CCB FINANCIAL CORP
10-Q, 1996-08-13
STATE COMMERCIAL BANKS
Previous: DST SYSTEMS INC, 10-Q, 1996-08-13
Next: CCB FINANCIAL CORP, 8-A12B/A, 1996-08-13




                                   
                             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 June 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                   15,054,679
     (Class of Stock)                    (Shares outstanding
                                         as of July 31, 1996)
<PAGE>
                       CCB FINANCIAL CORPORATION
                                   
                               FORM 10-Q
                                   
                                 INDEX
                                   

Part I.  Financial Information

 Item 1.  Financial Statements

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

   Consolidated Statements of Income
      Three and Six Months Ended June 30, 1996 and 1995     4

   Consolidated Statements of Shareholders' Equity
      Six Months Ended June 30, 1996 and 1995               5

   Consolidated Statements of Cash Flows
      Six Months Ended June 30, 1996 and 1995               6

   Notes to Consolidated Financial Statements
      Six Months Ended June 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                   20

 Signatures                                                 21
<PAGE>
PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements

                     CCB Financial Corporation and Subsidiaries
                            CONSOLIDATED BALANCE SHEETS
                                       
                                       (Unaudited)                (Unaudited)
                                         June 30,  December 31,     June 30,
                                           1996        1995           1995
Assets:
Cash and due from banks            $  214,259,630   189,320,033    175,530,547
Time deposits in other banks           57,434,771    72,131,355    121,996,921
Federal funds sold and other short-
  term investments                    198,000,000   308,081,862    293,632,843
Investment securities:
   Available for sale                 890,440,199   961,640,464    848,445,619
   Held to maturity (market values
    of $78,088,197, $83,060,136
    and $81,302,019)                   75,821,503    78,091,957     77,763,227
Loans and lease financing (notes 2
   and 4)                           3,499,741,285 3,345,345,231  3,197,549,411
   Less reserve for loan and lease
    losses (note 3)                    45,422,929    43,577,725     42,725,663
      Net loans and lease financing 3,454,318,356 3,301,767,506  3,154,823,748
Premises and equipment                 66,861,600    66,977,333     64,082,239
Other assets (notes 4 and 5)          103,331,454   111,775,657    101,719,621
         Total assets              $5,060,467,513 5,089,786,167  4,837,994,765

Liabilities:
Deposits:
   Demand (noninterest-bearing)    $  550,568,080   538,177,666    525,372,682
   Savings and NOW accounts           520,246,220   522,556,768    490,498,551
   Money market accounts            1,328,015,463 1,309,544,849  1,244,809,348
   Jumbo time deposits                265,859,928   294,828,281    261,588,007
   Consumer time deposits           1,645,928,431 1,632,303,560  1,642,895,570
      Total deposits                4,310,618,122 4,297,411,124  4,165,164,158
Other short-term borrowed funds       144,939,109   177,958,782     94,363,792
Long-term debt                         61,242,621    78,992,856     87,301,184
Other liabilities                      92,393,346   101,906,402     88,544,917
         Total liabilities          4,609,193,198 4,656,269,164  4,435,374,051

Shareholders' equity:
Serial preferred stock. Authorized
  5,000,000 shares; none issued               --          --             --
Common stock of $5 par value.
  Authorized 50,000,000 shares;
  15,051,625, 14,960,716, and
  14,899,625 shares issued             75,258,125    74,803,580     74,498,125
Additional paid-in capital             90,173,900    89,437,260     88,481,824
Retained earnings                     285,921,986   261,245,259    238,835,067
Unrealized gain (loss) on investment
  securities available for sale, net
  of applicable taxes                   1,166,076     9,765,025      3,159,122
Less: Unearned common stock held by
  management recognition plans         (1,245,772)   (1,734,121)    (2,353,424)
         Total shareholders' equity   451,274,315   433,517,003    402,620,714
         Total liabilities and
          shareholders' equity    $ 5,060,467,513 5,089,786,167  4,837,994,765

See accompanying notes to consolidated financial statements.

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

                                             Three Months Ended June 30,
                                                1996           1995
Interest income:                                                       
Interest and fees on loans and leases     $   78,743,076     76,823,015
Interest and dividends on                                              
  investment securities:                                               
     U.S. Treasury                             7,244,941      7,533,436
     U.S. Government agencies                                          
        and corporations                       5,826,437      5,873,229
     States and political subdivisions                                 
       (primarily tax-exempt)                  1,139,515      1,294,682
     Equity and other securities                 509,463        531,305
Interest on time deposits in other banks         698,800        720,304
Interest on federal funds sold and                                     
  other short-term investments                 3,381,340      2,831,505
          Total interest income               97,543,572     95,607,476
                                                                       
Interest expense:                                                      
Deposits                                      41,680,331     42,692,891
Short-term borrowed funds                      1,590,477      1,155,388
Long-term debt                                 1,064,553      1,538,213
          Total interest expense              44,335,361     45,386,492
Net interest income                           53,208,211     50,220,984
Provision for loan and lease                                           
  losses (note 4)                              3,150,000      1,598,608
                                                                       
Net interest income after provision                                    
  for loan and lease losses                   50,058,211     48,622,376
                                                                       
Other income:                                                          
Service charges on deposit accounts            7,282,003      6,173,893
Trust and custodian fees                       1,783,402      1,104,629
Brokerage and insurance commissions            1,440,721      1,340,675
Merchant discount                              1,413,701      1,153,370
Other service charges and fees                 1,103,986        843,902
Other                                          2,380,475      2,994,329
Investment securities gains                      32,112         886,187
Investment securities losses                     (5,811)      (537,337)
          Total other income                  15,430,589     13,959,648
                                                                       
Other expenses:                                                        
Personnel expense                             19,841,053     19,794,054
Net occupancy expense                          2,834,195      2,643,259
Equipment expense                              2,413,861      2,599,285
Other operating expenses                      12,081,378     12,368,144
Merger-related expense                                 -     10,332,596
          Total other expenses                37,170,487     47,737,338
                                                                       
Income before income taxes                    28,318,313     14,844,686
Income taxes                                   9,974,800      5,657,044
Net income                                $   18,343,513      9,187,642
                                                                       
Income per share                          $         1.22            .62
                                                                       
Weighted average shares outstanding           15,055,922     14,923,787
                                                        (Continued)

                     CCB Financial Corporation and Subsidiaries
                     CONSOLIDATED STATEMENTS OF INCOME, Continued
                                                                 
                                                                       
                                             Six Months Ended June 30,
                                                1996           1995
Interest income:                                                       
Interest and fees on loans and leases     $  156,730,290    150,289,305
Interest and dividends on                                              
  investment securities:                                               
     U.S. Treasury                            14,350,649     15,979,232
     U.S. Government agencies                                          
       and corporations                       12,515,258     11,927,520
     States and political subdivisions                                 
       (primarily tax-exempt)                  2,298,415      2,640,800
     Equity and other securities               1,025,555      1,061,457
Interest on time deposits in other banks       1,582,828      1,325,616
Interest on federal funds sold and                                     
  other short-term investments                 6,059,697      5,250,306
          Total interest income              194,562,692    188,474,236
                                                                       
Interest expense:                                                      
Deposits                                      83,945,208     81,413,027
Short-term borrowed funds                      2,457,264      2,572,905
Long-term debt                                 2,310,194      3,071,296
          Total interest expense              88,712,666     87,057,228
Net interest income                          105,850,026    101,417,008
                                                                       
Provision for loan and lease                                           
  losses (note 3)                              5,150,000      3,748,608
Net interest income after provision                                    
  for loan and lease losses                  100,700,026     97,668,400
                                                                       
Other income:                                                          
Service charges on deposit accounts           14,237,172     12,351,920
Trust and custodian fees                       3,354,458      3,227,410
Insurance commissions                          2,614,300      1,842,867
Merchant discount                              2,696,711      2,262,396
Other service charges and fees                 2,208,553      1,910,521
Other                                          4,451,945      5,690,034
Investment securities gains                    1,335,068        886,187
Investment securities losses                  (1,324,180)    (1,863,394)
          Total other income                  29,574,027     26,307,941
                                                                       
Other expenses:                                                        
Personnel expense                             40,253,400     39,672,544
Net occupancy expense                          5,767,594      5,578,338
Equipment expense                              5,022,572      5,218,351
Other operating expenses                      23,823,019     25,980,288
Merger-related expense                                 -     10,332,596
          Total other expenses                74,866,585     86,782,117
                                                                       
Income before income taxes                    55,407,468     37,194,224
Income taxes                                  19,291,500     13,107,295
Net income                                $   36,115,968     24,086,929
                                                                       
Income per share                          $         2.40           1.61
                                                                       
Weighted average shares outstanding           15,033,812     14,960,977

                                   
See accompanying notes to consolidated financial statements.
                                   

              CCB Financial Corporation and Subsidiaries
            CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                Six Months Ended June 30, 1996 and 1995
                              (Unaudited)
<TABLE>
<CAPTION>
                                                                      Unrealized                     
                                                                           Gain                      
                                                                       (Loss) on                            
                                                                      Investment                   Total
                                           Additional                 Securities    Management    Share-
                               Common      Paid-In       Retained      Available   Recognition   holders'
                               Stock       Capital       Earnings       for Sale      Plans       Equity
<S>                         <C>           <C>         <C>            <C>           <C>          <C>                              
Balance December 31, 1994 $  74,984,140    92,283,008   225,499,020   (18,644,387)  (2,970,685)  371,151,096
                                                                                                            
Net income                       -            -          24,086,929        -            -         24,086,929
Stock options exercised          64,805        80,246        -             -            -            145,051
Earned portion of                                                                                           
  management recognition                                                                                    
  plans                          -            -              -             -           617,261       617,261
Purchase and retirement                                                                                              
  of shares                    (550,820)   (3,881,430)       -             -            -         (4,432,250)
Cash dividends ($.68                                                                                        
  per share)                     -            -         (10,750,882)       -            -        (10,750,882)
Change in unrealized                                                                                      
  losses, net of appli-                                                                                    
  cable income taxes             -            -              -         21,803,509       -         21,803,509
                                                                                                            
Balance June 30, 1995     $  74,498,125    88,481,824   238,835,067     3,159,122  (2,353,424)   402,620,714
                                                                                                            
                                                                                                            
Balance December 31, 1995 $  74,803,580    89,437,260   261,245,259     9,765,025  (1,734,121)   433,517,003
                                                                                                            
Net income                       -            -          36,115,968        -            -         36,115,968
Transactions pursuant to                                                                                    
  restricted stock plan          -            546,476        -             -            -            546,476
Stock options exercised         550,605     1,091,859        -             -            -          1,642,464
Earned portion of                                                                                   
  management recognition                                                                                    
  plans                          -            -              -             -           488,349       488,349
Purchase and retirement                                                                                   
  of shares                    (95,905)     (901,227)        -             -            -           (997,132)
Cash dividends ($.76                                                                                        
  per share)                     -            -        (11,439,241)        -            -        (11,439,241)
Change in unrealized                                                                                      
  losses, net of appli-                                                                                    
  cable income taxes             -            -              -         (8,598,949)      -         (8,598,949)
Other transactions, net           (155)         (468)        -             -            -               (623)
Balance June 30, 1996     $  75,258,125    90,173,900   285,921,986     1,166,076   (1,245,772)  451,274,315
</TABLE>
                                                                       

See accompanying notes to consolidated financial statements.
<PAGE>


              CCB Financial Corporation and Subsidiaries
                 CONSOLIDATED STATEMENTS OF CASH FLOWS
           Three and Six Months Ended June 30, 1996 and 1995
                              (Unaudited)
                                   
                                                                           
                                                          1996        1995
Operating activities:                                                          
Net income                                      $     36,115,968    24,086,929
Adjustments to reconcile net income to net                                     
 cash provided by operating activities:                                         
   Depreciation                                        4,039,287     4,185,823
   Provision for loan and lease losses                 5,150,000     3,748,608
   Net (gain) loss on investment securities             (10,888)       977,207
   Net amortization and accretion of                                          
     investment securities                             3,127,784     3,234,918
   Amortization of intangibles and other assets        2,403,690     2,558,973
   Accretion of negative goodwill                    (1,677,905)    (1,677,905)
   Decrease in accrued interest receivable             1,441,100     1,858,019
   Increase in accrued interest payable                2,106,387       871,866
   Decrease in other assets                            2,066,080    12,690,377
   Increase (decrease) in other liabilities          (2,509,561)     3,085,658
   Vesting of shares held by management    
     recognition plans                                   488,349       617,261
   Other operating activities, net                     (145,236)    (1,517,603)
Net cash provided by operating activities             52,595,055    54,720,131
                                                                               
Investing activities:                                                         
Proceeds from maturities and issuer calls                                     
  of investment securities held to maturity            5,030,281    10,704,824
Purchases of investment securities held                                         
  to maturity                                         (2,735,323)   (3,642,137)
Proceeds from sales of investment securities                                   
  available for sale                                  14,385,048   139,656,955
Proceeds from maturities and issuer calls of                                    
  investment securities available for sale           233,743,455    69,311,212
Purchases of investment securities available                                  
  for sale                                          (194,275,161) (101,256,133)
Net originations of loans and leases receivable     (278,362,739) (117,494,950)
Proceeds from sales of loans held for sale           118,585,655    76,512,047
Purchases of premises and equipment                   (4,913,815)   (3,650,247)
Net cash provided (used) by investing activities    (108,542,599)   70,141,571
                                                                             
Financing activities:                                                         
Net increase in deposit accounts                      69,029,461   107,483,668
Deposits disposed of in branch sale, net             (51,272,198)           --
Net decrease in short-term borrowed funds            (33,019,673)  (20,452,827)
Proceeds from issuance of long-term debt                      --     4,230,381
Repayments of long-term debt                         (17,834,363)  (12,615,453)
Exercise of stock options                              1,642,464       145,051
Purchase and retirement of common stock                 (997,132)   (4,432,250)
Cash dividends                                       (11,439,241)  (10,750,882)
Other equity transactions, net                              (623)           --
Net cash provided (used) by financing activities     (43,891,305)   63,607,688
                                                                            
Net increase (decrease) in cash and cash                                       
  equivalents                                       (99,838,849)   188,469,390
Cash and cash equivalents at January 1               569,533,250   402,690,921
Cash and cash equivalents at June 30            $    469,694,401   591,160,311
                                                                                
Supplemental disclosure of cash flow information:                             
Interest paid during the period                 $     86,606,279    87,929,094
Income taxes paid during the period                   18,303,598    18,399,397
                                                                             
Supplemental disclosure of noncash investing                                 
  and financing 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 $(5,606,574) and $13,110,601, respectively      (8,598,949)    21,803,509
 Loans and lease financing transferred to other                                 
   real estate acquired through loan foreclosure         715,391     1,075,577
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
                Six Months Ended June 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 June 30, 1996 and 1995
follows:

                                         1996           1995
Commercial, financial                                                 
  and agricultural                  $     364,993,672      502,765,512
                                                     
Real estate-construction                  523,096,684      419,690,427
Real estate-mortgage                    2,049,607,091    1,762,220,172
Instalment loans to individuals           346,387,135      291,080,013
Credit card receivables                   184,158,302      191,801,571
Lease financing                            36,232,272       34,830,613
   Gross loans and lease financing      3,504,475,156    3,202,388,308
Less unearned income                        4,733,871        4,838,897
   Total loans and lease financing  $   3,499,741,285    3,197,549,411
                                    

During the second quarter of 1996, certain loans were reviewed and
found to have been improperly classified as to their loan type.
Consequently, loans of approximately $186 million were reclassed from
commercial, financial and agricultural to real estate-construction
($40 million) and real estate-mortgage ($146 million).  Due to system
limitations, misclassified loans outstanding at June 30, 1995 have not
been reclassified for financial statement purposes.

Loans held for sale totaled $8,759,000 and $8,217,000 at June 30, 1996
and 1995, respectively, and are reported at the lower of cost or
market.

At June 30, 1996, impaired loans amounted to $15,704,000 compared to
$4,528,000 at June 30, 1995.  The related reserve for loan and lease
losses on these loans amounted to $2,835,000 at June 30, 1996 and
$2,396,000 at June 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 six months ended June 30, 1996 and 1995:
                                                                      
                                           1996          1995
Balance at beginning of year         $  43,577,725     41,045,713
Provision charged to operations          5,150,000      3,748,608
Recoveries of loans and leases
 previously charged-off                    984,108        830,320
Loan and lease losses charged
 to reserve                             (4,288,904)    (2,898,978)
Balance at end of period             $  45,422,929     42,725,663

(4) Risk Assets

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

                                             1996       1995
Nonaccrual loans and lease financing      $ 11,980     9,690
Other real estate acquired through
   loan foreclosures                         2,553     2,894
Accruing loans and lease financing
   90 days or more past due                  4,229     2,605
Total risk assets                         $ 18,762    15,189

(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              1,462,060
  Amortization during the period              (169,711)
  Capitalized MSRs at June 30, 1996       $  2,208,495
  
The fair value of servicing for which the Corporation has capitalized
an acquisition cost was $2,371,000 compared to a carrying value of
$2,208,000.  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
June 30, 1996.

(6) 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.

(7) 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 six months ended June 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.  In accordance with accounting principles for
poolings-of-interests, the financial statements of the Corporation
have been restated to reflect the effect of the merger as if it had
occurred at the beginning of the earliest period presented.  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.  Deposit base premium of $2.9 million was recorded as a
result of the acquisition which is being amortized over 10 years; no
goodwill was recorded in the transaction.  This $37.5 million
transaction was accounted for as a purchase and the results of
operations of the branches acquired are only included in the
Corporation's results of operations from the date of acquisition.

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.  In addition,
$3.7 million of goodwill and deposit premium recorded previously when
these branches were acquired by Security Capital was written-off after
the branch sale.

Results of Operations - Three Months Ended June 30, 1996 and 1995
Income before merger-related expense amounted to $18.3 million for the
three months ended June 30, 1996 compared to 1995's $16.5 million.
Income per share before merger-related expense totaled $1.22 in 1996
compared to $1.11 in the second quarter of 1995.  Returns before
merger-related expenses on average assets and shareholders' equity
were 1.48% and 16.69%, respectively, in 1996 compared to 1995's 1.39%
and 16.85%.  Net income for the three months ended June 30, 1996
amounted to $18.3 million, an increase of $9.2 million over the same
period in 1995. Net income per share was $1.22 in 1996, a $.60
increase over the 1995 period.  Returns on average assets and average
shareholders' equity in 1996 were 1.48% and 16.69%, respectively,
compared to .77% and 9.39%, 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.
Average earning assets increased by $243 million or 5.4% over the
three month 1995 period which was due to internal growth with the
exception of the previously
                                                  Table 1
                       CCB FINANCIAL CORPORATION
           Average Balances and Net Interest Income Analysis
               Three Months Ended June 30, 1996 and 1995

                                                1996
                                               Interest      Average
                                     Average   Income/       Yield/
                                     Balance   Expense       Rate
Earning assets:
Loans and lease financing (2)     $ 3,445,480    78,893       9.20 %
U.S. Treasury and agency
 obligations(3)                       853,907    14,143       6.65
States and political subdivision                                               
obligations                            75,260     1,764       9.37  
Equity and other securities (3)        28,040       523       7.46  
Federal funds sold and other                                              
 short-term investments               251,940     3,446       5.50  
Time deposits in other banks           54,389       699       5.17 
Total earning assets (3)            4,709,016    99,468       8.48  

Non-earning assets:
Cash and other due from banks         164,645                       
Premises and equipment                 68,284                       
All other assets, net                  53,598                       
Total assets                     $  4,995,543                       
                                                                
Interest-bearing liabilities:                                                
Savings and time deposits        $  3,732,615    41,681       4.49 %
Short-term borrowed funds             133,302     1,591       4.80  
Long-term debt                         63,596     1,064       6.70  
Total interest-bearing 
  liabilities                       3,929,513    44,336       4.54  

Other liabilities and shareholders'
 equity:
Demand deposits                       525,401                       
Other liabilities                      98,574                       
Shareholders' equity                  442,055                       
Total liabilites and shareholders'
 equity                          $  4,995,543                       
                                                                
Net interest income and net interest
 margin (4)                                    $  55,132       4.69 %
                                                                
Interest rate spread (5)                                       3.94 %
                                             (Continued)

                       CCB FINANCIAL CORPORATION
     Average Balances and Net Interest Income Analysis, Continued
               Three Months Ended June 30, 1996 and 1995

                                           1995
                                               Interest      Average
                                     Average   Income/       Yield/
                                     Balance   Expense       Rate
Earning assets:
Loans and lease financing (2)     $3,263,187    77,019       9.46 %
U. S. Treasury and agency
 obligations (3)                     854,109    14,506       6.79  
States and political                                                            
 subdivision obligations              80,331     2,007      10.02  
Equity and other securities (3)       30,704       545       7.10  
Federal funds sold and other                                              
 short-term investments              189,625     2,953       6.25  
Time deposits in other banks          48,153       771       6.42 
Total earning assets (3)           4,466,109    97,801       8.77  
                                                                
Non-earning assets:                                                            
Cash and due from banks              173,874                       
Premises and equipment                66,397                       
All other assets, net                 60,334                       
Total assets                     $ 4,766,714                       
                                                                
Interest-bearing liabilities:
Savings and time deposits        $ 3,616,285    42,693       4.74 %
Short-term borrowed funds             83,720     1,155       5.50  
Long-term debt                        87,033     1,538       7.09  
Total interest-bearing 
 liabilities                       3,787,038    45,386       4.81  

Other liabilities and shareholders'
 equity:
Demand deposits                      494,604                       
Other liabilities                     92,581                       
Shareholders' equity                 392,491                       
Total liabilities and
 shareholders' equity            $ 4,766,714                       

Net interest income and net interest                                       
 margin (4)                                   $ 52,415       4.69 %
Interest rate spread (5)                                     3.96 %

(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 $3,211,000 and $2,540,000 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>

mentioned 1995 branch acquisition.  Increases in volume of interest-
earning assets were almost entirely offset by decreases in yield.
Consequently, interest income increased only $1.7 million over second
quarter 1995 and the average rate on interest-earning assets dropped
from 8.77% in 1995 to 8.48%.  The mix of interest-earning assets at
June 30, 1996 changed slightly from 1995's mix as a result of sales
and maturities of investment securities that were reinvested in short-
term investments as the rate environment provided no incentive to
reinvest in longer-term investment securities.  Loans continued to
comprise 73% of earning assets.  The cost of interest-bearing funds
fell from 4.81% in 1995 to 4.54% 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 4.74% in 1995 to the current 4.49%.  The rate paid
on short-term borrowed funds also fell from 5.50% to 4.80% due to
changes in market rates.  In addition, higher rate Federal Home Loan
Bank advances matured and the previously mentioned collateralized
mortgage obligations bearing interest at 11% were called during the
first six months of 1996 which caused the rate on long-term debt to
fall from 7.09% to 6.70% for the second quarter of 1996.  These
combined effect of these factors resulted in the net interest margin
remaining constant at 4.69%.  The interest rate spread narrowed to
3.94% for the three months ended June 30, 1996, dropping 2 basis
points from 1995.  Net interest income on a taxable equivalent basis
increased $2.7 million or 5.2% over 1995's level.

The provision for loan and lease losses for the second quarter of 1996
was $3.2 million compared to $1.6 million in 1995.  The reserve for
loan and lease losses to loans and lease financing outstanding was
1.30% at June 30, 1996 and 1.34% at June 30, 1995.  Net 1996 loan and
lease charge-offs amounted to $1.9 million or .23% (annualized) of
average loans and lease financing compared to .16% (annualized) in
1995.  While this ratio has increased in the current period, it
compares favorably to peer banks.  The increased charge-offs in the
second quarter were due to the charge-off of several larger loans in
the commercial portfolio and increased charge-offs in the consumer
portfolio.

Other income, excluding investment securities transactions, increased
$1.8 million in the second quarter of 1996 to $15.4 million.  The
increase was due primarily to a $1.1 million increase in service
charges on deposit accounts.  The service charge increase resulted
from increased deposit volume, the recently imposed ATM surcharge 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 $495,000 from
1995 due to expansion of investment services provided through CCBI's
association with a registered securities broker-dealer.  As previously
mentioned, CCB sold four branch offices during the second quarter
which resulted in a gain of approximately $350,000. The adoption of a
new accounting standard, as discussed below, resulted in additional
income of $754,000; however, this additional income was fully offset
by losses on sales of mortgage loans due to the market's response to
the new accounting standard.

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. As a result of adopting SFAS No. 122,
the Corporation recorded MSRs of $754,000.  The corresponding gain
from recording the mortgage servicing rights partially offset the
losses realized on sales of mortgage loans during the three months
ended June 30, 1996.

Other expenses in the 1996 period decreased by $234,000 excluding the
merger-related expense of $10.3 million incurred in 1995.  Decreases
in deposit insurance of $1.8 million from 1995's level were off-set by
increases in other categories as described below.  The decrease in
deposit insurance expense resulted from the Federal Deposit Insurance
Corporation lowering certain bank deposit insurance premiums from .23%
of deposits in 1995 to .04%.  The positive impact of the premium
reduction will be tempered somewhat by possible future special
assessment(s) on banks to help fund the thrift deposit insurance fund.
At present, the Corporation anticipates a special one-time assessment
of approximately $10.5 million.  This amount assumes an assessment of
 .75% on approximately $1.4 billion of deposits the Corporation has
insured by the Savings Association Insurance Fund.  These deposits
have been acquired through various acquisitions during the three
previous years.

During the second quarter, increases in the following categories
offset a majority of the deposit insurance expense decrease: increases
in marketing of $450,000 for advertising of new products and for
research of focus markets and potential new products, increases in
professional services of $645,000 including $396,000 for re-
engineering consultants and increases in printing and office supplies
of $136,000 for increased volume of activity.  The largest other
expense category, personnel expense, increased less than 1% from
1995's level of $19.8 million.  A comparison of assets per employee
shows continuing improvement from $2.45 million of assets per employee
at June 30, 1995 to $2.58 million per employee at June 30, 1996.

As a result of the aforementioned changes, net overhead (noninterest
expense less noninterest income) as a percentage of average assets
decreased to 1.75% for the three months ended June 30, 1996 from 1.98%
for the same period in 1995, excluding merger-related expense.  The
Corporation's efficiency ratio (noninterest expense as a percentage of
taxable equivalent net interest income and other income) significantly
improved from 56.35% for the three months ended June 30, 1995,
excluding merger-related expense, to 52.68% for the same period in
1996.  The improvement in both of these ratios 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 June 30, 1996
and 1995.

                                             1996    1995
Noninterest income (1)                       1.24 %  1.17
                                                       
Personnel expense                            1.60    1.67
Occupancy and equipment expense               .42     .44
Other operating expense (2)                   .97    1.04
Noninterest expense                          2.99    3.15
                                                       
Net overhead                                 1.75 %  1.98

(1) Includes net gains (losses) on investment securities sales.
(2) Excludes merger-related expense of $10.3 million in 1995.
_______________________________

During the second quarter of 1995, the Corporation recognized $10.3
million of merger-related expense from the Security Capital merger.
The expense was comprised of severance and other employee benefit
costs, costs related to branch closures, systems conversion costs and
other transaction-related expenses.  The after-tax effect of the
merger-related expense was $7.3 million or $.49 per share.

The effective income tax rate was 35.2% in 1996 compared to 38.1% in
the same period of 1995.  The higher effective tax rate experienced in
1995 was due to $2.8 million of nondeductible merger-related expense.

Results of Operations - Six Months Ended June 30, 1996 and 1995
Income before merger-related expense totaled $36.1 for the six months
ended June 30, 1996 compared to $31.4 million for the same period in
1995.  Income before merger-related expense per share was $2.40 for
the six months ended June 30, 1996 compared to $2.10 for 1995.
Returns of income before merger-related expense on average assets and
average shareholders' equity were 1.46% and 16.54%, respectively,
compared to 1.34% and 16.47% in the 1995 period.  Net income for the
six months ended June 30, 1996 amounted to $36.1 million, an increase
of $12 million or 49.9% from the same period in 1995.  Income per
share was $2.40 in 1996, a 49.1% increase from the 1995 period.
Returns of net income on average assets and average shareholders'
equity were 1.46% and 16.54%, respectively, compared to 1.03% and
12.63% in the 1995 period.

Average Balance Sheets and Net Interest Income Analyses on a taxable
equivalent basis for each of the six month periods are included in
Table 2.  Average earning assets increased by $230.9 million or 5.2%
over the 1995 period which was due primarily to internal growth.  For
interest-earning assets, increases in the volume of those assets were
partially offset by decreases in yield to net to a $5.5 million
increase in taxable equivalent interest income.  The mix of average
interest-earning assets at June 30, 1996 changed slightly from 1995's
mix as a result of sales and maturities of investment securities that
were reinvested in short-term investments as the rate environment
provided little incentive to reinvest in longer-term investment
securities.  As of June 30, 1996, investment securities comprised 21%
of average earning assets compared to 23% for 1995; other interest-
earning assets absorbed the change.  Loans continued to 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.  The combination of these
factors resulted in the net interest margin decreasing from 4.78% for
the six months ended June 30, 1995 to 4.71% for 1996.  The interest
rate spread fell 11 basis points to 3.97% for 1996.  Net interest
income on a taxable equivalent basis increased $3.9 million or 3.7%
from 1995's level.

The provision for loan and lease losses increased to $5.2 million from
$3.7 million in 1995 due to the increase in outstanding loans and
lease financing and higher charge-offs in the second quarter.  Net
1996 loan and lease charge-offs amounted to $3.3 million or .20%
(annualized) of average loans and lease financing compared to .13%
(annualized) in 1995.

Other income increased $3.3 million during the first six months of
1996 to $29.8 million.  The increase was due primarily to a $1.9
million increase in service charges on deposit accounts resulting from
increased deposit volume and other factors previously discussed in the
quarterly review.  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
<PAGE>
                                                            Table 2
                       CCB FINANCIAL CORPORATION
           Average Balances and Net Interest Income Analysis
                Six Months Ended June 30, 1996 and 1995

                                                     1996
                                                     Interest    Average
                                         Average     Income/     Yield/
                                         Balance     Expense     Rate

Earning assets:                                                         
Loans and lease financing (2)        $  3,407,023     157,050     9.26 %
U.S. Treasury and agency                                                
  obligations (3)                         874,364      29,062     6.65  
States and political subdivision                                        
 obligations                               75,781       3,560     9.40  
Equity securities and other                28,923       1,053     7.28  
securities (3)
Federal funds sold and other                                            
 short-term investments                   229,965       6,191     5.41  
Time deposits in other banks               62,629       1,583     5.08  
Total earning assets (3)                4,678,685     198,499     8.52  
                                                                        
Non-earning assets:                                                     
Cash and due from banks                   160,163                       
Premises and equipment                     67,925                       
All other assets, net                      61,553                       
Total assets                        $   4,968,326                       
                                                                        
Interest-bearing liabilities:                                           
Savings and time deposits           $   3,743,762      83,945     4.51 %
Other short-term borrowed funds           105,396       2,457     4.69  
Long-term debt                             68,775       2,311     6.71  
Total interest-bearing liabilities      3,917,933      88,713     4.55  
                                                                        
Other liabilities and                                                   
  shareholders' equity:                                                 
Demand deposits                           509,655                       
Other liabilities                         101,638                       
Shareholders' equity                      439,100                       
Total liabilities and                                                   
  shareholders' equity              $   4,968,326                       
                                                                        
Net interest income and net                                             
interest margin (4)                               $   109,786     4.71 %
                                                                        
Interest rate spread (5)                                          3.97 %
                                                  (Continued)
<PAGE>
                       CCB FINANCIAL CORPORATION
     Average Balances and Net Interest Income Analysis, Continued
                Six Months Ended June 30, 1996 and 1995

                                                     1995
                                                    Interest   Average
                                         Average    Income/    Yield/
                                         Balance    Expense    Rate


Earning assets:                                                       
Loans and lease financing (2)       $   3,228,707     150,671     9.39
U.S. Treasury and agency                                              
  obligations (3)                         890,293      30,196     6.78
States and political subdivision                                      
 obligations                               81,447       4,090    10.13
Equity securities and other                                           
  securities (3)                           30,722       1,089     7.09
Federal funds sold and other                                          
 short-term investments                   173,216       5,497     6.40
Time deposits in other banks               43,403       1,417     6.58
Total earning assets (3)                4,447,788     192,960     8.72
                                                                      
Non-earning assets:                                                   
Cash and due from banks                   168,158                     
Premises and equipment                     65,985                     
All other assets, net                      54,200                     
Total assets                        $   4,736,131                     
                                                                      
Interest-bearing liabilities:                                         
Savings and time deposits           $   3,597,676      81,413     4.56
Other short-term borrowed funds            95,309       2,573     5.44
Long-term debt                             87,556       3,071     7.02
Total interest-bearing liabilities      3,780,541      87,057     4.64
                                                                      
Other liabilities and                                                 
 shareholders' equity:                                                
Demand deposits                           480,536                     
Other liabilities                          90,615                     
Shareholders' equity                      384,439                     
Total liabilities and                                                 
  shareholders' equity              $   4,736,131                     
                                                                      
Net interest income and net                                           
 interest margin (4)                                  105,903     4.78
                                                                      
Interest rate spread (5)                                          4.08

(1) The taxable equivalent basis is computed using 35% federal and
7.75% state tax rates in 1996 and 1995 where applicable.  All amounts
prior to June 30, 1995 are restated for CCB Financial Corporation's
May 19, 1995 merger with Security Capital Bancorp which was accounted
for as a pooling-of-interests.
(2) The average loan and lease financing balances include non-accruing
loans and lease financing.  Loan fees of $6,309,000 and $4,597,000 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>
agency obligations) totaling $988,000 were incurred during 1995 as the
Corporation repositioned the securities portfolio in conjunction with
the Security Capital merger.

Other expenses, excluding merger-related expense in the 1995 period,
decreased by $1.6 million or 2.1% from the 1995 period.  As discussed
previously, decreases were experienced in deposit insurance expense
which were partially offset by increases in personnel expense and
other expense.  Amortization of intangible assets decreased slightly
during 1996, $101,000, due to the sale of branches to which the
intangible assets related.  Merger-related expense of $10.3 million
was incurred during the second quarter as previously discussed.  The
effective income tax rate for the six-months was 34.8% in 1996
compared to 35.2% in the same period of 1995 due to non-deductible
merger-related expense.

Financial Condition

Total assets have increased $222.5 million since June 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 billion
for the three months ended June 30, 1996 and compare to $4.8 billion
for the three months ended June 30, 1995.

At June 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 $18.8 million or .54% of outstanding loans and lease
financing and foreclosed real estate.  This compares to approximately
$15.2 million or .48% at June 30, 1995.  The increase in risk assets
was due primarily to the first quarter 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 2.42x at June 30, 1996
compared to 2.69x at December 31, 1995 and 2.81x at June 30, 1995.

CCB opened its fifth in-store bank during the second quarter of 1996.
CCB received three national awards for its in-store facilities
including Best Store, Outstanding Merit and Store of the Year by a
national retail trade organization.  Management believes that the in-
store banks will provide opportunities to attract new customers and
increase availability to current customers as the in-store banks are
open during non-traditional banking hours.

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 8.84% and 8.12% for the six months ended
June 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 $8.6 million from December 31, 1995 in
conjunction with declines in the financial markets.

The Corporation has increased its annual cash dividends consistently
over the past 32 years, increasing to $.38 per share for the three
months ended June 30, 1996 from $.34 per share for the same period in
1995.  On July 16, 1996, the Board of Directors of the Corporation
declared a dividend of $.42 payable on October 1, 1996 to shareholders
of record September 16, 1996.  Book value increased 11% to $29.98 per
share at June 30, 1996 from 1995's level of $27.02.  Tangible book
value increased $3.51 to $27.95 at June 30, 1996 due in part to the
intangible assets written-off in connection with the 1996 branch sale.

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 June 30, 1996.  CCB-Ga.'s capital ratios have
fallen from 1995's levels due to higher asset levels without
corresponding increases in capital.


                      June 30,            Regulatory
Ratio               1996      1995         Minimums

Tier 1 Capital                              4.00%
  Corporation      11.75%     10.20
  CCB              11.54      10.37
  Graham Savings   18.82      18.87
  CCB-Ga.          11.13      25.17
Total Capital                               8.00
  Corporation      13.92      12.33
  CCB              12.87      12.14
  Graham Savings   20.08      20.64
  CCB-Ga.          12.39      25.84
Leverage                                    4.00
  Corporation       8.48       7.62
  CCB               8.35       7.76
  Graham Savings   10.79       9.63
  CCB-Ga.           9.41      43.86


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 and due diligence between the two companies was concluded on
July 16, 1996.  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.

Withdrawal of Stock Repurchase Program

On July 16, 1996, the Corporation announced that the Board of
Directors had rescinded a previously announced program to repurchase
and retire up to 300,000 shares of the Corporation's common stock.
The stock repurchase program was rescinded due to the pending
acquisition of Salem Trust.

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.
<PAGE>
PART II.  OTHER INFORMATION

      
Item 6.   Exhibits and Reports on Form 8-K

(a).  Exhibits

      Exhibit 3 - Amended Bylaws.
      Exhibit 22 - Report regarding matters submitted to vote of
      security holders.
      Exhibit 99 - Press release regarding second quarter earnings.

(b).  Reports on Form 8-K

      A report on Form 8-K dated April 16, 1996 was filed under
      items 5 and 7.
      A report on Form 8-K dated May 14, 1996 was filed under items
      5 and 7.
      An amendment to a report on Form 8-K dated July 1, 1983 was
      filed on June 14, 1996 under item 5.
<PAGE>
                              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:  August 12, 1996        /S/ Ernest C. Roessler
                              Ernest C. Roessler
                              President and Chief Executive Officer


Date: August 12, 1996         /S/ W. Harold Parker, Jr.
                              W. Harold Parker, Jr.
                              Senior Vice President and Controller
                              (Chief Accounting Officer)





                             BYLAWS
                               OF
                    CCB FINANCIAL CORPORATION
                                
                     Revised April 16, 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,  Vice
Chairman, President or Board of Directors of the Corporation,  or
by any shareholder pursuant to the written request of the holders
of  not less than one-tenth of all the shares entitled to vote at
the meeting.

    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 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 (Amended 10/16/90):  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  3
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 by the Corporation, directly or
indirectly, 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.

   Section 10. Informal Action by Shareholders:  Any action which
may  be  taken  at  a meeting of the shareholders  may  be  taken
without  a  meeting  if a consent in writing, setting  forth  the
action so taken, shall be signed by all of the persons who  would
be entitled to vote upon such action at a meeting, and filed with
the  Secretary  of  the Corporation to be kept  as  part  of  the
corporate records.

                           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   (Amended
01/17/95):   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 (Amended 04/02/85):   Each  director
shall  retire  at the regularly scheduled meeting of shareholders
following  his  attainment of the age  of  70  years.   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.  Cumulative Voting:  Every shareholder entitled to
vote at an election of directors shall have the right to vote the
number  of  shares  standing of record in his name  for  as  many
persons  as  there  are  directors to be elected  and  for  whose
election  he  has  a right to vote, or to cumulate  his  vote  by
giving  one  candidate  as  many votes  as  the  number  of  such
directors multiplied by the number of his shares shall equal,  or
by distributing such votes on the same principle among any number
of such candidates.  This right of cumulative voting shall not be
exercised      unless     some     shareholder      or      proxy
holder  announces  in open meeting, before  the  voting  for  the
directors starts, his intention so to vote cumulatively;  and  if
such  announcement is made, the Chairman shall declare  that  all
shares  entitled to vote have the right to vote cumulatively  and
thereupon shall grant a recess of not less than one (1) nor  more
than  four  (4)  hours, as he shall determine, or of  such  other
period of time as is unanimously then agreed upon.

    Section 6.  Removal:  Any director may be removed from office
with  or  without  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 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 7.  Vacancies (Amended 01/17/95):  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  8.  Chairman and Vice Chairman of the Board (Amended
04/02/91):   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 its Chairman and the Board of Directors.

     Section  9.   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
for review at its next meeting following such action.
                            ARTICLE V
                                
                      Nominating Committee

    The  Board  of Directors shall annually appoint a  Nominating
Committee  which  will  be  responsible for  selecting  potential
candidates  for  directors  and recommending  candidates  to  the
entire  Board  of  Directors.  The Committee  will  meet  at  the
request  of the President, but not less frequently than annually.
The   Nominating  Committee  will  include  at  least  three  (3)
directors.

                           ARTICLE VI
                                
              Audit Committee and Other Committees

    Section 1.  Audit Committee (Amended 04/16/96):  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 (Amended 10/16/90):   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 an 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  a
majority  of  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 (Amended 01/17/95):  The officers  of  the
Corporation  shall  consist  of a Chairman  of  the  Board,  Vice
Chairman,  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 Executive 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 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  (Amended
07/17/90):   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 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.

    Section  14. Retirement:  Normal retirement for officers  and
employees  of  the  Corporation shall be in accordance  with  the
Retirement  Plan of the Corporation.  Any exception will  require
approval  of the Board of Directors initially and on a continuing
annual basis.

                           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 of 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  (Amended  10/16/90):   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 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  (Originally
Adopted 04/18/89):  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  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 (Amended 01/17/95):  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
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.


              REPORT OF VOTE BY PROXY COMMITTEE
                              
                  CCB FINANCIAL CORPORATION
                              
             1996 ANNUAL MEETING OF SHAREHOLDERS

   I.    We, the undersigned, have been duly appointed,
   jointly and severally, to vote at the Annual Meeting of
   the Shareholders of CCB Financial Corporation the shares
   of common stock of CCB Financial Corporation standing in
   the name of the shareholders of record at the close of
   business on February 19, 1996 who have filed valid
   appointments of proxy with the Secretary.

   II.   We, the undersigned, have been duly authorized,
   jointly and severally, to vote the shares of common
   stock of CCB Financial Corporation evidenced by valid
   appointments of proxy filed with the Secretary
   representing 11,964,735 shares of the total of
   15,053,116 shares entitled to vote at such meeting, and
   we do hereby vote the total shares so presented as
   follows:

         Proposal No. 1 - Election of Directors:

            NOMINEE                 FOR          WITHHELD
       
       John M. Barnhardt        11,948,856        28,107
       J. Harper Beall, III     11,948,856        28,107
       James B. Brame, Jr.      11,948,856        28,107
       Timothy B. Burnett       11,948,506        28,457
       W. L. Burns, Jr.         11,948,856        28,107
       Edward S. Holmes         11,948,856        28,107
       David B. Jordan          11,884,334        92,629
       Owen G. Kenan            11,948,720        28,243
       Eugene J. McDonald       11,946,577        30,386
       Bonnie McElveen-Hunter   11,943,402        33,562
       Hamilton W. McKay, Jr.   11,948,013        28,950
       George J. Morrow         11,945,951        31,013
       Eric B. Munson           11,946,972        29,992
       Ernest C. Roessler       11,948,756        28,207
       Miles J. Smith, Jr.      11,808,148       168,816
       Jimmy K. Stegall         11,947,536        29,427
       H. Allen Tate, Jr.       11,930,658        46,305
       James L. Williamson      11,947,297        29,667
       Phail Wynn, Jr.          11,943,604        33,360
       
                                    FOR        AGAINST     ABSTAIN
       Proposal No. 2:          11,903,092        31,392    42,480


       WITNESS our signatures this 16th day of April, 1996.


/s/  LEO P. PYLYPEC
Leo P. Pylypec



/s/  W. HAROLD PARKER, JR.
W. Harold Parker, Jr.



/s/ MANUEL L. ROJAS
Manuel L. Rojas
       


<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED FINANCIAL STATEMENTS AS OF JUNE 30, 1996 AND FOR THE SIX-MONTHS
THEN ENDED 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>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                         214,260
<INT-BEARING-DEPOSITS>                       3,760,049
<FED-FUNDS-SOLD>                               198,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    890,440
<INVESTMENTS-CARRYING>                          75,822
<INVESTMENTS-MARKET>                            78,088
<LOANS>                                      3,499,741
<ALLOWANCE>                                     45,423
<TOTAL-ASSETS>                               5,060,468
<DEPOSITS>                                   4,310,617
<SHORT-TERM>                                   144,939
<LIABILITIES-OTHER>                             92,393
<LONG-TERM>                                     61,243
                                0
                                          0
<COMMON>                                        75,258
<OTHER-SE>                                     376,016
<TOTAL-LIABILITIES-AND-EQUITY>               5,060,468
<INTEREST-LOAN>                                156,730
<INTEREST-INVEST>                               30,190
<INTEREST-OTHER>                                 7,643
<INTEREST-TOTAL>                               194,563
<INTEREST-DEPOSIT>                              83,945
<INTEREST-EXPENSE>                              88,713
<INTEREST-INCOME-NET>                          105,850
<LOAN-LOSSES>                                    5,150
<SECURITIES-GAINS>                                  11
<EXPENSE-OTHER>                                 74,867
<INCOME-PRETAX>                                 55,407
<INCOME-PRE-EXTRAORDINARY>                      55,407
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    36,116
<EPS-PRIMARY>                                     2.40
<EPS-DILUTED>                                     2.40
<YIELD-ACTUAL>                                    4.55
<LOANS-NON>                                     11,980
<LOANS-PAST>                                     4,229
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                 15,704
<ALLOWANCE-OPEN>                                44,218
<CHARGE-OFFS>                                    2,421
<RECOVERIES>                                       476
<ALLOWANCE-CLOSE>                               45,423
<ALLOWANCE-DOMESTIC>                            45,423
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          6,677
        

</TABLE>

NEWS RELEASE

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

FOR IMMEDIATE RELEASE                        July 15, 1996

                CCB FINANCIAL CORPORATION REPORTS RECORD EARNINGS
                                        
Durham, North Carolina-----Income per share for the second quarter ended June
30, 1996 was $1.22, an increase of $.11 or 9.9% over the $1.11 per share in the
second quarter of 1995, excluding merger-related expense of the acquisition of
Security Capital Bancorp in the second quarter of 1995.  Returns on assets and
equity were 1.48% and 16.69%, respectively, in the 1996 period, compared to
1.39% and 16.85%, in the 1995 period, excluding the merger-related expense.

For the six months ended June 30, 1996, income per share was $2.40, an increase
of $.30 or 14.3% over the $2.10 per share, excluding merger-related expense, in
the 1995 period.  Returns on assets and equity were 1.46% and 16.54%,
respectively, in the 1996 period, compared to 1.34% and 16.47%, excluding 
merger-related expense, in the 1995 period.

E. C. Roessler, President and CEO of CCB Financial Corporation, commented: "We
are pleased with our record performance for the second quarter.  Our net
interest margin remained stable and we achieved further improvement in our
efficiency ratio."

Roessler further commented:  "We have made further commitments to our new
telebanking and in-store delivery programs and continue to explore additional
alternative delivery methods for our customers.  All indications point to 1996
being another record year for CCB Financial Corporation."

CCB Financial Corporation is the bank holding company for Central Carolina Bank
and Trust Company and Graham Savings Bank, Inc., SSB which in total operate 154
offices located primarily in the Piedmont section of North Carolina.

Nasdaq National Market Symbol:  CCBF
<PAGE>                                        
                                        
                            CCB FINANCIAL CORPORATION
                              Financial Summary (1)
                                    Unaudited
                 (In Thousands Except Share and Per Share Data)
<TABLE>
<CAPTION>
                                                       Three Months Ended
Income Statement                    6/30/96      3/31/96     12/31/95      9/30/95      6/30/95
<S>                             <C>              <C>         <C>           <C>          <C> 
Loan and lease income (TE)      $    78,893       78,157       78,340       76,940       77,019
Securities income (TE)               16,430       17,245       16,563       16,618       17,058
Other interest income                 4,145        3,629        5,665        5,054        3,724
   Total interest income (TE)        99,468       99,031      100,568       98,612       97,801
                                                                                          
Savings/NOW expense                   2,135        2,378        2,576        2,589        2,913
Money market account expense         12,599       12,114       13,081       12,603       12,742
Jumbo CD expense                      3,448        3,969        4,517        4,303        4,439
Consumer time deposit expense        23,499       23,803       23,929       23,972       22,599
Interest expense on deposits         41,681       42,264       44,103       43,467       42,693
Short-term borrowed funds expense     1,591          866          916          932        1,155
Long-term debt expense                1,064        1,247        1,444        1,485        1,538
Total interest expense               44,336       44,377       46,463       45,884       45,386
                                                                                          
Net interest income (TE)             55,132       54,654       54,105       52,728       52,415
Provision for loan and lease          3,150        2,000        2,407        2,027        1,599
losses
Net interest income after
 provision (TE)                      51,982       52,654       51,698       50,701       50,816
                                                                                          
Service charges on deposits           7,282        6,955        6,663        6,585        6,174
Other service charges and fees        1,104        1,105        1,066        1,037          844
Trust income                          1,783        1,571        1,557        1,560        1,499
Brokerage and insurance
commissions                           1,440        1,174        1,118          841          946
Merchant discount                     1,414        1,283        1,205        1,199        1,153
Accretion of negative goodwill          839          839          839          839          839
Other                                 1,542        1,232          931          542        2,156
Investment securities gains              32        1,303           50            7          886
Investment securities losses             (6)      (1,318)         (46)         (12)        (537)
Total other income                   15,430       14,144       13,383       12,598       13,960
                                                                                          
Personnel expense                    19,841       20,412       20,259       19,366       19,795
Occupancy                             2,835        2,933        2,392        2,760        2,643
Equipment                             2,414        2,609        2,313        2,668        2,599
Foreclosed property expense             138          119          222          160          129
Deposit and other insurance             550          532        1,129          684        2,377
Amortization of intangible assets       909          985        1,131        1,132        1,048
Other                                10,482       10,107        9,671        9,554        8,813
Merger-related expense (1)                -            -            -           -       10,333
Total other expenses                 37,169       37,697       37,117       36,324       47,737
                                                                                          
Income before income taxes (TE)      30,243       29,101       27,964       26,975       17,039
Tax equivalent adjustment             1,924        2,012        2,073        2,067        2,194
Income before income taxes           28,319       27,089       25,891       24,908       14,845
Income taxes                          9,975        9,317        8,828        8,198        5,657
Net income                      $    18,344       17,772       17,063       16,710        9,188
                                                                            
Per Share Data                                                               
Net income (1)                  $      1.22         1.18         1.14         1.12          .62
                                            
Cash dividends                          .38          .38          .38          .38          .34
Book value                            29.98        29.25        28.98        27.73        27.02
Tangible book value                   27.95        26.92        26.57        25.23        24.44
Market value (2):                                                                         
High                                  54.75        55.75        56.50        51.63        42.75
Low                                   49.75        49.25        48.50        41.75        38.00
Close                                 51.25        50.25        55.50        51.13        41.75
                                                                                          
                                     Page 1
</TABLE>
<PAGE>
                            CCB FINANCIAL CORPORATION
                              Financial Summary (1)
                                    Unaudited
                 (In Thousands Except Share and Per Share Data)
<TABLE>
<CAPTION>
                                                                                
                                                              Three Months Ended
Ratios                                  6/30/96     3/31/96      12/31/95      9/30/95      6/30/95
<S>                                   <C>          <C>          <C>            <C>          <C>
Income before merger-related                         
 expense (1):                                                                   
Return on average assets                1.48 %        1.45         1.37          1.37          1.39
Return on average equity               16.69         16.39        16.25         16.40         16.85
Net income:                                                                                     
Return on average assets                1.48          1.45         1.37          1.37           .77
Return on average equity               16.69         16.39        16.25         16.40          9.39
Net interest margin                     4.69          4.71         4.64          4.63          4.69
Average equity to average assets        8.85          8.83         8.43          8.37          8.23
                                                                               
                                                                                
Operating Efficiency Ratios                                             
As a percentage of average                                                    
  assets (excluding merger-                                                   
  related expense (1)):                                                         
Noninterest income                      1.24 %        1.15         1.07          1.04          1.17
Personnel expense                       1.60          1.66         1.63          1.59          1.67
Occupancy and equipment expense          .42           .45          .38           .45           .44
Other operating expense                  .97           .96          .98           .95          1.04
Noninterest expense                     2.99          3.07         2.99          2.99          3.15
Net overhead (noninterest                                                                          
  exp. - noninterest inc.)              1.75 %        1.92         1.92          1.95          1.98
Noninterest expense as a                                                                        
 percentage of net interest                                                                     
 income (TE) and other income          52.68 %       54.79        55.00         55.60         56.35
Average assets per employee                                                                            
 (in millions)                  $       2.58          2.56         2.55          2.49          2.45
                                                                              
Average Balances                                                              
Assets                          $  4,995,543     4,941,110    4,940,463      4,829,261    4,766,714
Loans and lease financing (all                                                
 domestic)                         3,445,480     3,368,565    3,302,486      3,245,804    3,263,187
Investment securities:                                                      
Taxable (3)                          881,947       924,628      890,235        868,321      884,813
Tax-exempt                            75,260        76,302       78,498         79,149       80,331
Earning assets (3)                 4,709,016     4,648,355    4,653,709      4,535,423    4,466,109
Deposits:                                                                      
Demand deposits (noninterest-                                                   
  bearing)                           525,401       493,909      512,374        502,538      494,604
Savings/NOW accounts                 515,680       512,338      506,055        486,870      484,405
Money market accounts              1,324,860     1,308,572    1,319,853      1,268,740    1,229,837
Jumbo CD's                           249,415       277,631      292,896        269,533      280,833
Consumer time deposits             1,642,660     1,656,368    1,632,452      1,644,078    1,621,210
Total deposits                     4,258,016     4,248,818    4,263,630      4,171,759    4,110,889
Short-term borrowed funds            133,302        77,490       79,033         74,833       83,720
Long-term debt                        63,596        73,954       80,255         82,049       87,033
Interest-bearing liabilities       3,929,513     3,906,353    3,910,544      3,826,103    3,787,038
Shareholders' equity                 442,055       436,145      416,531        404,179      392,491
                                                                             
Share Data                                                                                           
Common shares outstanding         15,051,625    15,059,409   14,960,716     14,951,952   14,899,625
Weighted average shares
 outstanding                      15,055,922    15,011,702   14,953,153      14,921,146    14,923,787
</TABLE>
                                     Page 2
<PAGE>                                        
                            CCB FINANCIAL CORPORATION
                              Financial Summary (1)
                                    Unaudited
                  (In Thousands Except Share and Per Share Data)
<TABLE>
<CAPTION>
                                                                                
                                                                                
                                    As Of Or For The Three Months Ended
Reserve For Loan  Losses                6/30/96      3/31/96   12/31/95    9/30/95      6/30/95
<S>                              <C>             <C>          <C>          <C>          <C>    
Beginning balance               $    44,218       43,578       42,979       42,726       42,431
Provision for loan and
lease losses                          3,150        2,000        2,407        2,027        1,599
Recoveries                              476          508          359          345          407
Charge-offs                          (2,421)      (1,868)      (2,167)      (2,119)      (1,711)
Ending balance                  $    45,423       44,218       43,578       42,979       42,726
                                                                                          
                                                                                          
Non-Performing and Risk Assets                                                            
Nonperforming assets:                                                                         
Beginning balance               $    15,529       12,083       13,038       12,584       13,069
Activity during the quarter:                                                              
Additions                             2,114        4,712        1,986        1,727        1,464
Payments or sales                    (2,864)      (1,217)      (2,903)        (972)      (1,199)
Return to performing status               -            -            -        (279)            -
Charge-offs or write-downs             (246)         (49)         (38)         (22)        (750)
       Net increase (decrease)         (996)        3,446        (955)          454        (485)
                                                                                          
Ending balance comprised of:                                                              
Nonaccrual loans and leases          11,980       13,283        9,616       10,103        9,690
Foreclosed real estate                2,553        2,246        2,467        2,935        2,894
       Total nonperforming assets    14,533       15,529       12,083       13,038       12,584

Restructured loans and lease                                                                                          
 financing                                -            -            -            -            -
Ninety days past due and accruing     4,229        2,768        4,120        2,516        2,605
Total risk assets               $    18,762       18,297       16,203       15,554       15,189
                                                                                          
Asset Quality Ratios                                                                      
Total risk assets to:                                                                     
Total loans and foreclosed                                                                         
  real estate                           .54 %        .54          .53          .48          .48
Total assets                            .37          .36          .35          .32          .31
Loan loss reserve to total                                                                        
  risk assets                          2.42 x       2.42         2.69         2.76         2.81
Net charge-offs to average loans        .23 %        .16          .22          .22          .16
Loan loss reserve to total loans       1.30         1.30         1.30         1.32         1.34
                                                                                          
Other Information                                                                         
Number of banking offices               154          157          155          153          157
Number of employees                   1,932        1,932        1,940        1,937        1,942
Number of ATM's                         130          129          122          120          119
Intangible assets:                                                                        
   Goodwill                     $    26,593       29,614       30,391       31,215       31,992
   Deposit base premium               4,018        5,473        5,680        6,034        6,388
Mortgage servicing rights             2,208        1,554          916          964        1,018
Negative goodwill                    23,916       24,755       25,594       26,433       27,272
Parent Company's investment                                                                        
  in subsidiaries                   459,650      454,738      449,542      430,447      419,402
Cash dividends                        5,718        5,721        5,684        5,679        6,358
</TABLE>
                                                                                
                                     Page 3
<PAGE>
                            CCB FINANCIAL CORPORATION
                              Financial Summary (1)
                                    Unaudited
                  (In Thousands Except Share and Per Share Data)

                                  Six Months Ended June 30  Increase (Decrease)
Income Statement                       1996          1995       Amount       %
Loan and lease income (TE)         $   157,050      150,671     6,379       4.2
Securities income (TE)                  33,675       35,375    (1,700)     (4.8)
Other interest income                    7,774        6,914       860      12.4
Total interest income (TE)             198,499      192,960     5,539       2.9
                                                                             
Savings/NOW expense                      4,513        5,794    (1,281)    (22.1)
Money market account expense            24,713       24,849      (136)      (.5)
Jumbo CD expense                         7,417        8,818    (1,401)    (15.9)
Consumer time deposit expense           47,302       41,952     5,350      12.8
Interest expense on deposits            83,945       81,413     2,532       3.1
Short-term borrowed funds expense        2,457        2,573      (116)     (4.5)
Long-term debt expense                   2,311        3,071      (760)    (24.7)
Total interest expense                  88,713       87,057     1,656       1.9
                                                                             
Net interest income (TE)               109,786      105,903     3,883       3.7
Provision for loan and lease
 losses                                  5,150        3,749     1,401      37.4
Net interest income                                                           
  after provision (TE)                 104,636      102,154     2,482       2.4
                                                                             
Service charges on deposits             14,237       12,352     1,885      15.3
Other service charges and fees           2,209        1,911       298      15.6
Trust income                             3,354        3,227       127       3.9
Brokerage and insurance
 commissions                             2,614        1,843       771      41.8
Merchant discount                        2,697        2,262       435      19.2
Accretion of negative goodwill           1,678        1,678         -      N/A
Other                                    2,774        4,012    (1,238)    (30.9)
Investment securities gains              1,335          886       449      50.7
Investment securities losses           (1,324)      (1,863)       539      28.9
Total other income                      29,574       26,308     3,266      12.4
                                                                             
Personnel expense                       40,253       39,673       580       1.5
Occupancy                                5,768        5,578       190       3.4
Equipment                                5,023        5,218      (195)     (3.7)
Foreclosed property expense                257          861      (604)    (70.2)
Deposit and other insurance              1,082        4,787    (3,705)    (77.4)
Amortization of intangible assets        1,894        1,995      (101)     (5.1)
Other                                   20,589       18,337     2,252      12.3
Merger-related expense (1)                   -       10,333   (10,333)   (100.0)
Total other expenses                    74,866       86,782   (11,916)    (13.7)
                                                                             
Income before income taxes (TE)         59,344       41,680    17,664      42.4
Tax equivalent adjustment                3,936        4,486      (550)    (12.3)
Income before income taxes              55,408       37,194    18,214      49.0
Income taxes                            19,292       13,107     6,185      47.2
Net income                         $    36,116       24,087    12,029      49.9
                                                                             
Per Share Data                                                               
Net income                         $      2.40         1.61       .79      49.1
Cash dividends per share                   .76          .68       .08      11.8
                                                                             
                                     Page 4
<PAGE>                                        
                            CCB FINANCIAL CORPORATION
                              Financial Summary (1)
                                    Unaudited
                  (In Thousands Except Share and Per Share Data)
                                        
                                      Six Months Ended June 30

Ratios                                  1996         1995                    
Income before merger-                                                        
 related expense (1):                                                        
   Return on average assets                1.46 %       1.34                 
   Return on average equity               16.54        16.47                 
Net income:                                                                  
   Return on average assets                1.46         1.03                 
   Return on average equity               16.54        12.63                 
Net interest margin                        4.71         4.78                 
Average equity to average assets           8.84         8.12                 
                                                                             
                                      As Of June 30             YTD Averages
Balance Sheet Data                  1996         1995         1996         1995
Assets                        $  5,060,468    4,837,995    4,968,326   4,736,131
Loans and lease financing        3,499,741    3,197,549    3,407,023   3,228,707
Securities held to maturity:                                                 
   Book value                       75,822       77,763       76,031      82,804
   Market value                     78,088       81,302            -          -
Securities available for sale (3)  890,440      848,446      903,037    919,658
Earning assets (3)               4,719,871    4,539,388    4,678,685   4,447,788
Deposits:                                                                    
   Demand deposits (noninterest-                                                
    bearing)                       550,568      525,373      509,655     480,536
   Savings/NOW accounts            520,246      490,499      514,009     487,532
   Money market accounts         1,328,015    1,244,809    1,316,716   1,227,788
   Jumbo CD's                      265,860      261,588      263,523     288,898
   Consumer time deposits        1,645,928    1,642,896    1,649,514   1,593,458
Total deposits                   4,310,617    4,165,165    4,253,417   4,078,212
Short-term borrowed funds          144,939       94,364      105,396      95,309
Subordinated notes                                                             
  (qualifying debt)                 32,985       32,985       32,985      32,985
Other long-term debt                28,258       54,316       35,790      54,571
Interest-bearing liabilities     3,966,232    3,821,456    3,917,933   3,780,541
Shareholders' equity               451,274      402,621      439,100     384,439
Fair value adjustment included                                               
  in shareholders' equity            1,166        3,159        5,966      11,771
                                                                            
                                       Six Months Ended
                                           June 30
Share Data                              1996         1995                    
Weighted average shares              15,033,812   14,960,977                 
outstanding
                                                                             
Reserve For Loan Losses                                                     
Beginning balance                  $     43,578       41,046                 
Provision for loan and                                                       
  lease losses                            5,150        3,749                 
Recoveries                                  984          830                 
Charge-offs                              (4,289)      (2,899)                 
Ending balance                     $     45,423       42,726                 
                                                                             
                                     Page 5
<PAGE>                                        
                            CCB FINANCIAL CORPORATION
                              Financial Summary (1)
                                    Unaudited
                  (In Thousands Except Share and Per Share Data)
                                        
                                     Six Months Ended June 30
Operating Efficiency Ratios                1996      1995                      
As a percentage of average assets                                           
 (excluding merger-related                                                    
  expense (1)):                                                                 
Noninterest income                         1.20 %       1.12                  
Personnel expense                          1.63         1.69                  
Occupancy and equipment expense             .43          .46                  
Other operating expense                     .96         1.11                  
Noninterest expense                        3.02         3.26                  
Net overhead (noninterest                                                     
  expense - noninterest income)            1.82 %       2.14                  
Noninterest expense as a                                                      
  percentage of net interest                                                  
  income (TE) and other income            53.72 %      57.82                  
Average assets per employee                                                   
  (in millions)                    $       2.56         2.39                  
                                                                              
                                          As Of June 30                     
                                        1996         1995                     
Risk-Adjusted Capital                (Estimated)
On-balance sheet risk assets       $  3,409,057    3,270,055                  
Off-balance sheet risk assets           369,569      300,271                  
Total risk-adjusted assets            3,778,626    3,570,326                  
                                                                              
Tier I capital                          419,329      360,353                  
Tier II capital                          78,408       75,265                  
Total capital                           497,737      435,618                  
                                                                              
Tier I capital ratio                      11.10 %      10.20                  
Total capital ratio                       13.17        12.33                  
Leverage capital ratio                     8.44         7.62                  
                                                                              
(1)  All amounts prior to June 30, 1995 are restated for CCB Financial
Corporation's May 19, 1995 merger with Security Capital Bancorp which was
accounted for as a pooling-of-interests.  Merger-related expense incurred in the
second quarter of 1995 included severance and other employee benefit costs,
costs related to branch closures, systems conversion costs and other
restructuring and transaction related expenses.  The after-tax effect of the
1995 merger-related expense was $7,304,000 or $.49 per share.
(2)  Nasdaq National Market Symbol:  CCBF
(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