Directors, whichever group shall act first.   If
the  directors remaining in office do not constitute a quorum,
the directors may fill the vacancy by the affirmative vote  of
a majority of the remaining directors or by the sole remaining
director.

   Section 7.  Chairman and Vice Chairmen of the Board:  There
may  be a Chairman of the Board of Directors, and one or  more
Vice  Chairmen  of  the  Board of Directors,  elected  by  the
Directors  from their number at any meeting of  the  Board  of
Directors.  The Chairman shall preside at all meetings of  the
Board  of  Directors and perform such other duties as  may  be
directed  by  the Board of Directors.  The Vice  Chairmen,  in
their  order of appointment, shall perform the duties  of  the
Chairman in the absence or inability of the Chairman  to  act.
The  Vice Chairmen also shall perform such other duties as may
be directed by the Chairman and the Board of Directors.

    Section  8.   Compensation:  The Board  of  Directors  may
compensate  directors  for  their services  as  such  and  may
provide  for the payment of all expenses incurred by directors
in  attending  regular and special meetings of  the  Board  of
Directors.

                         ARTICLE IV
                              
                     Executive Committee

    Section  1.   Appointment:  The  Board  of  Directors,  by
resolution  adopted by a majority of the Board  of  Directors,
shall annually appoint an Executive Committee, which shall  be
composed of at least three (3) of its members, who shall serve
until their successors are appointed.

    Section 2.  Meetings:  The Executive Committee shall  meet
at  such  intervals as shall be established by the  Committee,
but  not  less frequently than monthly.  All regular  meetings
shall  be  held  at  the principal office of the  Corporation,
unless the Committee shall designate another location.

    Section  3.  General Powers:  The Executive Committee,  to
the  extent authorized by law, is empowered to act for and  on
behalf of the Board of Directors in any and all matters in the
interim  between  meetings of the Board of Directors.   Within
the powers conferred upon it, action by the Committee shall be
as  binding upon the Corporation as if done by the full  Board
of  Directors.  Such action is to be reported to the Board  of
Directors  for  review  at  its next  meeting  following  such
action.

                          ARTICLE V
                              
                    Nominating Committee

    Only  persons  who  are nominated in accordance  with  the
provisions set forth in these bylaws shall be eligible  to  be
elected  as  directors  at an annual  or  special  meeting  of
shareholders.   Nomination  for  election  to  the  Board   of
Directors shall be made by or at the direction of the Board of
Directors or a Nominating Committee appointed by the Board  of
Directors.   Such  Nominating  Committee  shall  meet  at  the
request  of the President at least annually and shall  include
at least three (3) directors.

    Nomination  for  election of any person to  the  Board  of
Directors may also be made by a shareholder entitled  to  vote
on  such election if written notice of the nomination of  such
person  shall  have  been delivered to the  Secretary  of  the
Corporation  at  the principal office of the  Corporation  not
less than 60 days nor more than 90 days prior to any annual or
special  meeting called for the purpose of electing directors;
provided, however, that if less than 70 days' notice of  prior
public disclosure of the date of such meeting is given or made
to  shareholders, notice by the shareholder to be timely  must
be  so  received not later than the close of business  on  the
tenth  day following the day on which such notice of the  date
of such meeting or such public disclosure was made.  Each such
notice  shall  set  forth:  (a) the name and  address  of  the
shareholder  who  intends  to  make  the  nomination;  (b)   a
representation that such shareholder is a holder of record  of
shares of the Corporation entitled to vote at such meeting and
intends  to  appear in person or by proxy at  the  meeting  to
nominate the person or persons specified in the notice; (c) as
to  each  person  to be nominated (i) such person's  name  and
address,   employment  history  for  the  past   five   years,
affiliations,   if  any,  with  the  Corporation   and   other
corporations,   the  class  and  number  of  shares   of   the
Corporation that are owned of record or beneficially  by  such
person  and  information concerning any transactions  in  such
shares within the prior 60 days, whether such person has  been
convicted   in   a  criminal  proceeding  (excluding   traffic
violations or similar misdemeanors) within the past five years
and  the details thereof, whether such person has been a party
to  any proceeding or subject to any judgment, decree or final
order   with  respect  to  violations  of  federal  or   state
securities  laws  within the past five years and  the  details
thereof,   and   the  detail  of  any  contract,  arrangement,
understanding or relationships with any person with respect to
any  securities of the Corporation, (ii) such person's written
consent  to  being  named as a nominee and  to  serving  as  a
director   if  elected,  and  (iii)  a  description   of   all
arrangements  or  understandings between the  shareholder  and
each  nominee  and  any other person or persons  (naming  such
person  or  persons)  pursuant  to  which  the  nomination  or
nominations  are to be made by the shareholder.  The  chairman
of the meeting may refuse to acknowledge the nomination of any
person not made in compliance with the forgoing procedure.


                         ARTICLE VI
                              
            Audit Committee and Other Committees

    Section 1.  Audit Committee:  The Board of Directors shall
annually  appoint an Audit Committee from among  its  members,
none of whose voting members shall be salaried officers of the
Corporation,  and  whose number will include  at  least  three
directors.   The Audit Committee will meet at the  request  of
the  Chairman  of  the  Board or the President  but  not  less
frequently than annually.  The primary functions of the  Audit
Committee  are  to provide additional assurance regarding  the
integrity  of the financial information used by the  Board  of
Directors and distributed to the public by the Corporation and
to  oversee  and  monitor the activities of the  Corporation's
internal and external processes.

    Section 2.  Other Committees:  To the extent permitted  by
law, the Board of Directors may appoint such other committees,
either  standing or special, for such purposes and  with  such
powers as the Board of Directors may determine.

                         ARTICLE VII
                              
                    Meetings of Directors

    Section  1.  Regular Meetings:  A regular meeting  of  the
Board of Directors shall be held immediately after, and at the
same  place  as,  the  annual  meeting  of  shareholders.   In
addition,  the Board of Directors may provide, by  resolution,
the  time  and  place, either within or without the  State  of
North   Carolina,  for  the  holding  of  additional   regular
meetings.

    Section  2.   Special Meetings:  Special meetings  of  the
Board  of Directors may be called by or at the request of  the
Chairman,  the President or any two directors.  Such  meetings
may  be  held  either  within or without the  State  of  North
Carolina.

    Section 3.  Notice of Meetings:  Regular meetings  of  the
Board  of  Directors  may  be held  without  notice.   Special
meetings  of  the Board of Directors shall be held  upon  such
notice sent by any usual means of communication not less  than
twenty-four (24) hours before the meeting.

    Section  4.   Waiver  of Notice:  Any director  may  waive
notice  of  any  meeting.  The attendance by a director  at  a
meeting  shall constitute a waiver of notice of such  meeting,
except  where  a  director attends a meeting for  the  express
purpose  of  objecting  to  the transaction  of  any  business
because the meeting is not lawfully called or convened.

    Section  5.  Quorum:  A majority of the Board of Directors
fixed  by  these  Bylaws shall constitute  a  quorum  for  the
transaction  of  business  at any  meeting  of  the  Board  of
Directors.

   Section 6.  Manner of Acting:  Except as otherwise provided
in  the  Bylaws,  the  act of the majority  of  the  directors
present at a meeting at which a quorum is present shall be the
act of the Board of Directors.

    Section  7.   Presumption of Assent:  A  director  of  the
Corporation  who  is  present at a meeting  of  the  Board  of
Directors  at  which action on any corporate matter  is  taken
shall  be presumed to have assented to the action taken unless
his  contrary  vote  is recorded or his dissent  is  otherwise
entered in the minutes of the meeting or unless he shall  file
his  written dissent to such action with the person acting  as
the Secretary of the meeting before the adjournment thereof or
shall forward such dissent by registered mail to the Secretary
of  the  Corporation immediately after the adjournment of  the
meeting.   Such right to dissent shall not apply to a director
who voted in favor of such action.

    Section 8.  Informal Action by Directors:  Action taken by
the  directors without a meeting is nevertheless action by the
Board  of  Directors  if  written consent  to  the  action  in
question  is  signed by all the directors and filed  with  the
minutes  of the proceedings of the Board of Directors, whether
done before or after the action so taken.

                        ARTICLE VIII
                              
                          Officers

    Section 1.  Number:  The officers of the Corporation shall
consist of a Chairman of the Board, one or more Vice Chairmen,
President, one or more Executive Vice Presidents, one or  more
Senior Vice Presidents, one or more First Vice Presidents, and
other  specifically  designated Vice Presidents  or  Assistant
Vice  Presidents  as  may  be  determined  by  the  Board   of
Directors,  a  Secretary  and  Assistant  Secretaries,  and  a
Controller and Assistant Controllers and other titled officers
as  may  be  deemed necessary or advisable  by  the  Board  of
Directors,  each  of  which  officers  or  assistant  officers
thereto shall have such powers as may be delegated to them  by
the  Board of Directors and by these Bylaws.  Any two or  more
offices may be held by the same person, except that no officer
may  act in more than one capacity where action of two or more
officers is required.

    Section  2.   Election  and Term:   The  officers  of  the
Corporation shall be elected by the Board of Directors.   Such
elections may be held at any regular or special meeting of the
Board of Directors.  Each officer shall hold office until  his
death, resignation, retirement, removal, disqualification,  or
his  successor  is  elected and qualified, each  such  officer
serving at the pleasure of the Board of Directors.

    Section  3.   Removal:  Any officer or  agent  elected  or
appointed  by  the Board of Directors may be  removed  by  the
Board with or without cause; but such removal shall be without
prejudice  to  the contract rights, if any, of the  person  so
removed.

   Section 4.  Compensation:  The compensation of all officers
of  the  Corporation shall be fixed by the Board of  Directors
or, as delegated by the Board, by the Compensation Committee.

    Section  5.   President:  The President,  subject  to  the
control of the Board of Directors, shall supervise and control
the  management  of the Corporation in accordance  with  these
Bylaws.  He shall be a member of the Board of Directors.

   Section 6.  Additional Duties of President:  The President,
subject to the control of the Board of Directors, shall  sign,
with any other proper officer, certificates for shares of  the
Corporation   and   any  deeds,  leases,   mortgages,   bonds,
contracts, or other instruments which may be lawfully executed
on  behalf  of  the  Corporation,  except  where  required  or
permitted  by  law  to be otherwise signed  and  executed  and
except  where  the  signing  and execution  thereof  shall  be
delegated  by the Board of Directors to some other officer  or
agent,  and, in general, he shall perform all duties  incident
to  the  office of President and such other duties as  may  be
prescribed by the Board of Directors from time to  time.   The
President   shall  sign,  either  manually  or  by   facsimile
signature, all certificates of stock and shall have the  power
to  make  any  and  all  transfers of the  securities  of  the
Corporation.

    Section  7.   Duties of Executive Vice Presidents,  Senior
Vice  Presidents,  First Vice Presidents and Vice  Presidents:
The  duties of the Executive Vice Presidents, the Senior  Vice
Presidents,  First Vice Presidents and other  Vice  Presidents
shall be to perform the tasks assigned and exercise the powers
of  the office given to them as directed by the President  and
the Board of Directors.

    Section  8.  Secretary:  The Secretary shall keep accurate
records  of  the  acts  and proceedings  of  all  meetings  of
shareholders  and  directors.   He  shall  give  all   notices
required  by  law  and by the Bylaws.  He shall  have  general
charge of the Corporate books and records and of the Corporate
seal,  and  he shall affix the Corporate seal to any  lawfully
executed  instrument  requiring it.   He  shall  have  general
charge  of  the  stock transfer books of the  Corporation  and
shall  keep,  at  the registered or principal  office  of  the
Corporation,  a record of shareholders showing  the  name  and
address  of each shareholder and the number and class  of  the
shares  held by each.  He shall sign such instruments  as  may
require   his  signature,  either  manually  or  by  facsimile
signature, and, in general, shall perform all duties  incident
to  the  office of Secretary and such other duties as  may  be
assigned  him  from time to time by the President  or  by  the
Board of Directors.

    Section 9.  Assistant Secretaries:  In the absence of  the
Secretary  in the event of his death, inability or refusal  to
act, the Assistant Secretaries in the order of their length of
service  as Assistant Secretaries, unless otherwise determined
by  the  Board of Directors, shall perform the duties  of  the
Secretary, and when so acting shall have all the powers of and
be  subject to all the restrictions upon the Secretary.   They
shall perform such other duties as may be assigned to them  by
the Secretary, by the President, or by the Board of Directors.
Any Assistant Secretary may sign, with the President or a Vice
President certificates for shares of the Corporation.

    Section 10. Controller:  The Controller shall have custody
of  all funds and securities belonging to the Corporation  and
shall  receive,  deposit  or  disburse  the  same  under   the
direction of the Board of Directors.  He shall keep  full  and
accurate accounts of the finances of the Corporation in  books
especially  provided for that purpose; and he  shall  cause  a
true  statement of its assets and liabilities as of the  close
of  each fiscal year and of the results of its operations  and
of  changes in surplus for such fiscal year, all in reasonable
detail,  to  be made and filed at the registered or  principal
office of the Corporation within four (4) months after the end
of  such  fiscal year and be available for inspection  by  any
shareholder for a period of ten (10) years; and the Controller
shall  mail  or  otherwise deliver a copy of the  latest  such
statement   to  any  shareholder  upon  his  written   request
therefor.   The  Controller,  in general,  shall  perform  all
duties incident to his office and such other duties as may  be
assigned to him from time to time by the President or  by  the
Board of Directors.

     Section   11.   Assistant  Controllers:   The   Assistant
Controllers  shall  perform in the order of  their  length  of
services   as  Assistant  Controllers,  in  the   absence   or
disability  of  the Controller, the duties  and  exercise  the
powers  of the Controller, and they shall perform, in general,
such  other  duties  as  shall be  assigned  to  them  by  the
Controller or by the President or by the Board of Directors.

    Section 12. Duties of Other Officers:  The duties  of  all
officers  and  employees not defined  and  enumerated  in  the
Bylaws shall be prescribed and fixed by the President and,  in
carrying  out the authority to do all other acts necessary  to
be  done  to carry out the prescribed duties, unless otherwise
ordered  by the Board of Directors, shall include but  not  be
limited  to  the  power  to sign, certify  or  endorse  notes,
certificates of indebtedness, deeds, checks, drafts  or  other
contracts  for and on behalf of the Corporation  and/or  affix
the  seal of the Corporation to such documents as may  require
it.

     Section  13.  Bonds:   The  Board  of  Directors  may  by
resolution  require any or all officers, agents and  employees
of  the  Corporation  to  give bond to the  Corporation,  with
sufficient  sureties, conditioned on the faithful  performance
of the duties of their respective offices or positions, and to
comply with such other conditions as may from time to time  be
required by the Board of Directors.

                         ARTICLE IX
                              
            Contracts, Loans, Checks and Deposits

     Section  1.   Contracts:   The  Board  of  Directors  may
authorize any officer or officers, agent or agents,  to  enter
into  any  contract,  lease, or to  execute  and  deliver  any
instrument  on  behalf of the Corporation, and such  authority
may  be general or confined to specific instances.  The  Board
of  Directors  may  enter into employment  contracts  for  any
length of time it deems wise.

    Section 2.  Loans:  No loans shall be contracted on behalf
of  the Corporation and no evidences of indebtedness shall  be
issued  in its name unless authorized by a resolution  of  the
Board of Directors.  Such authority may be general or specific
in nature and scope.

   Section 3.  Checks and Drafts:  All checks, drafts or other
orders  for  the payment of money issued in the  name  of  the
Corporation shall be signed by such officer or officers, agent
or  agents, of the Corporation and in such manner as from time
to  time  shall be determined by resolution of  the  Board  of
Directors.

    Section  4.   Deposits:  All funds of the Corporation  not
otherwise employed from time to time shall be deposited to the
credit of the Corporation in such depositories as the Board of
Directors shall direct.

                          ARTICLE X
                              
         Certificates for Shares and Their Transfer

     Section   1.    Certificates  for  Shares:   Certificates
representing shares of the Corporation shall be issued in such
form  as  the  Board  of Directors shall  determine  to  every
shareholder  for the fully paid shares owned  by  him.   These
certificates  shall  be signed by the President  or  any  Vice
President and the Secretary, an Assistant Secretary, Treasurer
or  an  Assistant  Treasurer.   They  shall  be  consecutively
numbered or otherwise identified; and the name and address  of
the persons to whom they are issued, with the number of shares
and  the date of issue, shall be entered on the stock transfer
books of the Corporation.

    Section 2.  Transfer of Shares:  Transfer of shares  shall
be  made  on the stock transfer books of the Corporation  only
upon surrender of the certificates for the shares sought to be
transferred  by  the  record holder thereof  or  by  his  duly
authorized  agent,  transferee, or legal representative.   All
certificates surrendered for transfer shall be canceled before
new certificates for the transferred shares shall be issued.

    Section 3.  Closing Transfer Books and Fixing Record Date:
For the purpose of determining shareholders entitled to notice
of   or  to  vote  at  any  meeting  of  shareholders  or  any
adjournment  thereof, or entitled to receive  payment  of  any
dividend,  or in order to make a determination of shareholders
for  any  other  proper purpose, the Board  of  Directors  may
provide  that the stock transfer books shall be closed  for  a
stated period but not to exceed, in any case, fifty (50) days.
If the stock transfer books shall be closed for the purpose of
determining shareholders entitled to notice of or to vote at a
meeting  of  shareholders, such books shall be closed  for  at
least ten (10) days immediately preceding such meeting.

    In lieu of closing the stock transfer books, the Board  of
Directors may fix in advance a date as the record date for any
such  determination of shareholders, such record date  in  any
case  to  be not more than fifty (50) days and, in case  of  a
meeting   of  shareholders,  not  less  than  ten  (10)   days
immediately preceding the date on which the particular action,
requiring such determination of shareholders, is to be taken.

    If  the stock transfer books are not closed and no  record
date  is  fixed for the determination of shareholders entitled
to  notice  of  or  to vote at a meeting of  shareholders,  or
shareholders  entitled to receive payment of a  dividend,  the
date  on which notice of the meeting is mailed or the date  on
which the resolution of the Board of Directors declaring  such
dividend  is adopted, as the case may be, shall be the  record
date for such determination of shareholders.

    When  a determination of shareholders entitled to vote  at
any  meeting of shareholders has been made as provided in this
section,  such  determination shall apply to  any  adjournment
thereof  except where the determination has been made  through
the  closing of the stock transfer books and the stated period
of closing has expired.

    Section 4.  Lost Certificates:  The Board of Directors may
authorize the issuance of a new share certificate in place  of
a  certificate  claimed to have been lost or  destroyed,  upon
receipt  of an affidavit to such fact from the person claiming
the loss or destruction.  When authorizing such issuance of  a
new  certificate, the Board may require the claimant  to  give
the Corporation a bond in such sum as the Board may direct  to
indemnify  the  Corporation against loss from any  claim  with
respect  to  the  certificate claimed to  have  been  lost  or
destroyed;  or  the  Board  may, by  resolution  reciting  the
circumstances justifying such action, authorize  the  issuance
of the new certificate without requiring such a bond.

   Section 5.  Holder of Record:  The Corporation may treat as
absolute  owner of shares the person in whose name the  shares
stand  of record on its books just as if that person had  full
competency, capacity and authority to exercise all  rights  of
ownership  irrespective  of any knowledge  or  notice  to  the
contrary  or  any  description  indicating  a  representative,
pledge  or  other fiduciary relation or any reference  to  any
other  instrument  or  to  the  rights  of  any  other  person
appearing  upon  its  record or upon  the  share  certificate,
except that any person furnishing to the Corporation proof  of
his  appointment as a fiduciary shall be treated as if he were
a holder of record of its shares.

                         ARTICLE XI
                              
                     General Provisions

   Section 1.  Dividends:  The Board of Directors from time to
time  may  declare, and the Corporation may pay, the dividends
on its outstanding shares in the manner and upon the terms and
conditions provided by law and by its Charter.

    Section  2.   Seal:  The corporate seal of the corporation
shall  consists  of two concentric circles  between  which  is
"chartered 1982 Durham, North Carolina" and in the  center  of
which  is the name of the corporation; and such seal,  in  the
form approved and adopted by the Board of Directors, shall  be
the corporate seal of the corporation.

    Section 3.  Share Certificates:  The share certificates of
this  corporation shall be in a form approved by the Board  of
Directors  and shall indicate thereon a reference to  any  and
all restrictive conditions of said shares.

    Section  4.   Waiver of Notice:  Whenever  any  notice  is
required to be given to any shareholder or director under  the
provisions of the North Carolina Business Corporation  Act  or
under  the  provisions  of  the  Charter  or  Bylaws  of  this
Corporation, a waiver thereof in writing signed by the  person
or  persons entitled to such notice, whether before  or  after
the time stated therein, shall be equivalent to the giving  of
such notice.

    Section  5.   Amendments:  Except  as  otherwise  provided
herein, these Bylaws may be amended or repealed and new bylaws
may  be  adopted by the affirmative vote of a majority of  the
directors  then  holding  office at  any  regular  or  special
meeting of the Board of Directors.

   Except as may be approved by the shareholders, the Board of
Directors  shall have no power to adopt a bylaw: (1) providing
for  the management of the Corporation otherwise than  by  the
Board  of Directors or its Executive Committee; (2) increasing
or  decreasing  the number of directors; (3)  classifying  and
staggering  the  election of directors; or (4) requiring  more
than a majority of the voting shares for a quorum at a meeting
of  the shareholders or more than a majority of the votes cast
to  constitute action by the shareholders, except where higher
percentages are required by law.

     Section  6.   Fiscal  Year:   The  fiscal  year  of   the
Corporation shall be fixed by the Board of Directors.

   Section 7.  Notification of Indemnification:  The Secretary
of  the  Corporation, or his duly authorized  delegate,  shall
give  written  notice of any proposed change or  amendment  to
ARTICLE XI, Section 7 of the bylaws to each and every director
of  this  Corporation  and  of its subsidiary  and  affiliated
Corporations,   and  to  each  and  every  officer   of   said
Corporations who would be affected thereby.  Such notice shall
be  delivered by first class mail to the interested  party  at
his  or  her  address  as  disclosed in  the  records  of  the
Corporation  with  which  he/she is affiliated.   Such  notice
shall  be delivered at least fourteen (14) days prior  to  the
date  on  which action upon the proposed amendment  is  to  be
taken,  and shall set forth the substance of the amendment  as
proposed.

    Section  8.  Indemnification:  Any person who  is  or  was
serving as a member of the Board of Directors of CCB Financial
Corporation, or who is or was serving, at the request  of  CCB
Financial  Corporation, as a member of the Board of  Directors
of  a  subsidiary or affiliated corporation of  CCB  Financial
Corporation, shall be indemnified by CCB Financial Corporation
to  the fullest extent from time to time permitted by the  law
of  North Carolina and/or any applicable federal law,  against
liability  including, but not limited to, judgments,  decrees,
fines,  penalties, excise taxes and amounts paid in settlement
actually  and  reasonably incurred by him/her, and  litigation
expenses,  including  costs  and  reasonable  attorney   fees,
incurred by the Director arising out of his or her status as a
Director  or  out of his or her activities in  that  capacity.
Indemnification  as  provided in this Article  shall,  to  the
fullest extent permitted by law, extend to and cover all  such
liability and litigation expenses incurred by the Director  in
connection   with,  or  in  consequence  of,  any  threatened,
pending,  or  completed  action,  suit  or  other  proceeding,
whether  civil  or criminal, administrative or  investigative,
formal or informal, and whether or not brought by or on behalf
of  CCB  Financial  Corporation or  otherwise,  to  which  the
Director  is  made, or is threatened to be made,  a  party  by
reason of the fact that he or she is or was a Director of  CCB
Financial  Corporation or is or was a Director of a subsidiary
or  affiliated  corporation serving  at  the  request  of  CCB
Financial Corporation.

    To  the fullest extent permitted by law, expenses incurred
by   a  Director  in  defending  any  such  action,  suit,  or
proceeding  shall  be  paid  by CCB Financial  Corporation  in
advance  of  the  final disposition of such action,  suit,  or
proceeding  upon receipt by the Corporation of  an  unsecured,
written promise by the Director or on the Director's behalf to
repay any and all amounts so paid by CCB Financial Corporation
unless it shall ultimately be determined that the Director  is
entitled  to  be  indemnified  by  CCB  Financial  Corporation
against such expenses.

    All officers of the Corporation shall have rights co-equal
and co-extensive to those provided for Directors herein.

     PROVIDED,  however,  that  no  indemnification  shall  be
permitted for any Director or Officer included herein  against
liability or litigation expenses which may be incurred by such
Director  or  Officer  on account of any  activities  of  such
Director  or  Officer known or believed  by  the  Director  or
Officer  at the time taken to be clearly in conflict with  the
best  interest  of  CCB Financial Corporation  or   any  other
corporation,  partnership,  joint  venture,  trust  or   other
enterprise which the Director or Officer is or was serving  or
employed by at the request of CCB Financial Corporation.

   The Board of Directors is hereby authorized to take any and
all  such  action  as  may  be necessary  and  appropriate  to
authorize  or  in CCB Financial Corporation to carry  out  the
purposes  of  this  Article including,  but  not  limited  to,
authorizing  the  Corporation to  enter  into  indemnification
agreements  with  Directors and Officers included  herein,  or
such  other agreements as may be necessary and appropriate  to
carry out the purposes of this Article.

    The  rights  provided for Directors  and  stated  Officers
herein shall be in addition to and not exclusive of any  other
rights  to  which  they may be or become  entitled  under  the
General  Statutes  of  North  Carolina,  or  under  any  other
statutes, insurance policies, or other agreements of any kind.

                         ARTICLE XII
                              
                   Additional Constituents

   In connection with the exercise of its or their judgment in
determining  what is in the best interests of the  Corporation
and   its  shareholders,  the  Board  of  Directors   of   the
Corporation, any committee of the Board of Directors,  or  any
individual  director may, but shall not  be  required  to,  in
addition to considering the long-term and short-term interests
of the shareholders, consider any of the following factors and
any  other  factors which it or they deem relevant:   (i)  the
social and economic effects of the matter to be considered  on
the Corporation and its subsidiaries, its and their employees,
depositors,  customers, and creditors, and the communities  in
which  the  Corporation and its subsidiaries  operate  or  are
located; and (ii) when evaluating a business combination or  a
proposal  by  another person or persons  to  make  a  business
combination  or  a  tender  or exchange  offer  or  any  other
proposal  relating  to a potential change of  control  of  the
Corporation or any of its subsidiaries or the sale of  all  or
substantially all of the assets of the Corporation or  any  of
its  subsidiaries (x) the business and financial condition and
earnings   prospects  of  the  acquiring  person  or  persons,
including, but not limited to, debt service and other existing
financial obligations, financial obligations to be incurred in
connection  with  the acquisition, and other likely  financial
obligations  of  the  acquiring person  or  persons,  and  the
possible  effect  of such conditions upon the Corporation  and
its  subsidiaries and the communities in which the Corporation
and   its  subsidiaries  operate  or  are  located,  (y)   the
competence, experience, and integrity of the acquiring  person
or  persons and its or their management, and (z) the prospects
for  successful conclusion of the business combination,  offer
or  proposal.  The provisions of this Article shall be  deemed
solely  to grant discretionary authority to the directors  and
shall  not be deemed to provide to any constituency the  right
to  be considered.  As used in this Article, the term "person"
means   any   individual,  partnership,   firm,   corporation,
association,  trust,  unincorporated  organization  or   other
entity;  and,  when two or more persons act as a  partnership,
limited  partnership,  syndicate, or  other  group  acting  in
concert  for  the  purpose of acquiring,  holding,  voting  or
disposing  of securities of the Corporation, such partnership,
limited partnership, syndicate or group shall also be deemed a
"person" for purposes of this Article.




<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED FINANCIAL STATEMENTS OF CCB FINANCIAL CORPORATION AND SUBSIDIARIES
AS OF SEPTEMBER 30, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
<CIK> 0000714612
<NAME> CCB FINANCIAL CORPORATION
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                         190,217
<INT-BEARING-DEPOSITS>                          60,167
<FED-FUNDS-SOLD>                               170,800
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    904,857
<INVESTMENTS-CARRYING>                          74,197
<INVESTMENTS-MARKET>                            77,292
<LOANS>                                      3,622,345
<ALLOWANCE>                                     47,255
<TOTAL-ASSETS>                               5,157,844
<DEPOSITS>                                   4,397,815
<SHORT-TERM>                                   143,058
<LIABILITIES-OTHER>                             96,221
<LONG-TERM>                                     59,046
                                0
                                          0
<COMMON>                                        75,307
<OTHER-SE>                                     386,397
<TOTAL-LIABILITIES-AND-EQUITY>               5,157,844
<INTEREST-LOAN>                                238,042
<INTEREST-INVEST>                               45,445
<INTEREST-OTHER>                                11,051
<INTEREST-TOTAL>                               294,538
<INTEREST-DEPOSIT>                             126,939
<INTEREST-EXPENSE>                             134,433
<INTEREST-INCOME-NET>                          160,104
<LOAN-LOSSES>                                    9,000
<SECURITIES-GAINS>                                 511
<EXPENSE-OTHER>                                121,659
<INCOME-PRETAX>                                 75,518
<INCOME-PRE-EXTRAORDINARY>                      75,518
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    51,151
<EPS-PRIMARY>                                     3.40
<EPS-DILUTED>                                     3.40
<YIELD-ACTUAL>                                    3.95
<LOANS-NON>                                     11,785
<LOANS-PAST>                                     4,223
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                  9,620
<ALLOWANCE-OPEN>                                43,578
<CHARGE-OFFS>                                    6,818
<RECOVERIES>                                     1,495
<ALLOWANCE-CLOSE>                               47,255
<ALLOWANCE-DOMESTIC>                            47,255
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          6,946
        

</TABLE>


NEWS RELEASE

For Further Information Please Contact:
   W. Harold Parker, Jr.                  Phone: (919) 683-7631

FOR IMMEDIATE RELEASE                     October 15, 1996

CCB FINANCIAL CORPORATION REPORTS THIRD QUARTER EARNINGS

Durham, North Carolina----CCB Financial Corporation (NYSE:CCB) reported
income before non-recurring items for the quarter ending September 30, 1996
of $1.23 per share, an increase of 9.8% over the $1.12 earned in the comparable
period of 1995.  The 1996 amount excludes the net effect of forgiveness of the 
recapture of tax bad debt reserves of a former savings bank subsidiary and 
impact of a one-time FDIC special assessment to recapitalize the Savings
Association Insurance Fund ("SAIF").  Including the net effect of the above,
net income per share for the current quarter was $1.00.

For the first nine months of 1996, excluding the above recapture forgiveness
and special assessment, income per share increased by 12.7% to $3.63 from 
$3.22, excluding merger-related expense in 1995.  Including the effect of the
above items, net income per share was $3.40 compared to $2.73 in 1995, an
increase of 24.5%.

E. C. Roessler, President and CEO of CCB Financial Corporation, commented: 
"We are pleased with our record operating results in the third quarter as
reflected by our primary performance measures.  We are also pleased to see 
resolution of the recapitalization of the SAIF and its positive effects on
our future performance from reduced deposit insurance premiums."

Roessler further commented:  "Our listing on the New York Stock Exchange
during the third quarter has improved service to our shareholders.  There is no
long-term negative economic impact from damages caused by Hurricane Fran,
and we remain on track for 1996 to be another record year for CCB Financial
Corporation."

CCB Financial Corporation is the bank holding company for Central Carolina
Bank and Trust Company which operates 154 offices located primarily in the
Piedmont section of North Carolina.
<PAGE>

                        CCB FINANCIAL CORPORATION
                            Financial Summary
                                Unaudited
             (In Thousands Except Share and Per Share Data)
<TABLE>
<CAPTION>

                                                       Three Months Ended
Income Statement                  9/30/96   6/30/96   3/31/96 12/31/95  9/30/95
<S>                               <C>        <C>      <C>      <C>      <C> 
Loan and lease income (TE)        $ 81,415    78,893   78,157   78,340   76,940
Securities income (TE)              16,982    16,430   17,245   16,563   16,618
Other interest income                3,475     4,145    3,629    5,665    5,054
   Total interest income (TE)      101,872    99,468   99,031  100,568   98,612

Savings/NOW expense                  1,831     2,135    2,378    2,576    2,589
Money market account expense        13,363    12,599   12,114   13,081   12,603
Jumbo CD expense                     3,934     3,448    3,969    4,517    4,303
Consumer time deposit expense       23,865    23,499   23,803   23,929   23,972
   Interest expense on deposits     42,993    41,681   42,264   44,103   43,467
Short-term borrowed funds expense    1,744     1,591      866      916      932
Long-term debt expense                 983     1,064    1,247    1,444    1,485
   Total interest expense           45,720    44,336   44,377   46,463   45,884

Net interest income (TE)            56,152    55,132   54,654   54,105   52,728
Provision for loan and lease losses  3,850     3,150    2,000    2,407    2,027
Net interest income after                                               
   provision (TE)                   52,302    51,982   52,654   51,698   50,701

Service charges on deposits          7,334     7,282    6,955    6,663    6,585
Other service charges and fees       1,075     1,104    1,105    1,066    1,037
Trust income                         1,586     1,783    1,571    1,557    1,560
Brokerage and insurance commissions  1,586     1,440    1,174    1,118      841
Merchant discount                    1,417     1,414    1,283    1,205    1,199
Accretion of negative goodwill         839       839      839      839      839
Other                                2,163     1,542    1,232      931      542
Investment securities gains            560        32    1,303       50        7
Investment securities losses           (61)       (6)  (1,318)     (46)     (12)
   Total other income               16,499    15,430   14,144   13,383   12,598

Personnel expense                   21,166    19,841   20,412   20,259   19,366
Occupancy                            3,021     2,835    2,933    2,392    2,760
Equipment                            2,448     2,414    2,609    2,313    2,668
Foreclosed property expense             73       138      119      222      160
Deposit and other insurance          1,064       550      532    1,129      684
FDIC special assessment (1)          8,400         -        -        -        -
Amortization of intangible assets      910       909      985    1,131    1,132
Other                                9,711    10,482   10,107    9,671    9,554
Merger-related expense (1)               -         -        -        -        -
   Total other expenses             46,793    37,169   37,697   37,117   36,324

Income before income taxes (TE)     22,008    30,243   29,101   27,964   26,975
Tax equivalent adjustment            1,898     1,924    2,012    2,073    2,067
Income before income taxes          20,110    28,319   27,089   25,891   24,908
Income taxes (1)                     5,075     9,975    9,317    8,828    8,198
Net income                       $  15,035    18,344   17,772   17,063   16,710

Per Share Data                                                         
Net income (1)                   $    1.00      1.22     1.18     1.14     1.12
Cash dividends                         .42       .38      .38      .38      .38
Book value                           30.65     29.98    29.25    28.98    27.73
Tangible book value                  28.68     27.95    26.92    26.57    25.23
Market value (2):                                                          
   High                              55.00     54.75    55.75    56.50    51.63
   Low                               49.50     49.75    49.25    48.50    41.75
   Close                             54.75     51.25    50.25    55.50    51.13
</TABLE>
                                                      Page 1
<PAGE>                                                                      

<TABLE>
<CAPTION>
                                             CCB FINANCIAL CORPORATION
                                                  Financial Summary
                                                       Unaudited
                                (In Thousands Except Share and Per Share Data)

                                                       Three Months Ended
Ratios                             9/30/96      6/30/96       3/31/96      12/31/95       9/30/95
<S>                                <C>           <C>           <C>           <C>           <C>
Income before forgiveness of                                              
recapture of tax bad debt reserves                                         
and FDIC special assessment (1):                                           
   Return on average assets          1.45 %        1.48          1.45          1.37          1.37
   Return on average equity         16.29         16.69         16.39         16.25         16.40
Net income:                                                                
   Return on average assets          1.18          1.48          1.45          1.37          1.37
   Return on average equity         13.22         16.69         16.39         16.25         16.40
Net interest margin                  4.68          4.69          4.71          4.64          4.63
Average equity to average assets     8.93          8.85          8.83          8.43          8.37

Operating Efficiency Ratios                                                 
As a percentage of average                                                 
assets (excluding FDIC                                                
special assessment (1)):                                               
   Noninterest income                1.30 %        1.24          1.15          1.07          1.04
   Personnel expense                 1.66          1.60          1.66          1.63          1.59
   Occupancy and equipment expense    .43           .42           .45           .38           .45
   Other operating expense            .92           .97           .96           .98           .95
   Noninterest expense               3.01          2.99          3.07          2.99          2.99
Net overhead (noninterest exp. -                                            
   noninterest inc.)                 1.71 %        1.75          1.92          1.92          1.95
Noninterest expense (excluding                                               
    FDIC special assessment (1))                                            
    as a percentage of net interest                                         
    income (TE) and other income    52.85 %       52.68         54.79         55.00         55.60
Average assets per employee                                                                              
   (in millions)                  $  2.60          2.58          2.56          2.55          2.49

Average Balances                                                          
Assets                        $  5,068,110     4,995,543     4,941,110     4,940,463     4,829,261
Loans and lease financing (all                                            
   domestic)                     3,572,156     3,445,480     3,368,565     3,302,486     3,245,804
Investment securities:                                                       
   Taxable (3)                     892,670       881,947       924,628       890,235       868,321
   Tax-exempt                       73,598        75,260        76,302        78,498        79,149
Earning assets (3)               4,795,724     4,709,016     4,648,355     4,653,709     4,535,423
Deposits:                                                                   
   Demand deposits (noninterest-                                          
      bearing)                     517,805       525,401       493,909       512,374       502,538
   Savings/NOW accounts            514,208       515,680       512,338       506,055       486,870
   Money market accounts         1,361,312     1,324,860     1,308,572     1,319,853     1,268,740
   Jumbo CD's                      275,887       249,415       277,631       292,896       269,533
   Consumer time deposits        1,641,486     1,642,660     1,656,368     1,632,452     1,644,078
   Total deposits                4,310,698     4,258,016     4,248,818     4,263,630     4,171,759
Short-term borrowed funds          146,135       133,302        77,490        79,033        74,833
Long-term debt                      59,153        63,596        73,954        80,255        82,049
Interest-bearing liabilities     3,998,181     3,929,513     3,906,353     3,910,544     3,826,103
Shareholders' equity               452,447       442,055       436,145       416,531       404,179

Share Data                                                                
Common shares outstanding       15,061,334    15,051,625    15,059,409    14,960,716    14,951,952
Weighted average shares
   outstanding                  15,056,975    15,055,922    15,011,702    14,953,153    14,921,146
</TABLE>





                                                        Page 2
<PAGE>
<TABLE>
<CAPTION>
       
                                           CCB FINANCIAL CORPORATION
                                               Financial Summary
                                                    Unaudited
                                  (In Thousands Except Share and Per Share Data)


                                             As Of Or For The Three Months Ended
Reserve For Loan Losses                   9/30/96      6/30/96       3/31/96      12/31/95       9/30/95
<S>                                  <C>               <C>           <C>          <C>            <C> 
Beginning balance                    $     45,423        44,218        43,578        42,979        42,726
Provision for loan and lease losses         3,850         3,150         2,000         2,407         2,027
Recoveries                                    510           476           508           359           345
Charge-offs                               (2,529)       (2,421)       (1,868)       (2,167)       (2,119)
Ending balance                       $     47,254        45,423        44,218        43,578        42,979

Non-Performing and Risk Assets                                              
Nonperforming assets:                                                      
Beginning balance                    $     14,533        15,529        12,083        13,038        12,584
Activity during the quarter:                                                 
   Additions                                1,795         2,114         4,712         1,986         1,727
   Payments or sales                      (1,754)       (2,864)       (1,217)       (2,903)         (972)
   Return to performing status                  -             -             -             -         (279)
   Charge-offs or write-downs                (73)         (246)          (49)          (38)          (22)
       Net increase (decrease)               (32)         (996)         3,446         (955)           454

Ending balance comprised of:                                                 
Nonaccrual loans and leases                11,785        11,980        13,283         9,616        10,103
Foreclosed real estate                      2,716         2,553         2,246         2,467         2,935
       Total nonperforming assets          14,501        14,533        15,529        12,083        13,038

Restructured loans and lease                                               
   financing                                    -             -             -             -             -
Ninety days past due and accruing           4,223         4,229         2,768         4,120         2,516
          Total risk assets          $     18,724        18,762        18,297        16,203        15,554

Asset Quality Ratios                                                       
Total risk assets to:                                                      
   Total loans and foreclosed                                              
      real estate                             .52 %         .54           .54           .53           .48
   Total assets                               .36           .37           .36           .35           .32
Loan loss reserve to total                                                
   risk assets                               2.52 x        2.42          2.42          2.69          2.76
Net charge-offs to average                                              
   loans (annualized)                         .22 %         .23           .16           .22           .22
Loan loss reserve to total loans             1.30          1.30          1.30          1.30          1.32

Other Information                                                        
Number of banking offices                     154           154           157           155           153
Number of employees                         1,960         1,940         1,932         1,940         1,937
Number of ATM's                               134           130           129           122           120
Intangible assets:                                                          
   Goodwill                          $     25,847        26,593        29,614        30,391        31,215
   Deposit base premium                     3,855         4,018         5,473         5,680         6,034
Mortgage servicing rights                   2,555         2,208         1,554           916           964
Negative goodwill                          23,077        23,916        24,755        25,594        26,433
Parent Company's investment                                                   
   in subsidiaries                        469,629       459,650       454,738       449,542       430,447
Cash dividends                              6,325         5,718         5,721         5,684         5,679
</TABLE>





                                               Page 3
<PAGE>
                                    CCB FINANCIAL CORPORATION
                                         Financial Summary
                                             Unaudited
                              (In Thousands Except Share and Per Share Data)


                                   Nine Months Ended         
                                     September 30          Increase (Decrease)  
Income Statement                    1996          1995         Amount     %
Loan and lease income (TE)       $ 238,465       227,611        10,854   4.8
Securities income (TE)              50,657        51,993       (1,336)  (2.6)
Other interest income               11,249        11,968         (719)  (6.0)
Total interest income (TE)         300,371       291,572         8,799   3.0
                                                                               
Savings/NOW expense                  6,344         8,383       (2,039) (24.3)
Money market account expense        38,076        37,452           624   1.7
Jumbo CD expense                    11,351        13,121       (1,770) (13.5)
Consumer time deposit expense       71,167        65,924         5,243   8.0
Interest expense on deposits       126,938       124,880         2,058   1.6
Short-term borrowed funds expense    4,201         3,505           696  19.9
Long-term debt expense               3,294         4,556       (1,262) (27.7)
Total interest expense             134,433       132,941         1,492   1.1
                                                                              
Net interest income (TE)           165,938       158,631         7,307   4.6
Provision for loan and lease losses  9,000         5,776         3,224  55.8
Net interest income after                                                     
   provision (TE)                  156,938       152,855         4,083   2.7
                                                                       
Service charges on deposits         21,571        18,937         2,634  13.9
Other service charges and fees       3,284         2,948           336  11.4
Trust income                         4,940         4,787           153   3.2
Brokerage and insurance commissions  4,200         2,684         1,516  56.5
Merchant discount                    4,114         3,461           653  18.9
Accretion of negative goodwill       2,517         2,517             -   N/A
Other                                4,937         4,554           383   8.4
Investment securities gains          1,895           893         1,002 112.2
Investment securities losses        (1,385)       (1,875)           49  26.1
Total other income                  46,073        38,906         7,167  18.4
                                                                      
Personnel expense                   61,419        59,039         2,380   4.0
Occupancy                            8,789         8,338           451   5.4
Equipment                            7,471         7,886         (415)  (5.3)
Foreclosed property expense            330         1,021         (691) (67.7)
Deposit and other insurance          2,146         5,471       (3,325) (60.8)
FDIC special assessment (1)          8,400             -         8,400   N/A
Amortization of intangible assets    2,804         3,127         (323) (10.3)
Other                               30,300        27,891        2,409    8.6
Merger-related expense (1)               -        10,333      (10,333)(100.0)
Total other expenses               121,659       123,106       (1,447)  (1.2)
                                                                            
Income before income taxes (TE)     81,352        68,655        12,697   18.5
Tax equivalent adjustment            5,834         6,553         (719)  (11.0)
Income before income taxes          75,518        62,102        13,416   21.6
Income taxes (1)                    24,367        21,305         3,062   14.4
Net income                       $  51,151        40,797        10,354   25.4

Per Share Data                                                               
Net income                       $    3.40          2.73           .67   24.5
Cash dividends per share              1.18          1.06           .12   11.3





                                     Page 4
<PAGE>                                                                    

                              CCB FINANCIAL CORPORATION
                                 Financial Summary
                                      Unaudited
                      (In Thousands Except Share and Per Share Data)

                                                       Nine Months Ended
                                                          September 30
               Ratios                                   1996          1995     
Income before forgiveness of                                                 
recapture of tax bad debt                                                      
reserves, FDIC special assessment                                          
and merger-related expense (1):                                              
   Return on average assets                           1.46 %        1.35     
   Return on average equity                          16.45         16.44 
Net income:                                                                  
   Return on average assets                           1.37          1.14
   Return on average equity                          15.40         13.95   
Net interest margin                                   4.70          4.73  
Average equity to average assets                      8.87          8.20
<TABLE>
<CAPTION>
                                                                         
                                    As of September 30          YTD Averages
Balance Sheet Data                  1996          1995          1996          1995
<S>                              <C>            <C>           <C>           <C>          
Assets                           $ 5,157,844     4,902,122     5,001,830     4,767,516
Loans and lease financing          3,622,345     3,267,536     3,462,469     3,234,469
Securities held to maturity:                                                
   Book value                         74,197        81,424        75,214        82,010
   Market value                       77,292        85,173             -             -
Securities available for sale (3)    904,857       879,661       899,556       901,920
Earning assets (3)                 4,828,141     4,583,177     4,717,983     4,477,320
Deposits:                                                                    
   Demand deposits (noninterest-                                                
      bearing)                       554,294       516,259       512,391       487,950
   Savings/NOW accounts              530,470       499,917       514,076       487,309
   Money market accounts           1,378,819     1,281,674     1,331,690     1,241,588
   Jumbo CD's                        286,328       291,051       267,674       282,372
   Consumer time deposits          1,647,903     1,642,459     1,646,818     1,610,517
   Total deposits                  4,397,814     4,231,360     4,272,649     4,109,736
Short-term borrowed funds            143,059        79,426       119,075        88,408
Subordinated notes (qualifying
   debt)                              32,985        32,985        32,985        33,422
Other long-term debt                  26,061        47,871        32,559        52,278
Interest-bearing liabilities       4,045,625     3,875,382     3,944,877     3,795,894
Shareholders' equity                 461,704       414,610       443,582       391,092
Fair value adjustment included                                               
   in shareholders' equity             2,504         2,854         4,359       (6,742)
</TABLE>
                                                                             
                                                     Nine Months Ended
                                                        September 30
Share Data                                            1996          1995      
Weighted average shares outstanding               15,041,590    14,947,700   
                                                                              
Reserve For Loan Losses                                                      
Beginning balance                              $      43,578        41,046 
Provision for loan and lease losses                    9,000         5,776   
Recoveries                                             1,494         1,175    
Charge-offs                                           (6,818)       (5,018)  
Ending balance                                 $      47,254        42,979   
                                                                             
Net charge-offs to average                                                  
   loans (annualized)                                    .21 %         .16








                                          Page 5
<PAGE>

                                CCB FINANCIAL CORPORATION
                                     Financial Summary
                                         Unaudited
                      (In Thousands Except Share and Per Share Data)


                                                       Nine Months Ended
                                                          September 30
Operating Efficiency Ratios                              1996          1995   
As a percentage of average assets
  (excluding FDIC special                                            
  assessment and                                                      
  merger-related expense (1)):                                               
   Noninterest income                                     1.23 %        1.09 
   Personnel expense                                      1.64          1.66 
   Occupancy and equipment expense                         .43           .45 
   Other operating expense                                 .95          1.05 
   Noninterest expense                                    3.02          3.16  
Net overhead (noninterest expense -                                          
   noninterest income)                                    1.79 %        2.07  
Noninterest expense (excluding                                               
   FDIC special assessment and                                               
   merger-related expense (1)) as                                            
   a percentage of net interest                                              
   (TE) and other income                                 53.42 %       57.09  
Average assets per employee                                                    
   (in millions)                                 $        2.57          2.42  

                                                              As Of         
                                                           September 30
                                                        1996          1995   
       Risk-Adjusted Capital                         (Estimated)           
On-balance sheet risk assets                      $   3,540,246     3,293,308
Off-balance sheet risk assets                           152,563       305,386
Total risk-adjusted assets                            3,692,809     3,598,694 

Tier I capital                                          429,367       373,757
Tier II capital                                          79,145        75,518
Total capital                                           508,512       449,275  
                                                                               
Tier I capital ratio                                      11.63 %       10.39  
Total capital ratio                                       13.77         12.48  
Leverage capital ratio                                     8.52          7.80  


(1)  During the third quarter of 1996, a tax benefit of
$1,553,000 was recorded for forgiveness of the recapture of
tax bad debt reserves of a savings bank subsidiary.  Also
during the third quarter of 1996, an FDIC special assessment
of $8,400,000 to recapitalize the Savings Association
Insurance Fund was recorded.  The after-tax effect of these
transactions was to decrease net income by $3,487,000 or $.23
per share.  Merger-related expense incurred in 1995 included
severance and other employee benefit costs, costs related to
branch closures, systems conversion costs and other
restructuring and transaction related expenses for the
Corporation's merger with Security Capital Bancorp on May 19,
1995.  The after-tax effect of the 1995 merger-related expense
was $7,304,000 or $.49 per share.
(2)  New York Stock Exchange Symbol:  CCB
(3)  Average balances exclude the mark-to-market adjustment
for Statement of Financial Accounting Standards No. 115.





                               Page 6
   



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