WACHOVIA CORP/ NC
10-Q, 1999-05-13
NATIONAL COMMERCIAL BANKS
Previous: ANADARKO PETROLEUM CORP, 10-Q, 1999-05-13
Next: HEALTH & LEISURE INC /DE/, 10QSB, 1999-05-13





                                 1999 FORM 10-Q

                United States Securities and Exchange Commission
                              Washington, DC 20549

Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act
of 1934

                 For the Quarterly Period Ended March 31, 1999
                         Commission File Number 1-9021

                              WACHOVIA CORPORATION

                  Incorporated in the State of North Carolina

                 IRS Employer Identification Number 56-1473727

                             Address and Telephone:
          100 North Main Street, Winston-Salem, North Carolina, 27101,
          (336) 770-5000

          191 Peachtree Street NE, Atlanta, Georgia, 30303,  (404) 332-5000

As of March 31, 1999, Wachovia Corporation had 202,898,450 shares of common
stock outstanding.

Wachovia Corporation (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 and (2) has been subject to such filing requirements for the past 90
days.

<PAGE>


                      DOCUMENTS INCORPORATED BY REFERENCE

Financial information for the quarter ended March 31, 1999 is incorporated by
reference to the Wachovia Corporation Financial Supplement (the "Financial
Supplement") in Exhibit 19 as indicated in the table below. Except for parts of 
the Financial Supplement expressly incorporated herein by reference, the 
Financial Supplement is not to be deemed filed with the Securities and Exchange 
Commission.

                                     PART I
Item 1.   Financial Statements

The information required by this item is incorporated by reference to the tables
titled "Selected Period-End Data" and "Common Stock Data--Per Share" on page 1
of the Financial Supplement and to the following consolidated financial
statements on pages 26 through 29 of the Financial Supplement:

          Consolidated Statements of Condition
          Consolidated Statements of Income
          Consolidated Statements of Shareholders' Equity
          Consolidated Statements of Cash Flows

The above referenced financial statements do not include all information and
footnotes required under generally accepted accounting principles. However, in
the opinion of management, the profit and loss information presented in the
interim financial statements reflects all adjustments necessary to present
fairly the results of operations for the periods presented. Adjustments
reflected in the first quarter of 1999 figures are of a normal, recurring
nature. The results of operations shown in the interim statements are not
necessarily indicative of the results that may be expected for the entire year.

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

The information required by this item is incorporated by reference to the
information appearing under the heading "Forward-Looking Statements" on page 1
and "Management's Discussion and Analysis of Financial Condition and Results of
Operations" on pages 2 through 25 of the Financial Supplement.

Item 3    Quantitative and Qualitative Disclosures About Market Risk

The information required by this item is incorporated by reference to the
information appearing under the subheading "Market Risk and Asset/Liability
Management" on pages 13 through 15 of the Financial Supplement.

<PAGE>

                                     PART II

Item 1.   Legal Proceedings

None

Item 2.   Changes in Securities and Use of Proceeds

None

Item 3.   Defaults Upon Senior Securities

None

Item 4.   Submissions of Matters to a Vote of Security Holders

None

Item 5.   Other Information

Item 6    Exhibits and Reports on Form 8-K

(a)Exhibits

The exhibits listed on the accompanying Index to Exhibits, immediately following
the signature page are filed as part of, or incorporated by reference into, this
report.

(b)  Reports on Form 8-K

Reports on Form 8-K: A Current Report on Form 8-K dated January 14, 1999 was
filed with the Securities and Exchange Commission to announce earnings for the
quarter ended December 31, 1998.

<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.


May 13, 1999                             WACHOVIA CORPORATION


                                         By:  Robert S. McCoy, Jr.
                                              Vice Chairman
                                              Senior Executive Vice President
                                              and Chief Financial Officer

                                         And

                                         By:  Donald K. Truslow
                                              Senior Executive Vice President,
                                              Treasurer/Comptroller


<PAGE>


PART II

Item 6.  Exhibits
- -------  --------



2.1        Agreement and Plan of Merger, dated as of October 27, 1998 by and
           between Wachovia Corporation and Interstate/Johnson Lane, Inc.
           (Exhibit 2.1 to Form S-4 Registration Statement of Wachovia
           Corporation, dated December 14, 1998, File No.
           333-68823*).

3.1        Amended and Restated Articles of Incorporation of the registrant.
           (Exhibit 3.1 to Report on Form 10-Q of Wachovia Corporation for the
           quarter ended June 30, 1998, File No. 1-9021*).

3.2        Bylaws of the registrant as amended (Exhibit 3.2 to Form S-4
           Registration Statement of Wachovia Corporation dated December 14,
           1998, File No. 333-68823*).

4          Instruments defining the rights of security holders, including
           indentures - Wachovia Corporation hereby agrees to furnish to the
           Commission, upon request, a copy of any instruments defining the
           rights of security holders that are not required to be filed.

4.1        Articles IV, VII, IX, X and XI of the registrant's Amended and
           Restated Articles of Incorporation (Included in Exhibit 3.1 hereto).

4.2        Article 1, Section 1.8, and Article 6 of the registrant's Bylaws
           (Included in Exhibit 3.2 hereto).

4.3        Indenture dated as of May 15, 1986 between South Carolina National
           Corporation and Morgan Guaranty Trust Company of New York, as
           Trustee, relating to $35,000,000 principal amount of 6 1/2%
           Convertible Subordinated Debentures due in 2001 (Exhibit 28 to S-3
           Registration Statement of South Carolina National Corporation, File
           No. 33-7710*).

4.4        First Supplemental Indenture dated as of November 26, 1991 by and
           among South Carolina National Corporation, Wachovia Corporation and
           Morgan Guaranty Trust Company of New York, Trustee, amending the
           Indenture described in Exhibit 4.3 hereto (Exhibit 4.10 to Report on
           Form 10-K of Wachovia Corporation for the fiscal year ended December
           31, 1991, File No. 1-9021*).

4.5        Indenture dated as of March 15, 1991 between South Carolina National
           Corporation and Bankers Trust Company, as Trustee, relating to
           certain unsecured subordinated securities (Exhibit 4(a) to S-3
           Registration Statement of South Carolina National Corporation, File
           No. 33-39754*).

4.6        First Supplemental Indenture dated as of January 24, 1992 by and
           among South Carolina National Corporation, Wachovia Corporation and
           Bankers Trust Company, as Trustee, amending the Indenture described
           in Exhibit 4.5 hereto (Exhibit 4.12 to Report on Form 10-K of
           Wachovia Corporation for the fiscal year ended December 31, 1991,
           File No. 1-9021*).

4.7        Indenture dated July 15, 1998 between The Chase Manhattan Bank, as
           trustee, and Wachovia Corporation relating to subordinated debt
           securities (Exhibit 4 (b) to Form S-3 Registration Statement of
           Wachovia Corporation, File No. 333-59165*).

4.8        Indenture dated as of August 15, 1996 between Wachovia Corporation
           and The Chase Manhattan Bank, as Trustee, relating to senior
           securities (Exhibit 4(a) of Post-Effective Amendment No. 1 to Form
           S-3 (Shelf) Registration Statement of Wachovia Corporation, File No.
           33-6280*).

                                       1

<PAGE>

4.9        Indenture between Wachovia Corporation, Wachovia Capital Trust II and
           First National Bank of Chicago, as Trustee, relating to Floating Rate
           Junior Subordinated Deferrable Interest Debentures (Junior
           Subordinated Debentures). (Exhibit 4(c) of Amendment No. 1 to Form
           S-3 Registration Statement of Wachovia Corporation and Wachovia
           Capital Trust II dated January 22, 1997, File No.
           333-19365.)

4.10       Amended and Restated Declaration of Trust of Wachovia Capital Trust
           II, relating to Preferred Securities (Exhibit 4(b)(iv) of Amendment
           No. 1 to Form S-3 Registration Statement of Wachovia Corporation and
           Wachovia Capital Trust II dated January 22, 1997, File No.
           333-19365).

4.11       Preferred Securities Guarantee Agreement of Wachovia Corporation
           (Exhibit 4 (g) of Amendment No. 1 to Form S-3 Registration Statement
           of Wachovia Corporation and Wachovia Capital Trust II dated
           January 22, 1997, File No. 333-19365).

4.12       Indenture between Central Fidelity Banks, Inc. and Chemical Bank, as
           Trustee, relating to $150,000,000 principal amount of subordinated
           debt securities (Exhibit 4.1 to Form 8-K of Central Fidelity Banks,
           Inc., dated November 18, 1992, File No. 0-8829).

4.13       Indenture between Central Fidelity Banks, Inc., Central Fidelity
           Capital Trust I and The Bank of New York, as Trustee, relating to
           $100,000,000 Floating Rate Junior Subordinated Debentures (Exhibit
           4.1 to Form S-3 Registration Statement of Central Fidelity Banks,
           Inc., dated April 23, 1997, File No. 333-28917).

4.14       Amended and Restated Declaration of Trust of Central Fidelity Capital
           Trust I (Exhibit 4.4 to Form S-3 Registration Statement of Central
           Fidelity Banks, Inc., dated April 23, 1997, File No. 333-28917).

4.15       Form of New Guarantee Agreement for the benefit of the holders of the
           Trust Securities (Exhibit 4.6 to Form S-3 Registration Statement of
           Central Fidelity Banks, Inc., dated as of April 23, 1997, File No.
           333-28917).

10.1       Deferred Compensation Plan of Wachovia Bank of North Carolina, N.A.
           (Exhibit 10.1 to Report on Form 10-K of Wachovia Corporation for the
           fiscal year ended December 31,1992, File No. 1-9021*).

10.2       1983 Amendment to Deferred Compensation Plan described in Exhibit
           10.1 hereto (Exhibit 10.2 to Report on Form 10-K Wachovia Corporation
           for the fiscal year ended December 31, 1992, File No. 1-9021*).

10.3       1986 Amendment to Deferred Compensation Plan described in Exhibit
           10.1 hereto (Exhibit 10.9 to Report on Form 10-K of First Wachovia
           Corporation for the fiscal year ended December 31, 1986, File No.
           1-9021*).

10.4       Senior Management Incentive Plan of Wachovia Corporation as amended
           through April 22, 1994 (Exhibit 10.2 to Quarterly Report on Form 10-Q
           of Wachovia Corporation for the quarter ended March 31, 1994, File
           No. 1-9021*).

10.5       Retirement Savings and Profit-Sharing Benefit Equalization Plan of
           Wachovia Corporation (Exhibit 10.3 to Quarterly Report on Form 10-Q
           of Wachovia Corporation for the quarter ended June 30, 1995, File No.
           1-9021*).

                                       2

<PAGE>

10.6       Form of Employment Agreement between Wachovia Corporation and L.M.
           Baker, Jr., Robert S. McCoy, Jr., G. Joseph Prendergast and Walter E.
           Leonard, Jr. (Exhibit 10 to Quarterly Report on Form 10-Q of Wachovia
           Corporation for the quarter ended March 31, 1997, File No. 1-9021*).

10.7       Employment Agreement between Wachovia Corporation and Mickey W. Dry,
           dated as of January 24, 1997.

10.8       Agreement between Wachovia Corporation and Mr. John G. Medlin, Jr.
           (Exhibit 10.13 to Report on Form 10-Q of Wachovia Corporation for the
           quarter ended June 30, 1998, File No. 1-9021*)

10.9       Executive Retirement Agreement between Wachovia Corporation and
           Mr. John G. Medlin, Jr. (Exhibit 10.18 to Report on Form 10-K of
           First Wachovia Corporation for the fiscal year ended December 31,
           1987, File No. 1-9021*).

10.10      Amendment to Executive Retirement Agreement described in Exhibit 10.9
           hereto (Exhibit 10.17 to Report on Form 10-K of Wachovia Corporation
           for the fiscal year ended December 31, 1991, File No. 1-9021*).

10.11      Amendment to Executive Retirement Agreement described in Exhibit 10.9
           hereto (Exhibit 10.3 to Quarterly Report on Form 10-Q of Wachovia
           Corporation for the quarter ended September 30, 1993, File No.
           1-9021*).

10.12      Amendment to Executive Retirement Agreement described in Exhibit 10.9
           hereto (Exhibit 10.4 to Quarterly Report on Form 10-Q of Wachovia
           Corporation for the quarter ended September 30, 1993, File No.
           1-9021*).

10.13      Form of Executive Retirement Agreements between Wachovia Corporation
           and Messrs. L.M. Baker, Jr., G. Joseph Prendergast, and Walter E.
           Leonard, Jr., dated as of January 27, 1995 (Exhibit 10.1 to Quarterly
           Report on Form 10-Q of Wachovia Corporation for the quarter ended
           June 30, 1995, File No. 1-9021*).

10.14      Executive Retirement Agreement between Wachovia Corporation and Mr.
           Robert S. McCoy, Jr. (Exhibit 10.2 to Quarterly Report on Form 10-Q
           of Wachovia Corporation for the quarter ended June 30, 1995, File No.
           1-9021*).

10.15      Amendment to Executive Retirement Agreements described in Exhibits
           10.13 and 10.14 hereto (Exhibit 10.21 to Report on Form 10-K of
           Wachovia Corporation for the fiscal year ended December 31, 1996,
           File No. 1-9021*).

10.16      Senior Management and Director Stock Plan of Wachovia Corporation
           (Exhibit 10 to Quarterly Report on Form 10-Q of First Wachovia
           Corporation for the quarter ended March 31, 1989, File No. 1-9021*).

10.17      1990 Declaration of Amendment to Senior Management and Director Stock
           Plan as described in Exhibit 10.16 hereto (Exhibit 10.17 to Report on
           Form 10-K of First Wachovia Corporation for fiscal year ended
           December 31, 1989, File No. 1-9021*).

10.18      1996 Declaration of Amendment to Senior Management and Director Stock
           Plan as described in Exhibit 10.16 hereto (Exhibit 10.24 to Report on
           Form 10-K of Wachovia Corporation for fiscal year ended December 31,
           1996, File No. 1-9021*).

                                       3

<PAGE>


10.19      Deferred Compensation Plan dated as of January 19, 1987, as amended
           (Exhibit 10(c) to Report on Form 10-K of South Carolina National
           Corporation for the fiscal year ended December 31, 1986, File No.
           0-7042*).

10.20      Amendment to Deferred Compensation Plan described in Exhibit 10.19
           hereto (Exhibit 19(b) to Quarterly Report on Form 10-Q of South
           Carolina National Corporation for the quarter ended September 30,
           1987, File No. 0-7042*).

10.21      Amendment to Deferred Compensation Plan described in Exhibit 10.19
           hereto (Exhibit 10(d) to Report on Form 10-K of South Carolina
           National Corporation for the fiscal year ended December 31, 1988,
           File No. 0-7042*).

10.22      Amendment to Deferred Compensation Plan described in Exhibit 10.19
           hereto (Exhibit 10.35 to Report on Form 10-K of Wachovia Corporation
           for the fiscal year ended December 31, 1993, File No. 1-9021*).

10.23      Amended and Restated Wachovia Corporation Stock Plan (Exhibit 4.1 to
           S-8 Registration Statement No. 033-53325*).

10.24      Wachovia Corporation Director Deferred Stock Unit Plan (Exhibit 10.37
           to Report on Form 10-K of Wachovia Corporation for the fiscal year
           ended December 31, 1996, File No. 1-9021*).

10.25      Wachovia Corporation Incentive Plan Deferral Arrangement (Exhibit
           10.35 to Report on Form 10-K of Wachovia Corporation for the fiscal
           year ended December 31, 1995, File No. 1-9021*).

10.26      Wachovia Corporation Executive Insurance Plan (Exhibit 10.36 to
           Report on Form 10-K of Wachovia Corporation for the fiscal year ended
           December 31, 1995, File No. 1-9021*).

10.27      Executive Long Term Disability Income Plan. (Exhibit 10.34 to Report
           on Form 10-K of Wachovia Corporation for the fiscal year ended
           December 31, 1997, File No. 1-9021*)

10.28      Executive Retirement Agreement between Wachovia Corporation and
           Mickey W. Dry, dated as of October 25, 1996.

11         Computation of Earnings Per Share (Table 4 on page 3 of the first
           quarter 1999 financial supplement*).

12         Statement setting forth computation of ratio of earnings to fixed
           charges.

19         Financial Supplement for the First Quarter 1999.

27         Financial Data Schedule (for SEC purposes only).



*  Incorporated by reference.



                                       4


                                                                   EXHIBIT 10.7


EMPLOYMENT AGREEMENT

        THIS EMPLOYMENT AGREEMENT, made as of the 24th day of January, 1997, by
and between WACHOVIA CORPORATION (the "Corporation") and MICKEY W. DRY (the
"Executive");


                                R E C I T A L S:

        The Corporation desires to secure the services of the Executive in its
behalf or in behalf of one or more of its subsidiaries for which the Executive
may render services hereunder from time to time, in accordance with the terms
and conditions set forth herein. In addition, the Corporation desires to provide
the Executive with an incentive to remain in the service of the Corporation or
one or more of its subsidiaries by granting to the Executive compensation
security as set forth herein should his employment be terminated by the
Corporation without cause during the term of this Agreement.

        NOW, THEREFORE, the Corporation and the Executive hereby mutually agree
as follows:

        1. Employment. The Executive shall devote his working time exclusively
to the performance of such services for the Corporation or one or more of its
subsidiaries as may be assigned to him by the Corporation from time to time, and
shall perform such services faithfully and to the best of his ability. Such
services shall be rendered in a senior management or executive capacity and
shall be of a type for which the Executive is suited by background and training.
In no event shall the nature of the services require the Executive to relocate
his residence from Winston-Salem, North Carolina, unless the Executive shall
agree to such relocation. References herein to services rendered for the
Corporation and compensation and benefits payable or provided by the Corporation
shall include services rendered for and compensation and benefits payable or
provided by any subsidiary of the Corporation.

        2. Term of Agreement. The term of this Agreement shall commence on the
date hereof and shall continue in effect until December 31, 1999; provided,
however, that commencing on the first anniversary of this Agreement, and each
anniversary thereafter, the term of this Agreement shall automatically be
extended for one additional year unless at least 90 days prior to any such
anniversary date either party shall notify the other in writing that it does not
wish to extend the term of this Agreement beyond the then applicable expiration
date. In no event, however, may the term of this Agreement extend beyond the
Executive's sixtieth birthday. References herein to the "term" of this Agreement
shall mean the original term plus any continuation as provided in this Section
2. The "term" shall not be deemed to refer to the Compensation Period described
in Section 4.

        3. Termination of Employment by the Corporation. The Corporation may
terminate the employment of the Executive at any time for any reason; provided,
that except as set forth in Sections 6 and 7, the Corporation will provide the

<PAGE>


Executive with Compensation Continuance to the extent described in Section 4 if
the Executive's employment is involuntarily terminated. The Executive's
employment shall be deemed to be involuntarily terminated if he is terminated by
the Corporation for any reason other than for "cause" as defined in Section 6,
or if he voluntarily terminates employment within six months after: (a) his base
salary is reduced below its level in effect on the date hereof wihtout the
Executive's consent, or (b) the Corporation amends the Executive Retirement
Agreement between the Corporation and the Executive dated January 27, 1995 (the
"Retirement Agreement "), without the Executive's consent, and such amendment
reduces benefits to which the Executive would have been entitled had such
amendment not been made, or (c) the duties asssigned to the Executive are not of
the status and type described in Section 1 and the Executive has not consented
thereto. The Executive shall be deemed to have consented to any reduction
described in (a) or (b), or assignment described in (c), unless he shall object
thereto in writing within thirty days after he receives notice thereof.

        4. Compensation Continuance. If the Executive's employment hereunder is
involuntarily terminated as described in Section 3, he will be entitled to
receive the cash compensation and benefits described in (a), (b) and (c) below
(herein, "Compensation Continuance") for the period beginning with the date of
such involuntary termination and ending with the earlier of (i) the third
anniversary of the date of such termination, or (ii) the Normal Retirement Date
of the Executive as defined in the Retirement Agreement (such period is referred
to herein as the "Compensation Period"). The duration of the Compensation Period
shall not be affected by the fact that the term of this Agreement otherwise
would end before such Period expires. The cash compensation and benefits are as
follows: 

        (a) Cash Compensation. The amount of cash compensation to be received
monthly during the Compensation Period shall equal one-twelfth of the sum of (i)
the Executive's highest annual rate of salary from the Corporation in effect
during the 12-month period prior to his involuntary termination, plus (ii) an
amount equal to the average of the annual amounts, if any, awarded to the
Executive under the Corporation's Senior Management Incentive Plan for the three
consecutive calendar years next preceding the year of such termination, plus
(iii) the average of any annual contributions by the Corporation (excluding
participant contributions) in behalf of the Executive under the Retirement
Savings and Profit-Sharing Plan of Wachovia Corporation and the Wachovia
Corporation Retirement Savings and Profit-Sharing Benefit Equalization Plan for
the three consecutive calendar years preceding the year of such termination.
Each monthly payment of such cash compensation shall have deducted therefrom all
payroll taxes and withholdings required by law.

        (b) Employee Benefits. During the Compensation Period the Executive
shall be carried on the payroll of the Corporation, and shall be deemed to be
continuing in the employment of the Corporation for the purpose of applying and
administering employee benefit plans of the Corporation (other than any tax-





                                       2
<PAGE>

qualified retirement plans) and individual contracts between the Corporation
and the Executive providing supplemental or equalization payments or benefits
with respect to the Executive. The Executive shall participate in any changes
during the Compensation Period in benefit plans or programs applicable generally
to employees of the Corporation, or to a class of employees which includes
senior executives of the Corporation, but shall not have any right or option to
participate in any such plan or program in which he was not a participant
immediately prior to his involuntary termination of employment. Any individual
contract between the Corporation and the Executive in effect at the time of his
involuntary termination of employment may be terminated or amended by the
Corporation to the extent permitted by the terms of such contract; provided,
that during the Compensation Period the Corporation shall not, without the
written consent of the Executive or except to the extent required by law, make
any amendment to or terminate any one or more of the following individual
contracts or plans as applied to the Executive: (i) the Retirement Agreement;
(ii) the Wachovia Corporation Retirement Savings and Profit-Sharing Benefit
Equalization Plan; and (iii) the Wachovia Corporation Retirement Income Benefit
Enhancement Plan. The Corporation shall have no obligation to the Executive to
make any change or improvement in any such contract during the Compensation
Period even if the Corporation shall make changes or improvements during such
period in similar contracts, if any, with other senior executives of the
Corporation.

        (c) Acceleration of Stock Options and Restricted Awards. Immediately
upon termination of the Executive's employment, all options previously granted
to the Executive and outstanding on the date of termination to acquire shares of
common stock of the Corporation shall become fully vested and exercisable (or
subject to surrender) in full and all restricted awards shall be deemed to be
earned in full; provided, that restricted awards based upon performance criteria
or a combination of performance criteria and continued service shall be deemed
to be earned in accordance with the terms, conditions and procedures of the plan
or plans pursuant to which any such restricted awards were granted.

In the event that the Executive shall engage in full-time employment permitted
hereunder for another employer or on a self-employed basis during the
Compensation Period, his employment with the Corporation shall be deemed to have
terminated for purposes of Section 4(b) as of the date he begins such full-time
employment, but the payments in Section 4(a) shall continue for the remainder of
the Compensation Period and the rights under Section 4(c) shall be applicable,
in each case subject to the provisions of Section 7.

        5. Voluntary Termination of Employment by the Executive. The Executive
reserves the right to terminate his employment voluntarily at any time for any
reason following at least six months' notice to the Corporation. If such notice
shall be given, this Agreement shall terminate as of the effective date of
termination as set forth in such notice (or the date six months from the date of
receipt by the Corporation of such notice, if no effective date shall be set
forth therein), unless


                                       3
<PAGE>


sooner terminated as provided in Section 3, 6 or 8. The Executive shall not be
entitled to any force of Compensation Continuance as a result of such voluntary
termination.

        6. Termination for Cause. This Agreement shall immediately be terminated
and neither party shall have any obligation hereunder (including but not limited
to any obligation on the part of the Corporation to provide Compensation
Continuance) if the Executive's employment is terminated for "cause."
Termination for cause shall occur when termination results from the Executive's
(a) criminal dishonesty, (b) refusal to perform his duties hereunder on
substantially a full-time basis, (c) refusal to act in accordance with any
specific substantive instructions of the Chief Executive Officer or the Board of
Directors of the Corporation, or (d) engaging in conduct which could be
materially damaging to the Corporation without a reasonable good faith belief
that such conduct was in the best interests of the Corporation. The
determination of whether a termination is for cause shall be made by the
Management Resources and Compensation Committee of the Board of Directors of the
Corporation (the "Committee"), and such determination shall be final and
conclusive on the Executive and all other persons affected thereby.

        7. Executive's Obligations: Early Termination of Compensation Period.

        (a) During the Compensation Period, the Executive shall provide
consulting services to the Corporation at such time or times as the Corporation
shall reasonably request, subject to appropriate notice and to reimbursement by
the Corporation of all reasonable travel and other expenses incurred and paid by
the Executive. In the event the Executive shall engage in full-time employment
permitted hereunder during the Compensation Period for another employer or on a
self-employed basis, his obligation to provide the consulting services hereunder
shall be limited by the requirements of such employment.

        (b) The Executive shall not disclose to any other person any material
information or trade secrets concerning the Corporation or any of its
subsidiaries at any time during or after the Compensation Period. The Executive
will at all times refrain from taking any action or making any statements,
written or oral, which are intended to and do disparage the business, goodwill
or reputation of the Corporation or any of its subsidiaries, or their respective
directors, officers, executives or other employees, or which could adversely
affect the morale of employees of the Corporation or any subsidiaries.

        (c) The Executive shall not, without the Corporation's written consent,
engage in competitive employment at any time during the Compensation Period. The
Executive shall be deemed to engage in competitive employment if he shall render
services as an employee, officer, director, consultant or otherwise, for any
employer which conducts a principal business or enterprise that competes
directly with the Corporation or affiliate of the Corporation.



                                       4
<PAGE>

        (d) In the event that the Executive shall refuse to provide consulting
services in accordance with paragraph (a), or shall materially violate the terms
and conditions of paragraph (b) or (c), the Corporation may, at its election,
terminate the Compensation Period and Compensation Continuance to the Executive.
The Corporation may also initiate any form of legal action it may deem
appropriate seeking damages or injunctive relief with respect to any material
violations of paragraph (a), (b) or (c).

        (e) The Committee shall be responsible for determining whether the
Executive shall have violated this Section 7, and all such determinations shall
be final and conclusive. Upon the request of the Executive, the Committee will
provide an advance opinion as to whether a proposed activity would violate the
provisions of paragraph (c).

        8. Death and Disability. In the event that, during the term of this
Agreement or during the Compensation Period, the Executive shall die or shall
become entitled to benefits under the Corporation's Long-Term Disability Plan,
this Agreement shall thereupon terminate and neither the Executive nor any other
person shall have any further rights or benefits hereunder (including any rights
to Compensation Continuance).

        9. Other Severance Benefits. Except as otherwise provided in this
Agreement, the Executive shall not be entitled to any form of severance
benefits, including benefits otherwise payable under any of the Corporation's
regular severance plans or policies, irrespective of the circumstances of his
termination of employment. The Executive agrees that the payments and benefit
provided hereunder, subject to the terms and conditions hereof, shall be in full
satisfaction of any rights which he might otherwise have or claim by operation
of law, by implied contract or otherwise, except for rights which he may have
under employee benefit plans of the Corporation or individual written contracts
with the Corporation.

10.     Change of Control.

  (a) Notwithstanding any other provision of this Agreement, the Executive
  will be entitled to receive the Compensation Continuance described in Section 
  4 in the event the Executive voluntarily terminates his employment during the 
  period beginning on the date of a Change of Control (as defined in Section 
  1O(b) herein) and ending on the third anniversary of such date.

  (b) For the purposes herein, a "Change of Control" shall be deemed to
  have occurred on the earliest of the following dates:

            (i) The date any entity or person shall have become the beneficial
            owner of, or shall have obtained voting control over, twenty-five 
            percent or more of the outstanding Common Stock of the Corporation;



                                       5
<PAGE>

            (ii) The date the shareholders of the Corporation approve a
            definitive agreement (A) to merge or consolidate the Corporation
            with or into another corporation, in which the Corporation is not
            the continuing or surviving corporation or pursuant to which any
            shares of Common Stock of the Corporation would be converted into
            cash, securities or other property of another corporation, other
            than a merger of the Corporation in which holders of Common Stock
            immediately prior to the merger have the same proportionate
            ownership of Common Stock of the surviving corporation immediately
            after the merger as immediately before, or (B) to sell or otherwise
            dispose of substantially all the assets of the Corporation; or

            (iii) The date there shall have been a change in a majority of the
            Board of Directors of the Corporation within a twelve month period
            unless the nomination for election by the Corporation's shareholders
            of each new director was approved by the vote of two-thirds of the
            directors then still in offfice who were in office at the beginning
            of the twelve month period.

For the purposes herein, the term "person" shall mean any individual,
corporation, partnership, group, association or other person, as such term is
defined in Section 13(d)(3) or Section 14(d)(2) of the Exchange Act, other than
the Corporation, a subsidiary of the Corporation or any employee benefit plan(s)
sponsored or maintained by the Corporation or any subsidiary thereof, and the
term "beneficial owner" shall have the meaning given the term in Rule 13d-3
under the Exchange Act.

        (c) (i) In the event it shall be determined that any payment, benefit or
  distribution (or combination thereof) by the Corporation or one or more
  trusts established by the Corporation for the benefit of its employees, to
  or for the benefit of the Executive (whether paid or payable or distributed
  or distributable pursuant to the terms of this Agreement, or otherwise) (a
  "Payment") would be subject to the excise tax imposed by Section 4999 of the
  Internal Revenue Code of 1996, as amended (the "Code"), or any interest or
  penalties are incurred by the Executive with respect to such excise tax
  (such excise tax, together with any such interest and penalties, hereinafter
  collectively referred to as the "Excise Tax"), the Executive shall be
  entitled to receive an additional payment (a "Gross-Up Payment") in an
  amount such that after payment by the Executive of all taxes (including any
  interest or penalties imposed with respect to such taxes), including,
  without limitation, any income taxes (and any interest and penalties imposed
  with respect thereto) and the Excise Tax imposed upon the Gross-Up Payment,
  the Executive retains an amount of the Gross-Up Payment equal to the Excise
  Tax imposed upon the Payments.

            (ii) Subject to the provisions of Section lO(c)(iii), all
            determinations required to be made under this Section 10, including
            whether and when a Gross-Up Payment is required and the amount of
            such Gross-Up


                                       6
<PAGE>


            Payment and the assumptions to be utilized in arriving at such
            determination, shall be made by a nationally recognized certified
            public accounting firm designated by the Executive (the "Accounting
            Firm") which shall provide detailed supporting calculations both to
            the Corporation and the Executive within fifteen business days of
            the receipt of notice from the Executive that there has been a
            Payment, or such earlier time as is requested by the Corporation. In
            the event that the Accounting Firm is serving as accountant or
            auditor for an individual, entity or group effecting the change in
            ownership or effective control (within the meaning of Section 280G
            of the Code), the Executive shall appoint another nationally
            recognized accounting firm to make the determinations required
            hereunder (which accounting firm shall then be referred to as the
            Accounting Firm hereunder). All fees and expenses of the Accounting
            Firm shall be borne solely by the Corporation. Any Gross-Up Payment,
            as determined pursuant to this Section 10, shall be paid by the
            Corporation to the Executive within five days after the receipt of
            the Accounting Firm's determination. If the Accounting Firm
            detemines that no Excise Tax is payable by the Executive, it shall
            so indicate to the Executive in writing. Any determination by the
            Accounting Firm shall be binding upon the Corporation and the
            Executive. As a result of the uncertainty in the application of
            Section 4999 of the Code at the time of the initial determination by
            the Accounting Firm hereunder, it is possible that Gross-Up Payments
            which will not have been made by the Corporation should have been
            made ("Underpayment"), consistent with the calculations required to
            be made hereunder. In the event that the Corporation exhausts its
            remedies pursuant to Section lO(c)(iii) and the Executive thereafter
            is required to make a payment of any Excise Tax, the Accounting Firm
            shall determine the amount of the Underpayment that has occurred and
            any such Underpayment shall be promptly paid by the Corporation to
            or for the benefit of the Executive.

            (iii) The Executive shall notify the Corporation in writing of any
            claim by the Internal Revenue Service that, if successful, would
            require the payment by the Corporation of the Gross-Up Payment. Such
            notification shall be given as soon as practicable but no later than
            ten business days after the Executive is informed in writing of such
            claim and shall apprise the Corporation of the nature of such claim
            and the date on which such claim is requested to be paid. The
            Executive shall not pay such claim prior to the expiration of the
            30-day period following the date on which it gives such notice to
            the Corporation (or such shorter period ending on the date that any
            payment of taxes with respect to such claim is due). If the
            Corporation notifies the Executive in writing prior to the
            expiration of such period that it desires to contest such claim, the
            Executive shall:

                            (A) give the Corporation any information reasonably
    requested by the Corporation relating to such claim;



                                       7
<PAGE>

                            (B) take such action in connection with contesting
    such claim as the Corporation shall reasonably request in writing from time
    to time, including, without limitation, accepting legal representation with
    respect to such claim by an attorney reasonably selected by the Corporation;

                            (C) cooperate with the Corporation in good faith in
    order to effectively contest such claim; and

                            (D) permit the Corporation to participate in any
    proceedings relating to such claim;

Provided, however, that the Corporation shall bear and pay directly all costs
and expenses (including additional interest and penalties) incurred in
connection with such contest and shall indemnify and hold the Executive
harmless, on an after-tax basis, for any Excise Tax or income tax (including
interest and penalties with respect thereto) imposed as a result of such
representation and payment of costs and expenses. Without limitation on the
foregoing provisions of this Section lO(c)(iii), the Corporation shall control
all proceedings taken in connection with such contest and, at its sole option,
may pursue or forego any and all administrative appeals, proceedings, hearings
and conferences with the taxing authority in respect of such claim and may, at
its sole option, either direct the Executive to pay the tax claimed and sue for
a refund or contest the claim in any permissible manner, and the Executive
agrees to prosecute such contest to a determination before any administrative
tribunal, in a court of initial jurisdiction and in one or more appellate
courts, as the Corporation shall determine; PROVIDED, HOWEVER, that if the
Corporation directs the Executive to pay such claim and sue for a refund, the
Corporation shall advance the amount of such payment to the Executive, on an
interest-free basis, and shall indemnify and hold the Executive harmless, on an
after-tax basis, from any Excise Tax or income tax (including interest or
penalties with respect thereto) imposed with respect to such advance or with
respect to any imputed income with respect to such advance; and PROVIDED,
FURTHER, that if the Executive is required to extend the statute of limitations
to enable the Corporation to contest such claim, the Executive may limit this
extension solely to such contested amount. The Corporation's control of the
contest shall be limited to issues with respect to which a Gross-Up Payment
would be payable hereunder and the Executive shall be entitled to settle or
contest, as the case may be, any other issue raised by the Internal Revenue
Service or any other taxing authority.

            (iv) If, after the receipt by the Executive of an amount advanced by
            the Corporation pursuant to Section lO(c)(iii), the Executive
            becomes entitled to receive any refund with respect to such claim,
            the Executive shall (subject to the Corporation's complying with the
            requirements of Section lO(c)(iii)) promptly pay to the Corporation
            the amount of such refund (together with any interest paid or
            credited thereon


                                       8
<PAGE>


    after taxes applicable thereto). If, after the receipt by the Executive of
    an amount advanced by Company pursuant to Section 10(c)(iii), a
    determination is made that the Executive shall not be entitled to any refund
    with respect to such claim and the Corporation does not notify the Executive
    in writing of its intent to contest such denial of refund prior to the
    expiration of 30 days after such determination, then such advance shall be
    forgiven and shall not be required to be repaid and the amount of such
    advance shall offset, to the extent thereof, the amount of Gross-Up Payment
    required to be paid.

        ll. Waiver of Claims. In consideration of the obligations of the
Corporation hereunder, the Executive unconditionally releases the Corporation,
its directors, officers, employees and shareholders, from any and all claims,
liabilities and obligations of any nature pertaining to termination of the
Executive's employment by the Corporation, including but not limited to (a) any
claims under federal, state or local laws prohibiting discrimination, including
without limitation the Age Discrimination in Employment Act of 1967, as amended,
or (b) any claims growing out of any alleged legal restrictions on the
Corporation's right to terminate the Executive's employment, such as any alleged
implied contract of employment or termination contrary to public policy. The
Executive acknowledges that he has been advised to consult with an attorney
prior to signing this Agreement, that he has had no less than twenty-one days to
consider this Agreement prior to the execution hereof, and that he may revoke
this Agreement at any time within seven days following the execution hereof.

        12. Notices. All notices hereunder shall be in writing and deemed
properly given if delivered by hand and receipted or if mailed by registered
mail, return receipt requested. Notices to the Corporation shall be directed to
the Secretary of the Corporation with a copy directed to the Chief Executive
Officer. Notices to the Executive shall be directed to his last known address.

        13. Miscellaneous.

            (a) The waiver, whether express or implied, by either party of a
violation of any of the provisions of this Agreement shall not operate or be
construed as a waiver of any subsequent violation of any such provision.

            (b) No right, benefit or interest hereunder shall be subject to
assignment, encumbrance, charge, pledge, hypothecation or set off in respect of
any claim, debt or obligation, or similar process.

            (c) This Agreement may not be amended, modified or canceled except
by written agreement of the parties.

            (d) In the event that any provision or portion of this Agreement 
shall be determined to be invalid or unenforceable for any reason, the remaining



                                       9
<PAGE>


provisions of this Agreement shall remain in full force and effect to the
fullest extent permitted by law.

            (e) This Agreement shall be binding upon and inure to the benefit of
the Executive and the Corporation, and their respective heirs, successors and
assigns.

            (f) No benefit or promise hereunder shall be secured by any specific
assets of the Corporation. The Executive shall have only the rights of an
unsecured general creditor of the Corporation in seeking satisfaction of such
benefits or promises.

            (g) This Agreement shall be governed by the construed in accordance
with the laws of the State of North Carolina.

            (h) This Agreement sets forth the entire agreement and understanding
of the parties hereto with respect to the matters covered hereby, and amends and
supersedes any predecessor Employment Agreement between the parties hereto.

        IN WITNESS WHEREOF, this Agreement has been executed by or in behalf of
the parties hereto as of the date first above written.


                                        
                                             WACHOVIA CORPORATION

                                             By:  L.M. BAKER JR.
                                                ------------------------------
                                                  Chief Executive Officer



Attest:

ALICE WASHINGTON JOYCE
- -------------------------
Secretary

[Corporate Seal]

                                               MICKEY W. DRY         (Seal)
                                               --------------------------------
                                               Executive        




                                       10




                                                                  Exhibit 10.28


                         EXECUTIVE RETIREMENT AGREEMENT

        THIS EXECUTIVE RETIREMENT AGREEMENT, made and entered into as of the
25th day of October, 1996, by and between WACHOVIA CORPORATION (the
"Corporation"), a North Carolina corporation, and MICKEY W. DRY (the
"Executive"), a senior management employee of the Corporation;

                                R E C I T A L S

        The Executive is a senior management employee of the Corporation, and as
such has rendered and is expected to continue to render valuable services in
behalf of the Corporation. The Management Resources and Compensation Committee
(the "Committee") of the Corporation desires for the Corporation to provide the
Executive with supplemental retirement benefits partially in recognition of such
services. In addition, the Committee has determined that providing such benefits
will make the Corporation's benefits package more competitive with packages
offered by many other employers and will facilitate management succession
planning for the Corporation.

        NOW, THEREFORE, the Corporation and the Executive hereby mutually agree
as follows:

Section 1. Definitions. When used herein, the words and phrases below shall have
the meanings set forth, unless a different meaning is clearly required by the
context. Terms used but not defined herein, and which are defined in the
Retirement Plan, shall have the meaning assigned to them in the Retirement Plan.
Masculine pronouns include feminine pronouns wherever used and vice versa.


        1.1 "Board of-Directors" means the Board of Directors of the
Corporation.

        1.2 "Code" means the Internal Revenue Code of 1986, as it may be amended
from time to time.

        1.3 "Effective Date" means October 25, 1996.

        1.4 "Final Average Compensation" means the average of the annual
compensation of the Executive for the three full calendar years within the final
five full calendar years of his employment which will produce the highest
average. For this purpose, the compensation of the Executive shall mean his
total cash remuneration from the Corporation, including bonuses paid for each
year under the Corporation's Senior Management Incentive Plan, plus the sum of:
(a) any salary reduction amounts which the Executive elects to have contributed
with respect to him to a qualified cash or deferred arrangement under Section
401(k) of the Code, to a benefit enhancement plan in lieu of contributions to
such a qualified cash or deferred arrangement, to a cafeteria plan under Section
125 of the Code, or to any similar plan or arrangement, and (b) any amounts
deferred under any deferred compensation plan or contract. Amounts described in
(a) and (b) shall be deemed received at the time the Executive would have
received them but for the programs described in (a) and (b):

        1.5 "Normal Retirement Date" means the first day of the month coincident
with or next following the date the Executive attains age sixty.



<PAGE>

        1.6 "Other Pension Plan" means any defined benefit pension plan, other
than the Retirement Plan, in which the Executive is a participant and which is
qualified under Section 401(a) of the Code and is maintained by the Corporation
or a subsidiary of the Corporation.

        1.7 "Retirement Date" means the date the Executive retires under this on
account of early or normal retirement.

        1.8 "Retirement Plan" means the Retirement Income Plan of Wachovia
Corporation and any successor thereto.

        1.9 "Supplemental Benefit" means the monthly benefit payable to the
Executive under this Agreement.

Section 2. Normal Retirement. At his Normal Retirement Date, the Executive will
retire and wil1 be entitled to receive the Supplemental Benefit, computed in
the form of a single life annuity for his life. The monthly amount of the
Supplemental Benefit shall equal one-twelfth of the product of two and one-half
percent of the Executive's Final Average Compensation times the number of years
of his creditable service determined under the provisions of the Retirement Plan
(subject to a maximum of 62.5%), reduced by the monthly amount payable under
the Retirement Plan and any Other Pension Plan. The offset shall equal the
monthly amounts actually payable under the Retirement Plan and any Other
Pension Plan, based on the payment option elected by the Executive.

Section 3. Early Retirement. If the Executive has attained his fifty-fifth
birthday but has not attained his Normal Retirement Date, and has ten or more
years of service, he may elect early retirement as of the first day of any
calendar month following written notice of at least ninety days to the
Corporation and the Committee. The Supplemental Benefit of the Executive who
elects early retirement shall equal the benefit determined under Section 2 as of
such date, reduced by five percent for each year (with proportionate allowance
for complete months) by which the starting date of the benefit precedes
attainment of his sixtieth birthday. With the consent of the Committee, the
Supplemental Benefit shall be payable to the Executive pursuant to Section 2
commencing as of the first day of any calendar month on or after his early
retirement and before his Normal Retirement Date. The request for benefit
payment must be filed by the Executive in writing with the Committee at least
thirty days prior to the date payments are requested to commence.

Section 4. Spouse's Supplemental Benefit. If the Executive shall be married on
his Retirement Date, and shall die thereafter survived by such spouse, or if the
Executive shall die prior to his Retirement Date and shall be married on the
date of his death, such spouse shall be entitled to a monthly supplemental
benefit (herein the "Spouse's Supplemental Benefit") payable for life and equal
to 60% of the monthly amount of the Supplemental Benefit payable to the
Executive (assuming, for an Executive who shall die prior to his Retirement
Date, that the Executive had retired on the date immediately preceding the date
of his death and that the years of his creditable service included the years and
fractions thereof from the date of death to his Normal Retirement Date), before
applying the reduction for the monthly amount payable to the Executive under the
Retirement Plan and any Other Pension Plan, but reduced by the monthly amount,
if any, payable to the spouse under the Retirement Plan and any Other Pension
Plan in the calendar month next following the death of the Executive.


                                       2
<PAGE>


Notwithstanding the provisions of this Section 4 or Section 7(k), in no event
shall the Spouse's Supplemental Benefit be less than the amount payable with
respect to the Executive under the Enhancement Plan discussed in Section 7(k).
The monthly amount of the Spouse's Supplemental Benefit shall be payable on the
first day of each calendar month following the death of the Executive and
preceding the death of such spouse.

Section 5. Optional Forms of Payment. Notwithstanding the provisions of Sections
2 through 4, the present value of the sum of the Supplemental Benefit and the
Spouse's Supplemental Benefit (if any) may, at the request of the Executive and
with the consent of the Executive's spouse (if any) and the Committee, be
payable in cash in a lump sum within thirty days following the Retirement Date
of the Executive. Such present value shall be the actuarial equivalent (as
defined in the Retirement Plan) of the Supplemental Benefit and Spouse's
Supplemental Benefit (if any). The request for a lump sum distribution, and the
consent of the Executive's spouse, must be filed by the Executive with the
Committee at least sixty days prior to the Retirement Date. Such consent shall
be in writing on a form provided by the Committee.

Section 6. Disability. In the event the Executive suffers a disability (as
defined in the Retirement Plan) prior to the Retirement Date, the Executive
shall continue to accrue a Supplemental Benefit under this Agreement based upon
the Final Average Compensation of the Executive as of the 1ast date the
Executive was paid by the Corporation (including sick pay) and taking into
account the period from the disability of the Executive to the Normal Retirement
Date as creditable service for purposes of this Agreement. The Supplemental
Benefit of the Executive who is disabled shall be determined and payable as of
the Normal Retirement Date of the Executive.

Section 7.  Miscellaneous.

                (a) The Executive shall forfeit any right to the Supplemental
        Benefit or any other rights hereunder (including the Spouse's
        Supplemental Benefit) if he (i) declines to retire at his Normal
        Retirement Date, (ii) terminates employment with the Corporation prior
        to his Retirement Date without written consent of the Committee, or
        (iii) is terminated for "cause." Termination for cause shall arise if
        the Executive's employment by the Corporation is terminated because of
        or arising out of: (A) criminal dishonesty, (B) refusal to perform his
        employment duties for the Corporation on substantially a full-time
        basis, (C) refusal to act in accordance with any specific substantive
        instructions of the Corporation's Chief Executive Officer or Board of
        Directors, or (D) engaging in conduct which could be materially damaging
        to the Corporation without a reasonable good faith belief by the
        Executive that such conduct was in the best interest of the Corporation.
        Notwithstanding the foregoing provisions of this Section 7(a), in the
        event of a change of control of the Corporation, the Executive shall be
        vested in the right to receive payment of the Supplemental Benefit
        under this Agreement, which right shall not be forfeited upon the
        termination of the Executive for any reason other than for cause as
        defined in this Section 7(a). In the event the employment of the
        Executive is terminated at any time following a change in control of the
        Corporation, the Supplemental Benefit and Spouse's Supplemental Benefit
        (if any) shall be paid commencing as of the later of the date of the
        termination


                                       3
<PAGE>


        of the Executive or the date the Executive attains (or would have
        attained but for death) the age of fifty-five. For the purposes herein,
        the term "change of control" shall have the meaning given such term in
        the Wachovia Corporation Stock Plan, as it may be hereafter amended.

                (b) The Supplemental Benefit shall cease to be paid to the
        Executive (and rights to the Spouse's Supplemental Benefit shall
        terminate) if he shall disclose materia1 confidential information or
        trade secrets concerning the Corporation or any of its subsidiaries
        without the Corporation's consent, or shall engage in any activity that
        is materially damaging to the Corporation including, but not limited to,
        engaging in competitive employment at any time. The Executive shall be
        deemed to engage in competitive employment if he shall render services
        as a employee, officer, director, consultant or otherwise, for any
        employer which conducts a principal business or enterprise that competes
        directly with the Corporation or any subsidiary or affiliate of the
        Corporation. The Committee shall have authority to cease payments under
        this paragraph (b), and the determination of the Committee shall be
        final and conclusive. Upon the request of the Executive, the Committee
        may grant an advance opinion as to whether a proposed activity would
        violate the provisions of this paragraph (b).

                (c) The Executive acknowledges that he has entered into this
        Agreement of his own free will and without duress. In consideration of
        the mutual obligations and covenants hereunder, the Executive
        unconditionally releases the Corporation and its subsidiaries, and their
        respective directors, officers, employees and shareholders, from any and
        all claims, liabilities and obligations of any nature pertaining to
        termination of the Executive's employment by the Corporation or any of
        its subsidiaries, including but not limited to (i) any claims under
        federal, state or local laws prohibiting discrimination including
        without limitation the Age Discrimination in Employment Act of 1967, as
        amended, or (ii) any claims growing out of any alleged legal
        restrictions on the Corporation's right to terminate the Executive's
        employment, such as any alleged implied contract of employment or
        termination contrary to public policy. The Executive acknowledges that
        he has been advised to consult with an attorney prior to signing this
        Agreement, that he has had no less than twenty-one days to consider this
        Agreement prior to the execution hereof, and that he may revoke this
        Agreement at any time within seven days following execution hereof.

                (d) This Agreement shall be administered and interpreted by the
        Committee or its duly authorized designee, whose decisions shall be
        final. Wherever applicable, interpretation of this Agreement shall be
        consistent with the terms of the Retirement Plan.

                (e) Nothing in this Agreement shall be construed as giving the
        Executive the right to be retained in the employ of the Corporation or
        any subsidiary of the Corporation at all or for any specified period in
        any particular position, or any right to any payment whatsoever except
        to the extent provided for by this Agreement.


                                       4
<PAGE>

                (f) Notwithstanding any other provisions hereof, if any person
        entitled to receive payments hereunder (the "recipient") shall be
        physically or mentally or legally incapable of receiving or
        acknowledging receipt of such payment, the Corporation, upon the receipt
        of satisfactory evidence that another person or institution is
        maintaining the recipient and that no guardian or committee has been
        appointed for the recipient, may cause such payment to be made to such
        person or institution so maintaining the recipient.

                (g) Nothing in this Agreement and no action taken pursuant to
        the provisions of this Agreement shall create or shall be construed as
        creating a trust of any kind, or a fiduciary relationship between the
        Corporation and the Executive or any other person. Any amounts which are
        or may be set aside hereunder shall continue for all purposes to be a
        part of the general funds of the Corporation, and no person other than
        the Corporation shall, by virtue of the provisions of this Agreement,
        have any interest in such funds. To the extent that any person acquires
        a right to receive payments from the Corporation hereunder, such right
        shall be no greater than the right of any unsecured general creditor of
        the Corporation.

                (h) The benefits payable under this Agreement may not be
        assigned by the Executive or any other person nor anticipated in any
        way.

                (i) The Committee may, in its sole discretion, terminate,
        suspend or amend this Agreement at any time or from time to time, in
        whole or in part; provided, that except as otherwise specifically
        provided herein no such termination, suspension or amendment made
        following the date that payments commence hereunder will affect the
        right of any person to receive benefits earned hereunder. Upon a change
        of control of the Corporation as defined in Section 7(a), this Agreement
        may not be amended or terminated without the express written consent of
        the Executive.

                (j) This Agreement shall be governed by and construed in
        accordance with the laws of the State of North Carolina.


                (k) In the event the Executive shall qualify to receive payments
        under this Agreement and under the Wachovia Corporation Retirement
        Income Benefit Enhancement Plan (the "Enhancement Plan"), payments shall
        be made hereunder rather than and in lieu of payments under the
        Enhancement Plan, and neither the Executive nor any other person
        claiming under or through him shall thereupon have any further rights or
        be entitled to any benefits under the Enhancement Plan. The execution of
        this Agreement by the Executive constitutes a release by the Executive
        of all rights and benefits under the Enhancement Plan.

                (1) This Agreement amends, replaces and supersedes the prior
        Executive Retirement Agreement between the Executive and the Corporation
        dated October 27, 1989, as amended October 25, 1991, July 23, 1993 and
        January 27, 1995.



                                       5
<PAGE>

        IN WITNESS WHEREOF, this Agreement has been executed in behalf of the
Corporation by its duly authorized officers and by the Executive as of the day
and year first above stated.

                                                  WACHOVIA CORPORATION


                                               By:    L.M. Baker Jr.
                                                  ________________________
                                                  Chief Executive Officer

Attest:

ALICE WASHINGTON JOYCE    
- -----------------------------
    Secretary

[Corporate Seal]

                                                 MICKEY W. DRY            (SEAL)
                                                 -------------------------------
                                                 Mickey W. Dry 


                                       6


                                                                      EXHIBIT 12

                              WACHOVIA CORPORATION
                       RATIO OF EARNINGS TO FIXED CHARGES

                                         Three Months         Year
                                             Ended           Ended
                                           March 31,      December 31,
(A) EXCLUDING INTEREST ON DEPOSITS           1999             1998
                                         --------------   -------------
Earnings:
  Income before income taxes                  $368,745      $1,303,781
  Less capitalized interest                        (43)           (593)
  Fixed charges                                220,610         976,201
                                         --------------   -------------
    Earnings as adjusted                      $589,312      $2,279,389
                                         ==============   =============

Fixed charges:
  Interest on purchased and other
   short term borrowed funds                  $103,170        $563,846
  Interest on long-term debt                   111,773         390,662
  Portion of rents representative of
   the interest factor (1/3) of rental
   expense                                       5,667          21,693
                                         --------------   -------------
    Fixed charges                             $220,610        $976,201
                                         ==============   =============


Ratio of earnings to fixed charges                2.67 X          2.33 X

(B) INCLUDING INTEREST ON DEPOSITS:
  Adjusted earnings from (A) above            $589,312      $2,279,389
  Add interest on deposits                     307,367       1,359,705
                                         --------------   -------------
Earnings as adjusted                          $896,679      $3,639,094
                                         ==============   =============

Fixed charges:
  Fixed charges from (A) above                $220,610        $976,201
  Interest on deposits                         307,367       1,359,705
                                         --------------   -------------
Adjusted fixed charges                        $527,977      $2,335,906
                                         ==============   =============

Adjusted earnings to adjusted fixed               1.70 X          1.56 X
 charges




                                                                      EXHIBIT 19


                          [WACHOVIA LOGO APPEARS HERE]
                                        
 
                              Financial Supplement



                                 And Form 10-Q




                               First Quarter 1999
<PAGE>

Selected Period-End Data                                             Table 1
- --------------------------------------------------------------------------------

                                        
<TABLE>
<S>                                             <C>        <C>
                                                March 31   March 31
                                                    1999       1998
                                                --------   --------
Banking offices:
 North Carolina ...............................     198        203
 Virginia .....................................     264        263
 Georgia ......................................     131        131
 South Carolina ...............................     120        125
 Florida ......................................      40         34
                                                -------    -------
    Total .....................................     753        756
                                                =======    =======
Automated banking machines:
 North Carolina ...............................     445        437
 Virginia .....................................     305        302
 Georgia ......................................     300        288
 South Carolina ...............................     294        276
 Florida ......................................      37          6
                                                -------    -------
    Total .....................................   1,381      1,309
                                                =======    =======
Employees (full-time equivalent) ..............  20,704     21,512
Common stock shareholders of record ...........  53,363     55,111
Common shares outstanding (thousands) ......... 202,898    206,131
</TABLE>

Common Stock Data -- Per Share                                       Table 2
- --------------------------------------------------------------------------------

                                        
<TABLE>
<S>                                                       <C>         <C>         <C>         <C>         <C>
                                                               1999                         1998
                                                               ----   ---------------------------------------------
                                                              First     Fourth       Third      Second       First
                                                            Quarter     Quarter     Quarter     Quarter     Quarter
                                                            -------     -------     -------     -------     --------
Market value:
 Period-end .............................................  $  81.19    $  87.44    $  85.25    $  84.50    $  84.81
 High ...................................................     91.00       96.81       90.94       90.19       85.75
 Low ....................................................     79.00       80.88       72.88       77.38       72.75
Book value at period-end ................................     26.77       26.30       25.79       26.02       25.40
Dividend ................................................       .49         .49         .49         .44         .44
Price/earnings ratio (1) ................................      18.3x       20.9x       28.0x       28.6x       28.9x
Price/earnings ratio without nonrecurring items (1), (2)       17.7        19.6        19.9        20.4        21.0
</TABLE>

(1) Based on the most recent four quarters of net income per diluted share and
    end of period stock price.
(2) Excludes the after-tax impact of nonrecurring merger-related charges.



Forward-Looking Statements
- --------------------------------------------------------------------------------
The Financial Supplement and Form 10-Q of Wachovia Corporation ("the
corporation") contains forward-looking statements as encouraged by the Private
Securities Litigation Reform Act of 1995. All forward-looking statements
involve risks and uncertainty and any number of factors could cause actual
results to differ materially from the anticipated results or other expectations
expressed in the corporation's forward-looking statements. Risks and
uncertainties that may affect future results include, but are not limited to,
changes in the economy, interest rate movements, timely development by Wachovia
of technology enhancements for its products and operating systems, the ability
of Wachovia and its customers and vendors to address effectively Year 2000
issues, the impact of competitive products, services and pricing, Congressional
legislation and similar matters. Management cautions readers not to place undue
reliance on forward-looking statements, which are subject to influence by the
named risk factors and unanticipated future events.


                                       1
<PAGE>

Management's Discussion and Analysis of Financial Condition
and Results of Operations

Financial Summary                                                    Table 3
- --------------------------------------------------------------------------------

                                        
<TABLE>
<S>                                                       <C>             <C>
                                                              
                                                              
                                                               Twelve              1999
                                                               Months              ----
                                                                Ended
                                                             March 31             First
                                                                 1999           Quarter
                                                          -----------         ---------
Summary of Operations
(thousands, except per share data)
Interest income ......................................... $4,647,802         $ 1,130,386
Interest expense ........................................  2,257,837             522,310
                                                          -----------       -----------
Net interest income .....................................  2,389,965             608,076
Provision for loan losses ...............................    305,990              80,636
                                                           -----------       -----------
Net interest income after provision for loan losses .....  2,083,975             527,440
Other operating revenue .................................  1,277,665             333,269
Securities gains ........................................     17,519                 234
                                                           -----------       -----------
Total other income ......................................  1,295,184             333,503
Personnel expense .......................................  1,066,815             271,186
Nonrecurring merger-related charges .....................     49,744                ----
Other expense ...........................................    877,722             221,012
                                                           -----------       -----------
Total other expense .....................................  1,994,281             492,198
Income before income taxes ..............................  1,384,878             368,745
Applicable income taxes .................................    462,793             125,509
                                                           -----------       -----------
Net income ..............................................  $ 922,085         $   243,236
                                                           ===========       ===========
Net income per common share:
 Basic ..................................................  $    4.52         $      1.20
 Diluted ................................................  $    4.44         $      1.18
Cash dividends paid per common share ....................  $    1.91         $       .49
Cash dividends paid on common stock .....................  $ 390,871         $    99,662
Cash dividend payout ratio ..............................      42.39%              40.97%
Average basic shares outstanding ........................    204,374             203,119
Average diluted shares outstanding ......................    208,364             206,959
Selected Average Balances (millions)
Total assets ............................................  $  64,263         $    64,408
Loans -- net of unearned income .........................     45,020              46,261
Securities ..............................................     10,238               9,221
Other interest-earning assets ...........................      1,502               1,313
Total interest-earning assets ...........................     56,760              56,795
Interest-bearing deposits ...............................     31,861              31,846
Short-term borrowed funds ...............................     10,564               9,292
Long-term debt ..........................................      6,653               7,627
Total interest-bearing liabilities ......................     49,078              48,765
Noninterest-bearing deposits ............................      8,006               8,062
Total deposits ..........................................     39,867              39,908
Shareholders' equity ....................................      5,219               5,314
Ratios (averages)
Annualized net loan losses to loans .....................        .68%                .69%
Annualized net yield on interest-earning assets .........       4.29                4.41
Shareholders' equity to:
 Total assets ...........................................       8.12                8.25
 Net loans ..............................................      11.73               11.62
Annualized return on assets .............................       1.43                1.51
Annualized return on shareholders' equity ...............      17.67               18.31
Operating Performance Excluding
 Nonrecurring Items
(thousands, except per share data)
Net income ..............................................  $ 954,915          $  243,236
Net income per diluted share ............................  $    4.59          $     1.18
Annualized return on assets .............................       1.49%               1.51%
Annualized return on shareholders' equity ...............      18.30               18.31
Cash dividend payout ratio ..............................      40.93               40.97



                                        
<S>                                                       <C>             <C>             <C>             <C>
                                                                                        1998
                                                          -------------------------------------------------------------
                                                              Fourth           Third          Second           First
                                                              Quarter         Quarter         Quarter         Quarter
                                                          ------------      -----------     -----------     -----------
Summary of Operations
(thousands, except per share data)
Interest income .........................................   $ 1,176,192     $ 1,171,466     $ 1,169,758     $ 1,147,829
Interest expense ........................................       566,443         582,030         587,054         578,686
                                                          -------------     -----------     -----------     -----------
Net interest income .....................................       609,749         589,436         582,704         569,143
Provision for loan losses ...............................        84,104          72,809          68,441          74,126
                                                          -------------     -----------     -----------     -----------
Net interest income after provision for loan losses .....       525,645         516,627         514,263         495,017
Other operating revenue .................................       318,812         310,541         315,043         283,723
Securities gains ........................................         7,407           6,886           2,992           3,157
                                                          -------------     -----------     -----------     -----------
Total other income ......................................       326,219         317,427         318,035         286,880
Personnel expense .......................................       269,941         263,282         262,406         259,724
Nonrecurring merger-related charges .....................         6,961          11,934          30,849          35,568
Other expense ...........................................       215,784         217,187         223,739         198,957
                                                          -------------     -----------     -----------     -----------
Total other expense .....................................       492,686         492,403         516,994         494,249
Income before income taxes ..............................       359,178         341,651         315,304         287,648
Applicable income taxes .................................       117,612         114,284         105,388          92,327
                                                          -------------     -----------     -----------     -----------
Net income ..............................................   $   241,566     $   227,367     $   209,916     $   195,321
                                                          =============     ===========     ===========     ===========
Net income per common share:
 Basic ..................................................   $      1.19     $      1.11     $      1.02     $       .95
 Diluted ................................................   $      1.17     $      1.09     $      1.00     $       .93
Cash dividends paid per common share ....................   $       .49     $       .49     $       .44     $       .44
Cash dividends paid on common stock .....................   $    99,452     $   100,784     $    90,973     $    90,589
Cash dividend payout ratio ..............................         41.17%          44.33%          43.34%          46.38%
Average basic shares outstanding ........................       202,824         204,832         206,718         205,894
Average diluted shares outstanding ......................       206,991         208,837         210,662         210,158
Selected Average Balances (millions)
Total assets ............................................   $    65,298     $    63,429     $    63,916     $    63,133
Loans -- net of unearned income .........................        45,966          43,894          43,974          43,749
Securities ..............................................         9,952          10,664          11,102          10,623
Other interest-earning assets ...........................         1,622           1,508           1,558           1,630
Total interest-earning assets ...........................        57,540          56,066          56,634          56,002
Interest-bearing deposits ...............................        31,766          31,654          32,182          32,455
Short-term borrowed funds ...............................        11,135          10,858          10,947          10,635
Long-term debt ..........................................         6,830           6,080           6,092           6,107
Total interest-bearing liabilities ......................        49,731          48,592          49,221          49,197
Noninterest-bearing deposits ............................         8,148           7,874           7,939           7,240
Total deposits ..........................................        39,914          39,528          40,121          39,695
Shareholders' equity ....................................         5,178           5,173           5,211           5,109
Ratios (averages)
Annualized net loan losses to loans .....................           .73%            .66%            .62%            .68%
Annualized net yield on interest-earning assets .........          4.28            4.26            4.21            4.21
Shareholders' equity to:
 Total assets ...........................................          7.93            8.16            8.15            8.09
 Net loans ..............................................         11.40           11.93           12.00           11.82
Annualized return on assets .............................          1.48            1.43            1.31            1.24
Annualized return on shareholders' equity ...............         18.66           17.58           16.11           15.29
Operating Performance Excluding
 Nonrecurring Items
(thousands, except per share data)
Net income ..............................................   $   246,160     $   235,243     $   230,276     $   218,168
Net income per diluted share ............................   $      1.19     $      1.13     $      1.09     $      1.04
Annualized return on assets .............................          1.51%           1.48%           1.44%           1.38%
Annualized return on shareholders' equity ...............         19.02           18.19           17.68           17.08
Cash dividend payout ratio ..............................         40.40           42.84           39.51           41.52
</TABLE>


                                       2
<PAGE>

               Results of Operations

Overview       Wachovia Corporation ("Wachovia") is a major interstate bank
               holding company with dual headquarters in Winston-Salem, North
               Carolina, and Atlanta, Georgia. The corporation's principal
               banking subsidiaries are Wachovia Bank, N.A., which operates in
               Georgia, North Carolina, South Carolina, Virginia and Florida,
               and The First National Bank of Atlanta, which provides credit
               card services.

               The economy expanded briskly in the first three months of 1999,
               with gross domestic product increasing at an annualized rate of
               4.5 percent from the fourth quarter of 1998, based on advance
               estimates. Seasonally adjusted unemployment dropped to an
               average of 4.3 percent for the quarter from 4.4 percent three
               months earlier. Within Wachovia's primary operating states,
               economic growth remained favorable, with seasonally adjusted
               unemployment for the first quarter of 1999 averaging 4.2 percent
               in Florida, 4.1 percent in Georgia, 3.1 percent in North
               Carolina, 3.9 percent in South Carolina and 2.7 percent in
               Virginia.

               The corporation seeks to broaden its competitive position by
               gaining access to new customers and by enhancing its products
               and services through internal development and through selective
               partnerships and acquisitions. On April 1, 1999, Wachovia
               Corporation completed its acquisition of Interstate/
               Johnson Lane Inc., a major regional investment advisor and
               brokerage firm with offices primarily in North Carolina,
               Georgia, South Carolina and Virginia. The acquisition was
               accounted for as a purchase transaction.

               Because Wachovia's growth strategy includes the use of
               acquisitions, the corporation regularly evaluates opportunities
               and conducts due diligence activities in connection with
               possible acquisitions. As a result, discussions and, in some
               cases, negotiations may take place and future acquisitions
               involving cash, debt or equity securities may occur.
               Acquisitions typically involve the payment of a premium over
               book values, and, therefore, some dilution of the corporation's
               book value and net income per share may occur in connection with
               any future transactions.

               Wachovia's net income for the first quarter of 1999 was $243.236
               million or $1.18 per diluted share compared with $195.321
               million or $.93 per diluted share a year earlier. Results for
               the 1998 period include after-tax merger expenses of $22.847
               million or $.11 per diluted share related to the corporation's
               Virginia and Florida bank acquisitions. Excluding the merger
               expenses, operating net income for the first three months of
               1998 was $218.168 million or $1.04 per diluted share.


Computation of Earnings Per Common Share                             Table 4
- --------------------------------------------------------------------------------
(thousands, except per share)

<TABLE>
<S>                                                          <C>            <C>
                                                                  Three Months Ended
                                                                       March 31
                                                             -----------------------------
                                                                    1999           1998
                                                             -----------      ---------
Basic
Average common shares outstanding ..........................     203,119        205,894
                                                             ===========        =======
Net income .................................................   $ 243,236      $ 195,321
                                                             ===========      =========
Per share amount ...........................................   $    1.20      $     .95
Diluted
Average common shares outstanding ..........................     203,119        205,894
Dilutive common stock options at average market price ......       3,417          3,987
Dilutive common stock awards at average market price .......         397            272
Convertible long-term debt assumed converted ...............          26              5
                                                             -----------      ---------
Average diluted shares outstanding .........................     206,959        210,158
                                                             ===========      =========
Net income .................................................   $ 243,236      $ 195,321
Add interest on convertible long-term debt, net of tax .....          20              1
                                                             -----------      ---------
Adjusted net income ........................................   $ 243,256      $ 195,322
                                                             ===========      =========
Per share amount ...........................................   $    1.18      $     .93
</TABLE>


                                       3
<PAGE>

 
               The corporation's earnings results for the quarter reflected
               solid gains in revenue and moderation in  expense growth.
               Total revenues expanded $86.880 million or 10 percent year
               over year, led by a $49.546 million or 17.5 percent increase
               in fee-based income, while noninterest expense rose $33.517
               million or 7.3 percent, excluding merger-related charges
               in 1998. Results for the first three months of 1999 included a
               gain of $17.025 million from the sale of credit card receivables
               in a securitization transaction versus a gain of $17.155 million
               a year earlier from branch divestiture sales. The gain from the
               credit card securitization in the first quarter of 1999 will be
               mitigated throughout the year by a reduction in the margin from
               higher funding costs compared with alternative wholesale funding
               sources. Additionally, the first quarter of 1999 included
               increased expenses for equipment, software and technology
               investments.

               Expanded discussion of the corporation's results of operations
               and financial condition follows. Interest income is stated on a
               taxable equivalent basis, which is adjusted for the tax-favored
               status of earnings from certain loans and securities. References
               to changes in assets and liabilities represent daily average
               levels unless otherwise noted.

Business       The corporation has four reportable business segments: Consumer, 
Segments       Corporate, Card, and Treasury & Administration.                  

               The Consumer segment provides individuals and small businesses
               with products and services ranging from traditional loans and
               deposits, mortgages, trust services, brokerage and mutual fund
               investments, including the corporation's proprietary Wachovia
               Funds, to insurance, private banking and other financial
               advisory services. Customers are served in the corporation's
               primary operating states of Georgia, North Carolina, South
               Carolina, Virginia and Florida through a wide variety of
               delivery channels, including ATMs, traditional branches,
               work-site banking facilities, in-store banking centers, PC
               Access, Wachovia On-Call telephone banking and automated Phone
               Access. Major initiatives for the division include PRO
               (Profitable Relationship Optimization), which is the
               corporation's strategy for profitable customer selling and
               retention; Financial Integration, an affluent customer strategy
               utilizing teams of financial advisors and specialists; and the
               Market Network Model, used for determining the mix of local
               retail delivery channels based on location needs and
               opportunities.

               Corporate offers credit, specialized finance, investment and
               processing services. Customers range from businesses with annual
               sales of $2 million and above to major multinational
               corporations. The division is a leading provider of treasury
               services and certain corporate and charitable trust products.
               Significantly broadened capabilities have been added in capital
               markets, including merchant banking and financial advisory
               services, commercial real estate corporate finance, asset
               securitization and equipment leasing. The Corporate Division
               also is enhancing service and product offerings through its
               global services area. Recent initiatives include conversion of
               the corporation's London office to branch bank status, enabling
               Wachovia to provide credit and deposit services for
               European-based companies, and acquisition of a Sao Paulo,
               Brazil, bank to facilitate trade capabilities for customers
               conducting business in Latin America.


                                       4
<PAGE>

               The Card division represents the corporation's credit card
               business. The division generates revenues from interest on
               unpaid card balances and from fees primarily on interchange,
               cash advances, overlimit advances, late payments and servicing
               securitized receivables. The division employs modeling
               techniques and other credit evaluation measures to target
               above-average credit risk customers who carry monthly balances
               and seek low interest rates. Products offered include prime rate
               plus and Prime Rate for Life(R) Visa and MasterCard credit
               cards.

               The Treasury & Administration segment principally reflects asset
               and liability management for interest rate sensitivity risk;
               management of the securities portfolio; internal compensation
               for deposits and other funding sources, and charges for funds
               loaned; and other corporate costs such as Year 2000 and
               nonrecurring expenses.

               Business segment results are reported on a management accounting
               basis. Management accounting practices are internally driven,
               reflecting evolving information needs specific to the
               decision-making activities of a company's business managers, and
               may differ by company due to wide discretion in application. As
               a consequence, the corporation's business segment results are
               not necessarily comparable with those of other financial
               institutions with similar segments or with those of other
               companies which compete directly in one or more of the
               corporation's lines of business. In addition, business segment
               results may be restated in the future as the corporation's
               management structure, information needs, measurement
               methodologies, and reporting systems evolve.

               During 1999, certain changes to the management accounting
               structure were implemented which have been reflected for all
               periods presented. The primary change is the presentation of the
               Card segment on a managed basis, with the funding impact and the
               gain on the sale of the securitized portfolio reflected in
               Treasury & Administration. Other changes have been implemented
               with an immaterial impact.

               The provision for loan losses for each business segment is
               determined based on the credit risk of each segment's loan
               portfolio. Overhead expense is allocated based on the proportion
               of each segment's direct expenses to total direct expenses of
               the combined segments. Income tax expense is calculated for each
               business segment using a blended corporate-wide tax rate based
               on taxable equivalent adjusted net income.

               Financial results by business segment are discussed below.

               Consumer. Net income for Consumer was lower by $5.296 million or
               5.7 percent from the first quarter of 1998. Higher levels of
               noninterest expense and provision for loan losses accounted for
               the decrease, offsetting gains in both noninterest income and
               taxable equivalent net interest income. For the quarter,
               noninterest income rose $5.968 million or 4.2 percent,
               reflecting gains largely in trust services, mortgage fees and
               deposit account service charges, while taxable equivalent net
               interest income edged up $1.658 million. The increase in
               noninterest expense was driven primarily by equipment costs for
               new computer systems, net occupancy costs for new facilities and
               higher incentive compensation. Included in the 1998 results was
               a gain of $17.155 million on branch divestitures.


                                       5
<PAGE>

               Corporate. Corporate's net income grew $33.192 million or 44
               percent year over year, fueled by strong gains in both taxable
               equivalent net interest income and noninterest income. Taxable
               equivalent net interest income increased $46.675 million or 28.7
               percent, driven by loan and lease growth and improved pricing.
               Noninterest income advanced $26.901 million or 31.2 percent, led
               by capital markets and deposit account service charges. The
               provision for loan losses increased $1.522 million, while
               noninterest expense was up $18.611 million or 14 percent,
               primarily due to higher staff incentive expense.

               Card. Net income for the Card division expanded $6.667 million
               or 28.5 percent from the same quarter in 1998. Taxable
               equivalent net interest income rose $11.520 million or 9.5
               percent and noninterest income gained $3.323 million or 9.9
               percent, primarily due to increases in cardholder income. The
               provision for loan losses was flat with a year earlier, while
               noninterest expense increased $3.914 million or 7.9 percent,
               partly driven by growth in active accounts.

               Treasury & Administration. Treasury & Administration's net
               income grew $13.351 million to $17.524 million in the first
               quarter of 1999 over the comparable period a year earlier. The
               net interest margin declined $22.254 million, reflecting
               reductions of $1.611 billion in earning assets and $1.603
               billion in interest-bearing liabilities, as well as changes in
               the mix of internal funds sources and uses. Other income rose
               $10.431 million or 43.8 percent, due in most part to the
               bankcard securitization transaction completed in the first
               quarter of 1999. Other expense declined $37.286 million or 76.4
               percent period to period, reflecting significant reductions in
               both business integration expenses and Year 2000 costs
               attributable to this segment.


Business Segments                                                    Table 5
- --------------------------------------------------------------------------------
(three months ended March 31)

<TABLE>
                                                                                                          
<S>                                    <C>         <C>         <C>        <C>        <C>          <C>               
                                                     Consumer             Corporate           Card 
                                        ---------------------       ---------------   --------------------- 
                                             1999        1998       1999       1998       1999         1998 
                                             ----        ----       ----       ----     ------         ---- 
Operations Summary                                                                                          
(millions)                                                                                                  
External net interest margin .........  $      75   $      72   $    410   $    369   $    209     $    207 
Internal funding (charge)                                                                                   
 credit ..............................        213         214       (200)      (207)       (76)         (85)
                                        ---------   ---------   --------   --------   --------     -------- 
Net interest income* .................        288         286        210        162        133          122 
Total other income ...................        149         143        113         86         37           34 
                                        ---------   ---------   --------   --------   --------     -------- 
Total revenues .......................        437         429        323        248        170          156 
Provision for loan losses ............         11          10          2       ----         69           69 
Total other expense ..................        290         278        151        133         54           50 
                                        ---------   ---------   --------   --------   --------     -------- 
Pretax profit ........................        136         141        170        115         47           37 
Income taxes (benefit) ...............         49          49         61         40         17           13 
                                        ---------   ---------   --------   --------   --------     -------- 
Net income ...........................  $      87   $      92   $    109   $     75   $     30     $     24 
                                        =========   =========   ========   ========   ========     ======== 
Percentage contribution to total                                                                            
 revenues** ..........................      45.19%      48.64%     33.40%     28.12%     17.58%       17.69%
Percentage contribution to net                                                                              
 income ..............................      35.80       47.18      44.86      38.46      12.35        12.31 
Average Balances                                                                                            
(billions)                                                                                                  
Total assets .........................  $      17   $      17   $     28   $     25   $      8     $      7 
                                                                                                 


<S>                                    <C>         <C>         <C>       <C>       <C>     <C>
                                                Treasury &
                                            Administration          Eliminations   Total Corporation
                                       --------------------    -----------------   -----------------
                                          1999        1998      1999        1998    1999        1998  
                                       --------       -----    -----       -----    ----        ----  
Operations Summary                                                                                    
(millions)                                                                                            
External net interest margin .........   $ (76)      $ (67)      $ (10)    $ (12)   $ 608      $ 569  
Internal funding (charge)                                                                             
 credit ..............................      78          93         (15)      (15)    ----       ----  
                                       --------      ------    -------   -------   ------     ------  
Net interest income* .................       2          26         (25)      (27)     608        569  
Total other income ...................      35          23        ----      ----      334        286  
                                       --------      ------    -------   ------ -   ------     ------ 
Total revenues .......................      37          49         (25)      (27)     942        855  
Provision for loan losses ............        (1)         (5)     ----      ----       81         74  
Total other expense ..................      12          48         (15)      (15)     492        494  
                                       ---------     -------   -------   -------   ------     ------  
Pretax profit ........................      26           6         (10)      (12)     369        287  
Income taxes (benefit) ...............       9           2         (10)      (12)     126         92  
                                       ---------     -------   -------   -------   ------     ------  
Net income ...........................   $  17       $   4       $----     $----    $ 243      $ 195  
                                       =========     =======   =======   =======   ======     ======  
Percentage contribution to total                                                                      
 revenues** ..........................    3.83%       5.56%                                           
Percentage contribution to net                                                                        
 income ..............................    7.00        2.05                                           
Average Balances                                                                                      
(billions)                                                                                            
Total assets .........................   $  11       $  14                          $  64      $  63  
</TABLE>

*  Net interest income is reported on a taxable equivalent basis by segment and
   on a nontaxable equivalent basis for the corporation, reflecting segment
   eliminations.
** Percentage contribution to total revenues is based on the proportion of each
   segment's revenues to the combined revenues of all segments. Revenues for
   the total corporation are presented based on nontaxable equivalent net
   interest income and total other income, including securities transactions.


                                       6
<PAGE>

               Consolidated Financial Results

Net Interest   Taxable equivalent net interest income for the first quarter of
               1999 increased $37.334 million or 6.4 percent from a year earlier
Income         to $618.228 million. Higher loan volume and a wider interest rate
               spread drove the growth as increased loan demand, lower funding
               rates and a modest reduction in interest-bearing liabilities
               offset a decline in the average yield on interest-earning
               assets. Compared with the fourth quarter of 1998, taxable
               equivalent net interest income decreased a moderate $2.626
               million or less than 1 percent, reflecting the impact of
               a reduction in earning assets, declining loan rates and
               two fewer accrual days in the period. The effect of declining
               loan rates was more than offset by a drop in the average cost
               of funds. The net yield on interest-earning assets (defined
               as taxable equivalent net interest income as a percentage
               of average interest-earning assets) rose 20 basis points
               year over year to 4.41 percent and was up 13 basis points
               from the fourth quarter. For the full year of 1999,
               management anticipates growth of approximately 5 percent
               in taxable equivalent net interest income, excluding the
               impact of the credit card securitization. The estimate is based
               on expectations for steady loan demand and a continued favorable
               interest rate spread.

               Taxable equivalent interest income decreased $19.042 million or
               1.6 percent year over year, the result of a 26 basis point drop
               in the average rate earned on interest-earning assets. The
               impact of a lower average earning asset yield was offset
               partially by solid loan growth, with loans expanding $2.512
               billion or 5.7 percent, driven by the commercial portfolio.
               Taxable equivalent interest income was lower by $46.759 million
               or 3.9 percent from the fourth quarter, reflecting a 9 basis
               point decline in the average loan yield, modest to flat loan
               growth off of a strong fourth quarter, reduction of the
               securities portfolio and the impact of a shorter accrual period.
                

               Commercial loans, including related real estate categories,
               increased $2.822 billion or 11.1 percent from the year-earlier
               quarter, with all categories except tax-exempt loans expanding.
               Taxable commercial loans rose $1.252 billion or 9.2 percent,
               lease financing was higher by $846 million or 77.3 percent and
               foreign loans were up $724 million or 131.9 percent, reflecting
               credits extended largely in the corporation's London office to
               European-headquartered companies. The lease financing portfolio
               primarily consists of leveraged leases and other commercial
               leases. Commercial mortgages grew $282 million or 4.2 percent
               and construction loans increased $242 million or 13.1 percent.
               Tax-exempt loans continued to decrease due to paydowns in
               employee stock ownership plan loans and the reduced availability
               of tax-exempt financing under current tax laws.


                                       7
<PAGE>

Net Interest Income and Average Balances                             Table 6
- --------------------------------------------------------------------------------

                                        
<TABLE>
<S>                                                <C>             <C>
                                                       
                                                       
                                                       Twelve               1999
                                                       Months               ----
                                                        Ended
                                                     March 31              First
                                                         1999            Quarter
                                                   -----------        ----------
Net Interest Income --
 Taxable Equivalent (thousands)
Interest income:
 Loans, including fees ...........................  $3,923,771      $    975,011
 Securities ......................................     693,078           151,879
 Interest-bearing bank balances ..................      11,952             2,193
 Federal funds sold and securities                                
  purchased under resale agreements ..............      26,320             5,802
 Trading account assets ..........................      37,956             5,653
                                                    -----------     ------------
    Total ........................................   4,693,077         1,140,538
Interest expense:                                                 
 Interest-bearing demand .........................      60,504            12,725
 Savings and money market savings ................     454,069           113,547
 Savings certificates ............................     509,896           113,449
 Large denomination certificates .................     174,993            43,726
 Interest-bearing deposits in foreign offices.....     123,369            23,920
 Short-term borrowed funds .......................     528,124           103,170
 Long-term debt ..................................     406,882           111,773
                                                     -----------    ------------
    Total ........................................   2,257,837           522,310
                                                     -----------    ------------
Net interest income ..............................  $2,435,240      $    618,228
                                                    ===========     ============
Annualized net yield on                                           
 interest-earning assets .........................        4.29%             4.41%
Average Balances (millions)                                       
Assets:                                                           
 Loans -- net of unearned income .................   $  45,020      $     46,261
 Securities ......................................      10,238             9,221
 Interest-bearing bank balances ..................         143               130
 Federal funds sold and securities                                
  purchased under resale agreements ..............         494               483
 Trading account assets ..........................         865               700
                                                     -----------    ------------
    Total interest-earning assets ................      56,760            56,795
 Cash and due from banks .........................       3,144             3,071
 Premises and equipment ..........................         879               911
 Other assets ....................................       3,884             4,047
 Unrealized gains on securities available-                        
  for-sale .......................................         131               119
 Allowance for loan losses .......................        (535)             (535)
                                                     -----------    ------------
    Total assets .................................   $  64,263      $     64,408
                                                     ===========    ============
Liabilities and shareholders' equity:                             
 Interest-bearing demand .........................   $   4,659      $      4,665
 Savings and money market savings ................      12,234            12,889
 Savings certificates ............................       9,401             8,846
 Large denomination certificates .................       3,280             3,377
 Interest-bearing deposits in foreign offices.....       2,287             2,069
 Short-term borrowed funds .......................      10,564             9,292
 Long-term debt ..................................       6,653             7,627
                                                     -----------    ------------
    Total interest-bearing liabilities ...........      49,078            48,765
 Demand deposits .................................       8,006             8,062
 Other liabilities ...............................       1,960             2,267
 Shareholders' equity ............................       5,219             5,314
                                                     -----------    ------------
    Total liabilities and shareholders'                           
     equity ......................................   $  64,263      $     64,408
                                                     ===========    ============
Total deposits ...................................   $  39,867      $     39,908
                                                    


                                        
<S>                                                <C>             <C>            <C>            <C>
                                                                               1998
                                                     ---------------------------------------------------------
                                                       Fourth          Third          Second         First
                                                       Quarter        Quarter        Quarter        Quarter
                                                     ----------     ------------   ------------   ------------
Net Interest Income --
 Taxable Equivalent (thousands)
Interest income:
 Loans, including fees ...........................   $ 1,000,663    $    980,636   $    967,461   $    952,282
 Securities ......................................       167,680         181,853        191,666        185,655
 Interest-bearing bank balances ..................         3,166           3,182          3,411          3,228
 Federal funds sold and securities
  purchased under resale agreements ..............         8,615           6,168          5,735          5,285
 Trading account assets ..........................         7,173          11,817         13,313         13,130
                                                   -------------    ------------   ------------   ------------
    Total ........................................     1,187,297       1,183,656      1,181,586      1,159,580
Interest expense:
 Interest-bearing demand .........................        15,206          15,526         17,047         16,751
 Savings and money market savings ................       115,367         115,077        110,078        111,133
 Savings certificates ............................       123,203         136,462        136,782        146,030
 Large denomination certificates .................        45,359          40,482         45,426         34,117
 Interest-bearing deposits in foreign offices.....        28,112          34,005         37,332         36,210
 Short-term borrowed funds .......................       134,246         144,881        145,827        138,892
 Long-term debt ..................................       104,950          95,597         94,562         95,553
                                                   -------------    ------------   ------------   ------------
    Total ........................................       566,443         582,030        587,054        578,686
                                                   -------------    ------------   ------------   ------------
Net interest income ..............................   $   620,854    $    601,626   $    594,532   $    580,894
                                                   =============    ============   ============   ============
Annualized net yield on
 interest-earning assets .........................          4.28%           4.26%          4.21%          4.21%
Average Balances (millions)
Assets:
 Loans -- net of unearned income .................   $    45,966    $     43,894   $     43,974   $     43,749
 Securities ......................................         9,952          10,664         11,102         10,623
 Interest-bearing bank balances ..................           163             138            139            189
 Federal funds sold and securities
  purchased under resale agreements ..............           641             440            411            374
 Trading account assets ..........................           818             930          1,008          1,067
                                                   -------------    ------------   ------------   ------------
    Total interest-earning assets ................        57,540          56,066         56,634         56,002
 Cash and due from banks .........................         3,271           3,068          3,166          3,340
 Premises and equipment ..........................           888             874            845            819
 Other assets ....................................         3,959           3,822          3,709          3,396
 Unrealized gains on securities available-
  for-sale .......................................           177             133             96            114
 Allowance for loan losses .......................          (537)           (534)          (534)          (538)
                                                   -------------    ------------   ------------   ------------
    Total assets .................................   $    65,298    $     63,429   $     63,916   $     63,133
                                                   =============    ============   ============   ============
Liabilities and shareholders' equity:
 Interest-bearing demand .........................   $     4,639    $      4,646   $      4,687   $      5,984
 Savings and money market savings ................        12,481          11,873         11,700         10,334
 Savings certificates ............................         9,128           9,642          9,984         11,044
 Large denomination certificates .................         3,387           3,146          3,212          2,449
 Interest-bearing deposits in foreign offices.....         2,131           2,347          2,599          2,644
 Short-term borrowed funds .......................        11,135          10,858         10,947         10,635
 Long-term debt ..................................         6,830           6,080          6,092          6,107
                                                   -------------    ------------   ------------   ------------
    Total interest-bearing liabilities ...........        49,731          48,592         49,221         49,197
 Demand deposits .................................         8,148           7,874          7,939          7,240
 Other liabilities ...............................         2,241           1,790          1,545          1,587
 Shareholders' equity ............................         5,178           5,173          5,211          5,109
                                                   -------------    ------------   ------------   ------------
    Total liabilities and shareholders'
     equity ......................................   $    65,298    $     63,429   $     63,916   $     63,133
                                                   =============    ============   ============   ============
Total deposits ...................................   $    39,914    $     39,528   $     40,121   $     39,695
</TABLE>


                                       8
<PAGE>

 
               Foreign credit exposure consists of loans and lease financing.
               Foreign loans were $1.347 billion or 2.9 percent of total
               loans at March 31, 1999 versus $548 million or 1.2 percent
               one year earlier and $1.093 billion or 2.4 percent at
               year-end 1998. Because foreign loans are reported based
               on the address of the borrower and not on the country where
               security for the credit resides, foreign loans as reported
               do not necessarily indicate the corporation's country risk
               exposure. The corporation's country of risk profile for its
               $1.347 billion of foreign loans outstanding as of March 31, 1999
               has not materially changed from the previous quarter. There were
               no extensions of credit in Russia at March 31, 1999 and
               extensions of credit in Asia were not significant. Foreign lease
               financing was $1.109 billion at the end of the first quarter of
               1999, all in Western European countries.

               Based on regulatory definitions, commercial real estate loans
               were $9.164 billion or 19.8 percent of total loans at March 31,
               1999 compared with $8.699 billion or 19.5 percent one year
               earlier and $9.032 billion or 19.8 percent at December 31, 1998.
               Regulatory definitions for commercial real estate loans include
               loans that have real estate as the collateral but not the
               primary consideration in a credit risk evaluation.

               There were no significant concentrations of loans in any one
               industry at March 31, 1999, one year earlier or at year-end
               1998.

               Consumer loans, including residential mortgages, decreased $310
               million or less than 2 percent year over year on lower levels of
               residential mortgages and direct retail loans. Because the
               corporation's residential mortgage portfolio principally
               consists of adjustable rate mortgages, some erosion in the
               portfolio occurred as the yield curve continued to flatten and
               borrowers increasingly migrated to fixed-rate financing.
               Residential mortgages declined $640 million or 8 percent from
               the same three months in 1998, while direct retail loans were
               lower by $136 million or 11.2 percent. Partially offsetting
               these decreases were gains in credit cards, other revolving
               credit and indirect retail loans, which primarily consists of
               automobile sales financing.

               In March, the corporation securitized $896 million of credit
               card receivables from its portfolio, principally to further
               broaden funding sources and to remain active in the
               securitization market. The transaction also provided some
               regulatory capital relief for the assets securitized.
               Previously, the corporation securitized $500 million of credit
               card loans in late 1995. Securitization involves the transfer of
               a pool of assets from the balance sheet to a master trust which
               then issues and sells to investors certificates representing a
               pro rata interest in the underlying assets. The transaction
               reduces net interest income and the provision for loan losses
               associated with the transferred receivables while increasing
               credit card noninterest income in the form of gains on card
               sales, servicing fees and other excess revenue earned on the
               securitized loans. While securitizations are a beneficial source
               of funding, they are a somewhat more expensive source than other
               wholesale funding sources. At March 31, 1999, the corporation's
               managed credit card portfolio, which includes securitized loans,
               was $6.351 billion or 13.3 percent of total managed loans versus
               $6.103 billion or 13.6 percent one year earlier and $6.549
               billion or 14.2 percent at year-end 1998. Securitized credit
               card loans were $1.396 billion at March 31, 1999 compared with
               $500 million both one year earlier and at December 31, 1998.
               Additional information on the corporation's securitized loans
               appears on page 17.


                                       9
<PAGE>

Period-End Loans by Category                                         Table 7
- --------------------------------------------------------------------------------
(thousands)

<TABLE>
<S>                              <C>            <C>            <C>            <C>            <C>
                                    March 31        Dec. 31       Sept. 30        June 30       March 31
                                        1999           1998           1998           1998           1998
                                 -----------    -----------    -----------    -----------    -----------
Commercial ..................... $15,639,116    $14,328,152    $15,040,796    $14,162,763    $14,519,889
Tax-exempt .....................     871,271        972,603      1,024,855      1,285,639      1,379,660
                                 -----------    -----------    -----------    -----------    -----------
    Total commercial ...........  16,510,387     15,300,755     16,065,651     15,448,402     15,899,549
Direct retail ..................   1,066,011      1,097,574      1,111,654      1,125,885      1,160,162
Indirect retail ................   3,324,238      3,239,532      3,143,670      3,056,582      3,038,397
Credit card ....................   4,954,671      6,049,350      5,773,009      5,533,435      5,603,381
Other revolving credit .........     552,908        536,887        517,047        503,758        485,093
                                 -----------    -----------    -----------    -----------    -----------
    Total retail ...............   9,897,828     10,923,343     10,545,380     10,219,660     10,287,033
Construction ...................   2,087,886      2,044,437      1,865,675      1,835,906      1,873,528
Commercial mortgages ...........   7,076,217      6,988,050      6,826,459      6,796,424      6,824,990
Residential mortgages ..........   7,301,984      7,490,086      7,652,614      7,893,928      7,959,185
                                 -----------    -----------    -----------    -----------    -----------
    Total real estate ..........  16,466,087     16,522,573     16,344,748     16,526,258     16,657,703
Lease financing ................   2,172,158      1,879,123      1,688,053      1,420,875      1,105,555
Foreign ........................   1,346,672      1,093,428        984,884        843,353        548,441
                                 -----------    -----------    -----------    -----------    -----------
    Total loans ................ $46,393,132    $45,719,222    $45,628,716    $44,458,548    $44,498,281
                                 ===========    ===========    ===========    ===========    ===========
</TABLE>

 
               Securities, the second largest category of interest-earning
               assets, decreased $1.402 billion or 13.2 per cent year
               over year and was lower by $731 million or 7.3 percent
               from the fourth quarter of 1998. Declines from both periods
               resulted from planned runoff principally in the available-
               for-sale portfolio. The securities portfolio is expected
               to remain largely constant with existing levels for the
               rest of 1999. At March 31, 1999, securities available-for-sale
               were $8.399 billion and securities held-to-maturity were $1.373
               billion.


Securities                                                           Table 8
- --------------------------------------------------------------------------------
(thousands)



<TABLE>
<S>                                               <C>
Securities available-for-sale at fair value:
 U.S. Government and agency .....................  $3,477,714
 Mortgage-backed securities .....................   4,333,600
 Other ..........................................     587,982
                                                   ----------
    Total securities available-for-sale .........   8,399,296
Securities held-to-maturity:
 U.S. Government and agency .....................     606,014
 Mortgage-backed securities .....................     538,724
 State and municipal ............................     162,976
 Other ..........................................      65,739
                                                   ----------
    Total securities held-to-maturity ...........   1,373,453
                                                   ----------
    Total securities ............................  $9,772,749
                                                   ==========
</TABLE>

 
               Interest expense for the first quarter declined $56.376 million
               or 9.7 percent from a year earlier and was down $44.133
               million or 7.8 percent from the final three months of
               1998. The decrease from both periods principally reflected
               a reduction in the average borrowing rate paid, with
               some moderation in the overall level of interest-bearing
               liabilities. The average rate paid for funding sources declined
               43 basis points from the same three months of 1998 to 4.34
               percent and was lower by 18 basis points from the fourth
               quarter. At the same time, average interest-bearing liabilities
               decreased $432 million or less than 1 percent year over year and
               were lower by $966 million or a modest 1.9 percent from the
               fourth quarter as management reduced short-term borrowings.

               The corporation utilizes a diverse funding base and believes
               flexibility and ongoing innovation will be required by financial
               institutions to attract future funding sources. As part of its
               funding strategy, the corporation markets traditional funding
               products while issuing a variety of wholesale funding
               instruments. Broadened traditional funding sources include the
               corporation's Premiere and Business Premiere accounts, both of
               which are high-yield money market deposit products; the addition
               of PC

                                       10
<PAGE>

               Banking; and enhancements to basic checking products, including
               the addition of the Wachovia Access Nowsm account. Wholesale
               funding sources include senior and subordinated debt, a global
               bank note program, capital securities and asset-backed
               securitization.

               Interest-bearing deposits decreased $609 million or a modest 1.9
               percent from the first quarter of 1998, primarily due to lower
               levels of savings certificates and demand accounts. The
               reduction was offset in large part by growth in savings and
               money market savings, reflecting gains in the corporation's
               Premiere and Business Premiere accounts, and by higher levels of
               large denomination certificates. For the quarter, savings
               certificates declined $2.198 billion or 19.9 percent year over
               year and interest-bearing demand deposits were lower by $1.319
               billion or 22 percent. Savings and money market savings grew
               $2.555 billion or 24.7 percent and management increased large
               denomination certificate levels by $928 million or 37.9 percent.
               Interest-bearing deposits were slightly higher from the fourth
               quarter of 1998, with gains in savings and money market savings
               moderated by runoff largely in savings certificates. Gross
               deposits for the first three months of 1999 averaged $39.908
               billion, up $213 million or less than 1 percent from $39.695
               billion one year earlier. Collected deposits, net of float,
               averaged $37.708 billion for the period, an increase of $285
               million or less than 1 percent from $37.423 billion in the same
               three months of 1998.

               Short-term borrowed funds declined $1.343 billion or 12.6
               percent from the year-earlier quarter. Federal funds purchased
               and securities sold under repurchase agreements decreased $1.558
               billion or 20.6 percent and other short-term borrowed funds,
               primarily consisting of short-term bank notes, declined $159
               million or 7.9 percent. Commercial paper expanded $374 million
               or 35.8 percent. Compared with the fourth quarter of 1998,
               short-term borrowed funds were lower by $1.843 billion or 16.6
               percent with all categories decreasing.

               Long-term debt rose $1.520 billion or 24.9 percent year over
               year. Growth was driven by other long-term debt, which increased
               $1.747 billion or 55.8 percent and consists of senior and
               subordinated debt and capital securities. In March 1999, the
               corporation issued $400 million of 10-year subordinated
               fixed-rate notes following the issuance of a total of $1.300
               billion of senior and subordinated unsecured notes in the second
               half of 1998. The notes are part of a $2.500 billion debt shelf
               offering registered with the Securities and Exchange Commission
               in July 1998, with the senior notes rated Aa3 by Moody's and AA-
               by Standard & Poor's and the subordinated notes rated A1 by
               Moody's and A+ by Standard & Poor's. There were no new issuances
               of capital securities, which totaled $996 million at March 31,
               1999. The capital securities are rated aa3 by Moody's and A by
               Standard & Poor's and qualify as Tier I capital under risk-based
               capital guidelines. Long-term debt was higher by $797 million or
               11.7 percent from the fourth quarter of 1998 with increases
               occurring in both bank notes and other long-term debt.

               Through its global bank note program, Wachovia Bank is
               authorized to issue up to $21.557 billion of bank notes, with
               the authorization including $3.557 billion of notes issued prior
               to the program's expansion in July 1998. The global bank note
               program consists of issuances with original maturities beginning
               at seven days. Bank notes with original maturities of one year
               or less are included in other short-term borrowed funds, and
               bank notes with original maturities greater than one year are
               considered medium-term in nature and are classified as bank
               notes under long-term debt. Short-term bank notes outstanding as
               of March 31, 1999 were $1.227 billion with an average cost of
               4.91 percent and an average maturity of 4.0 months. Medium-term
               bank notes were $2.648 billion on the same date, with an average
               cost of 5.44 percent and an average maturity of 3.7 years.
               Short-term issues under the global bank note program are rated
               P-1 by Moody's and A-1+ by Standard & Poor's, while medium-term
               issues are rated Aa2 by Moody's and AA by Standard & Poor's.


                                       11
<PAGE>

Taxable Equivalent Rate/Volume Variance Analysis -- First Quarter*   Table 9
- --------------------------------------------------------------------------------

                                        
<TABLE>
<S>        <C>        <C>       <C>          <C>
Average Volume           Average Rate
- --------------------- -------------------
   1999       1998       1999      1998
- -------    -------    -------      ----
     (Millions)                             Interest Income                                   
                                            Loans:                                            
 $14,854    $13,602       6.96      7.22      Commercial .......................................
     931      1,455       9.29      8.57      Tax-exempt .......................................
- --------   --------                                                                             
  15,785     15,057       7.10      7.35          Total commercial .............................
   1,073      1,209       8.90      9.18      Direct retail ....................................
   3,310      3,033       7.96      8.58      Indirect retail ..................................
   5,851      5,743      13.26     13.43      Credit card ......................................
     546        465      10.95     10.05      Other revolving credit ...........................
- --------   --------                                                                             
  10,780     10,450      11.08     11.38          Total retail .................................
   2,093      1,851       8.56      9.16      Construction .....................................
   7,053      6,771       8.07      8.83      Commercial mortgages .............................
   7,336      7,976       7.83      8.15      Residential mortgages ............................
- --------   --------                                                                             
  16,482     16,598       8.03      8.54          Total real estate ............................
   1,941      1,095      12.13      9.77      Lease financing ..................................
   1,273        549       6.32      7.42      Foreign ..........................................
- --------   --------                                                                             
  46,261     43,749       8.55      8.83          Total loans ..................................
                                            Securities:                                       
                                              Held-to-maturity:                                 
     570        160       6.22      6.33        U.S. Government and agency .....................
     576        917       8.42      8.32        Mortgage-backed securities .....................
     168        208       9.74     10.81        State and municipal securities .................
      72        118       6.73      6.68        Other ..........................................
- --------   --------                                                                             
   1,386      1,403       7.59      8.32          Total securities held-to-maturity ............
                                              Available-for-sale:**                             
   3,173      4,464       6.42      6.84        U.S. Government and agency .....................
   4,086      4,023       6.46      6.90        Mortgage-backed securities .....................
     576        733       7.48      7.29        Other ..........................................
- --------   --------                                                                             
   7,835      9,220       6.52      6.90          Total securities available-for-sale ..........
- --------   --------                                                                             
   9,221     10,623       6.68      7.09          Total securities .............................
     130        189       6.82      6.92      Interest-bearing bank balances ...................
                                              Federal funds sold and securities purchased       
     483        374       4.87      5.74        under resale agreements ........................
     700      1,067       3.28      4.99      Trading account assets ...........................
- --------   --------                                                                             
 $56,795    $56,002       8.14      8.40          Total interest-earning assets ................
========   ========                                                                             
                                              Interest Expense                                  
 $ 4,665    $ 5,984       1.11      1.14      Interest-bearing demand ..........................
  12,889     10,334       3.57      4.36      Savings and money market savings .................
   8,846     11,044       5.20      5.36      Savings certificates .............................
   3,377      2,449       5.25      5.65      Large denomination certificates ..................
- --------   --------                                                                             
                                                  Total interest-bearing deposits in            
  29,777     29,811       3.86      4.19            domestic offices ...........................
   2,069      2,644       4.69      5.55      Interest-bearing deposits in foreign offices .....
- --------   --------                                                                             
  31,846     32,455       3.91      4.30           Total interest-bearing deposits .............
                                              Federal funds purchased and securities sold       
   6,017      7,575       4.34      5.35        under repurchase agreements ....................
   1,420      1,046       4.48      5.14      Commercial paper .................................
   1,855      2,014       5.03      5.17      Other short-term borrowed funds ..................
- --------   --------                                                                             
   9,292     10,635       4.50      5.30            Total short-term borrowed funds ............
   2,748      2,975       5.69      6.43      Bank notes .......................................
   4,879      3,132       6.08      6.27      Other long-term debt .............................
- --------   --------                                                                             
   7,627      6,107       5.94      6.35            Total long-term debt .......................
- --------   --------                                                                                                              
 $48,765    $49,197       4.34      4.77            Total interest-bearing liabilities .........
========   ========   --------     -----                                                                                      
                          3.80      3.63      Interest rate spread                              
                      ========     =====      
                                              Net yield on interest-earning assets and              
                          4.41      4.21        net interest income ............................                 
                      ========     =====                                                                                         
                                              








                                        
<C>                                                <C>           <C>           <C>             <C>              <C>
                                                                                                          Variance
                                                             Interest                                 Attributable to
                                                   --------------------------                  ----------------------------
                                                        1999          1998         Variance        Rate            Volume    
                                                   ------------  ------------   -------------  -----------      -----------      
Interest Income                                                                    (Thousands)                              
Loans:                                                                                                          
Commercial .......................................  $   254,955   $   242,308   $      12,647   $  (9,068)      $   21,715  
Tax-exempt .......................................       21,328        30,764          (9,436)      2,389          (11,825) 
                                                   ------------  ------------   -------------                               
Total commercial .................................      276,283       273,072           3,211      (9,721)          12,932  
Direct retail ....................................       23,553        27,361          (3,808)       (810)          (2,998) 
Indirect retail ..................................       64,982        64,190             792      (4,818)           5,610  
Credit card ......................................      191,334       190,228           1,106      (2,452)           3,558  
Other revolving credit ...........................       14,747        11,527           3,220       1,086            2,134  
                                                   ------------  ------------   -------------                               
Total retail .....................................      294,616       293,306           1,310      (7,822)           9,132  
Construction .....................................       44,189        41,809           2,380      (2,849)           5,229  
Commercial mortgages .............................      140,322       147,402          (7,080)    (13,048)           5,968  
Residential mortgages ............................      141,677       160,275         (18,598)     (6,076)         (12,522) 
                                                   ------------  ------------   -------------                               
Total real estate ................................      326,188       349,486         (23,298)    (20,874)          (2,424) 
Lease financing ..................................       58,073        26,370          31,703       7,560           24,143  
Foreign ..........................................       19,851        10,048           9,803      (1,676)          11,479  
                                                   ------------  ------------   -------------                               
Total loans ......................................      975,011       952,282          22,729     (30,831)          53,560  
Securities:                                                                                                    
Held-to-maturity:                                                                                              
U.S. Government and agency .......................        8,745         2,489           6,256         (42)           6,298   
Mortgage-backed securities .......................       11,965        18,815          (6,850)        238           (7,088)  
State and municipal securities ...................        4,024         5,557          (1,533)       (513)          (1,020)  
Other ............................................        1,197         1,937            (740)         13             (753)  
                                                   ------------  ------------   -------------                                
Total securities held-to-maturity ................       25,931        28,798          (2,867)     (2,514)            (353)  
Available-for-sale:**                                                                                               
U.S. Government and agency .......................       50,214        75,264         (25,050)     (4,386)         (20,664)  
Mortgage-backed securities .......................       65,104        68,414          (3,310)     (4,356)           1,046   
Other ............................................       10,630        13,179          (2,549)        337           (2,886)  
                                                   ------------  ------------   -------------                                
Total securities available-for-sale ..............      125,948       156,857         (30,909)     (8,287)         (22,622)  
                                                   ------------  ------------   -------------                                
Total securities .................................      151,879       185,655         (33,776)    (10,240)         (23,536)  
Interest-bearing bank balances ...................        2,193         3,228          (1,035)        (45)            (990)  
Federal funds sold and securities purchased                                                                         
under resale agreements ..........................        5,802         5,285             517        (877)           1,394   
Trading account assets ...........................        5,653        13,130          (7,477)     (3,735)          (3,742)  
                                                   ------------  ------------   -------------                                
Total interest-earning assets ....................    1,140,538     1,159,580         (19,042)    (35,294)          16,252   
                                                                                                                             
Interest Expense                                                                                                     
Interest-bearing demand ..........................       12,725        16,751          (4,026)       (416)          (3,610)  
Savings and money market savings .................      113,547       111,133           2,414     (22,190)          24,604   
Savings certificates .............................      113,449       146,030         (32,581)     (4,282)         (28,299)  
Large denomination certificates ..................       43,726        34,117           9,609      (2,554)          12,163   
                                                   ------------  ------------   -------------                                
Total interest-bearing deposits in                                                                                  
domestic offices .................................      283,447       308,031         (24,584)    (24,229)            (355)  
Interest-bearing deposits in foreign offices .....       23,920        36,210         (12,290)     (5,125)          (7,165)  
                                                   ------------  ------------   -------------                                
Total interest-bearing deposits ..................      307,367       344,241         (36,874)    (30,505)          (6,369)  
Federal funds purchased and securities sold                                                                         
under repurchase agreements ......................       64,464        99,963         (35,499)    (16,965)         (18,534)  
Commercial paper .................................       15,681        13,274           2,407      (1,878)           4,285   
Other short-term borrowed funds ..................       23,025        25,655          (2,630)       (645)          (1,985)  
                                                   ------------  ------------   -------------                                
Total short-term borrowed funds ..................      103,170       138,892         (35,722)    (19,383)         (16,339)  
Bank notes .......................................       38,587        47,142          (8,555)     (5,134)          (3,421)  
Other long-term debt .............................       73,186        48,411          24,775      (1,470)          26,245
                                                   ------------  ------------   -------------                                 
Total long-term debt .............................      111,773        95,553          16,220      (6,371)          22,591  
                                                   ------------  ------------   -------------                               
Total interest-bearing liabilities ...............      522,310       578,686         (56,376)    (51,331)          (5,045)         
                                                   ------------  ------------   -------------                               
Interest rate spread                                                                                                   
Net yield on interest-earning assets and                                                                           
net interest income ..............................  $   618,228   $   580,894   $      37,334      29,023            8,311
                                                   ============  ============   =============
            
</TABLE>

 * Interest income and yields are presented on a fully taxable equivalent basis
   using the federal income tax rate and state tax rates, as applicable,
   reduced by the nondeductible portion of interest expense. Any variance
   attributable jointly to volume and rate changes is allocated to volume and
   rate in proportion to the relationship of the absolute dollar amount of the
   change in each.
** Volume amounts are reported at amortized cost; excludes pretax unrealized
   gains of $119 million in 1999 and $114 million in 1998.

                                       12
<PAGE>

Market Risk    Market risk is the risk of loss due to adverse changes in        
               instrument values or earnings fluctuation resulting from changes 
and Asset/     in market factors. This includes, but may not be limited to,     
               changes in interest rates, foreign exchange rates, commodity     
Liability      prices and other market variables including equity price risk.   
               Wachovia has potential exposure to interest rates, no risk in    
Management     commodity prices (since the corporation does not directly hold   
               commodities or trade in commodity contracts) and immaterial risk 
               in foreign exchange and changing equity prices. Market risks     
               reside in both the trading and nontrading portfolios. Trading    
               portfolios represent assets, liabilities and off-balance sheet   
               instruments that are held for short periods of time and are      
               marked-to-market through the income statement. Nontrading        
               portfolios represent assets, liabilities and off-balance sheet   
               instruments that are not marked-to-market through the income     
               statement but are accounted for on an accrual basis or are       
               marked-to-market through equity.                                 

               The primary risk in both the trading and nontrading portfolios
               is to changes in interest rates. Exposures to movements in
               foreign exchange rates are predominantly in the trading
               portfolio. All locations use the U.S. dollar as their functional
               currency and, as a result, exposures to foreign exchange
               translation risk are immaterial to consolidated net income.
               Exposure to equity price movement is through holdings at the
               parent company and private equity investments in the capital
               markets line of business. The volatility of values in the equity
               portfolios is immaterial to net income. Estimating the amount of
               risk in either the trading or nontrading portfolios requires
               assumptions about the future. The nature of the assumptions
               causes all representations of risk to be estimates. These
               estimates will be different from actual results for many
               reasons, including but not limited to, changes in the growth of
               the overall economy which will impact volume growth in the
               company, changing credit spreads, market interest rates moving
               in patterns other than the patterns chosen for analysis, changes
               in customer preferences, changes in tactical and strategic plans
               and initiatives, and changes in Federal Reserve policy. Stress
               testing is performed on all market risk measurement analyses to
               help understand the relative sensitivity of key assumptions and
               thereby better understand the risk profile of the corporation.

Trading        Trading market risk is the risk to net income from changes in    
               the fair value of assets and liabilities and off-balance sheet   
Market Risk    instruments that are marked-to-market through the income         
               statement. Trading portfolios are maintained to create value by  
               servicing customer needs for investment and risk management      
               products at competitive prices. The key trading portfolios by    
               purpose are U. S. Treasury and government agencies, municipal    
               bonds, residential mortgage-backed securities and money market   
               instruments. The corporation enters into derivatives contracts   
               and foreign currency exchange forward and option contracts to    
               service customer needs and does not take material trading        
               positions in either. The earnings risk due to changes in fair    
               value in the trading portfolios is limited by the short-term     
               holding periods of some of the portfolios, entering into         
               offsetting trades with market counterparties, establishing and   
               monitoring market risk limits by portfolio, and utilizing various
               hedging techniques. Risk appetite, policies, practices and       
               procedures are established in the business units and approved by 
               the relevant risk committees and Board of Directors to ensure    
               that business objectives are met within a framework of prudent   
               and sound risk management.                                       

               A value-at-risk (VAR) methodology is used to gauge potential
               losses in various trading portfolios due to changes in interest
               rates. The VAR model is a statistical variance/covariance model
               that calculates an estimate of exposure to interest rate
               movements within a predetermined confidence level over a defined
               forward-looking time period. The VAR estimate represents the
               maximum expected loss in fair value of a trading portfolio over
               a one day time horizon, given a 99 percent confidence level. In
               other words, there is about a 1 percent chance, given historical
               volatility of interest rates, that a loss greater


                                       13
<PAGE>

               than the VAR estimate will occur by the end of the next day. The
               VAR estimate takes into account several variables that affect
               the value of the trading portfolio, including interest rates,
               security prices and their volatilities, and statistical
               correlations. The potential expected volatility of interest
               rates is calculated using a one-year history of market
               movements. These historical volatilities are exponentially
               weighted to give more weight to recent market movements.

               At March 31, 1999, the combined VAR exposure, given the above
               calculation parameters, was $177 thousand which represented .04
               percent of the combined trading portfolio value of $485.147
               million. The combined average VAR exposure for the first quarter
               of 1999 was $159 thousand which represented .04 percent of the
               combined average trading portfolio value of $433.872 million.
               These VAR numbers are for the combined U. S. Treasury and
               government agency, municipal bond, residential mortgage-backed
               securities and money market instrument portfolios.

Nontrading     Nontrading market risk is the risk to net income from changes in 
               interest rates on asset, liability and off-balance sheet         
Market Risk    portfolios other than trading portfolios. The risk is driven by  
               potential mismatches resulting from timing differences in the    
               repricing of assets, liabilities and off-balance sheet           
               instruments, and potential exercise of explicit and embedded     
               options. There also is net income risk from changes in market    
               rate relationships known as basis risk. Funds Management is      
               charged with the responsibility of managing the nontrading market
               risk. Funds Management includes asset/liability management and   
               the management of discretionary securities and funding           
               portfolios. The goal of Funds Management is to maintain high     
               quality and consistent growth in net income, while maintaining   
               acceptable levels of risk to changes in interest rates, and      
               acceptable levels of capital and liquidity. This goal is achieved
               by influencing the maturity and repricing characteristics of the 
               various lending and deposit taking lines of business, by managing
               discretionary portfolios, and by utilizing off-balance sheet     
               financial instruments.                                           

               Funds Management operates under the policies established by the
               Finance Committee of the Board of Directors and the guidance of
               the Management Finance Committee. Nontrading interest rate risk,
               liquidity, capital positions and discretionary on- and
               off-balance sheet activity are reviewed quarterly by the Finance
               Committee of the Board of Directors. Interim oversight of the
               function is provided through regular meetings of Funds
               Management managers, the Treasurer and the Chief Financial
               Officer. Funds Management personnel carry out day-to-day
               activity within approved risk management guidelines and
               strategies. The corporation uses a number of tools to measure
               nontrading interest rate risk, including simulating net income,
               monitoring the sensitivity of the net present value of the
               balance sheet, and monitoring the difference or gap between
               maturing or rate-sensitive assets and liabilities over various
               time periods.

               Management believes that nontrading interest rate risk is best
               measured by simulation modeling which calculates expected net
               income based on projected interest-earning assets,
               interest-bearing liabilities, off-balance sheet financial
               instruments, other income and other expense. The model
               projections are based upon historical trends and management's
               expectations of balance sheet growth patterns, spreads to market
               rates, historical market rate relationships, prepayment
               behavior, current and expected product offerings, sales
               activity, and expected exercise of explicit and embedded
               options. The Management Finance Committee regularly reviews the
               assumptions used in the model.

               The corporation monitors interest rate risk by measuring the
               potential change in 12 months of net income under eight standard
               interest rate scenarios. The scenarios are rolled forward by
               quarter up to four quarters in the future to view income
               sensitivity over any given 12-month period within the next 24
               months. All of the scenarios are compared with a scenario where
               current market rates are held


                                       14
<PAGE>

               constant for the forecast period (i.e., the flat rate scenario).
               The scenarios are immediate shocks of the yield curve up and
               down 100 and 200 basis points and ramp scenarios for up and down
               100 and 200 basis points occurring evenly across the next 12
               months. Policy guidelines are approved by the Management Finance
               Committee and the Finance Committee of the Board of Directors.
               For simulation, which is a dynamic forward-looking analysis, the
               guidelines are focused on the 200 basis point ramp scenarios
               across 12 months. The policy guideline limit for net income
               simulation is a negative impact to net income of 7.5 percent for
               the up or down 200 basis point ramp scenarios when compared with
               the flat rate scenario. Management has generally maintained a
               risk position well within the policy guideline level. The model
               indicated the impact of a 200 basis point gradual rise in rates
               over the next 12 months would cause approximately a .90 percent
               decrease in net income at March 31, 1999 versus a 1.58 percent
               decrease one year earlier. A gradual decrease in rates over the
               next 12 months would cause approximately a .54 percent increase
               in net income as of March 31, 1999 compared with a .88 percent
               increase at March 31, 1998. The corporation runs additional
               scenarios beyond the standard shock and ramp scenarios including
               yield curve steepening, flattening and inversion scenarios.
               Various sensitivity analyses are performed on a regular basis to
               segregate interest rate risk into separate components and
               understand the risk attributable to prepayments, caps and
               floors, and other options. Extensive assumptions testing is
               performed to understand the degree of impact from changing key
               assumptions such as the speed of prepayments, the interest rate
               elasticity of core deposit rates and faster- or slower-growing
               balance sheets.

               The corporation also utilizes a present value methodology to
               discern risk levels present in the balance sheet beyond the
               24-month time horizon used in simulation analysis. The net
               present value methodology is a point in time analysis of the
               balance sheet not including new business volumes or management
               initiatives. All cash flows from earning assets,
               interest-bearing liabilities, noninterest-bearing deposits and
               off-balance sheet instruments are discounted to a present value.
               Assumptions are made to estimate the expected lives of
               indeterminate maturity assets and liabilities such as line of
               credit products and savings and checking accounts. Discount
               rates used in the analysis are based upon forward rates implied
               by the current yield curve with credit spreads added to discount
               current new business back to par value. As in simulation
               analysis, extensive assumptions testing is performed to
               understand the degree of impact from changing key assumptions.
               The policy guideline limit for present value of the balance
               sheet is a negative change in value of 10 percent for up or down
               shocks of 100 basis points to the beginning yield curve. As of
               March 31, 1999, Wachovia's change in net present value of the
               balance sheet for a 100 basis point upward shock to the yield
               curve was a decrease of 3.99 percent. For a decline in rates of
               100 basis points, the change was an increase of 2.84 percent.

Liquidity      To ensure the corporation is positioned to meet immediate and    
               future cash demands, management relies on liquidity analysis,    
Management     knowledge of business trends over past economic cycles and       
               forecasts of future conditions. Liquidity is maintained through a
               strong balance sheet and operating performance that assures      
               market acceptance as well as through policy guidelines which     
               limit the level, maturity and concentration of noncore funding   
               sources.                                                         

               Through its balance sheet, the corporation generates liquidity
               on the asset side by maintaining significant amounts of
               securities available-for-sale, which may be sold at any time,
               and by loans which may be securitized or sold. Additionally, the
               corporation generates cash through deposit growth, the issuance
               of bank notes, the availability of unused lines of credit and
               through other forms of debt and equity instruments.


                                       15
<PAGE>

               Through policy guidelines, the corporation limits net purchased
               funds to 50 percent of long-term assets, which include net loans
               and leases, securities with remaining maturities over one year
               and net foreclosed real estate. Policy guidelines insure against
               concentrations by maturity of noncore funding sources by
               limiting the cumulative percentage of purchased funds that
               mature overnight, within 30 days and within 90 days. Guidelines
               also require the monitoring of significant concentrations of
               funds by single sources and by type of borrowing category.

Nonperforming  Nonperforming assets were $170.456 million or .37 percent of     
               loans and foreclosed property at March 31, 1999. The total was   
Assets         higher by $22.733 million or 15.4 percent from the end of the    
               first quarter of 1998, reflecting an increase in cash-basis      
               assets, but down $10.847 million or 6 percent from December 31,  
               1998. The rise in cash-basis assets from a year earlier primarily
               was attributable to 2 large credits.                             

               Real estate nonperforming assets, the largest category of total
               nonperforming assets, were $102.330 million or .62 percent of
               real estate loans and foreclosed real estate compared with
               $102.530 million or .61 percent and $105.990 million or .64
               percent at the end of the first and fourth quarters of 1998,
               respectively. Included in these totals were real estate
               nonperforming loans of $81.635 million at March 31, 1999 versus
               $81.766 million one year earlier and $85.225 million at December
               31, 1998.

               Commercial real estate nonperforming assets were $47.377 million
               or .52 percent of related loans and foreclosed real estate
               compared with $47.125 million or .54 percent at March 31, 1998
               and $47.571 million or .53 percent at year-end 1998. Commercial
               real estate nonperforming loans totaled $35.709 million versus
               $40.981 million at the end of the first quarter of 1998 and
               $34.911 million at December 31, 1998.


Nonperforming Assets and Contractually Past Due Loans              Table 10
- --------------------------------------------------------------------------------

(thousands)
<TABLE>
<S>                                                        <C>           <C>           <C>           <C>           <C>
                                                             Mar. 31       Dec. 31       Sep. 30       Jun. 30     Mar. 31
                                                                1999          1998          1998          1998        1998
                                                           ----------    ----------    ----------    ----------   --------
Nonperforming assets:
 Cash-basis assets .......................................  $144,763      $157,118      $144,654      $127,376    $121,734
 Restructured loans ......................................      ----          ----          ----          ----        ----
                                                           ----------    ----------    ----------    ----------    --------
    Total nonperforming loans ............................   144,763       157,118       144,654       127,376     121,734
 Foreclosed property:
  Foreclosed real estate .................................    30,285        33,443        34,935        33,604      35,518
  Less valuation allowance ...............................     9,590        12,678        12,867        13,457      14,754
  Other foreclosed assets ................................     4,998         3,420         4,957         4,705       5,225
                                                           ----------    ----------    ----------    ----------    --------
    Total foreclosed property ............................    25,693        24,185        27,025        24,852      25,989
                                                           ----------    ----------    ----------    ----------    --------
    Total nonperforming assets ...........................  $170,456      $181,303      $171,679      $152,228     $147,723
                                                           ==========    ==========    ==========    ==========    ========
 Nonperforming loans to period-end loans .................       .31%          .34%          .32%          .29%        .27%
 Nonperforming assets to period-end loans and
  foreclosed property ....................................       .37           .40           .38           .34         .33
 Period-end allowance for loan losses times
  nonperforming loans ....................................      3.79x         3.49x         3.79x         4.30x       4.47x
 Period-end allowance for loan losses times
  nonperforming assets ...................................      3.22          3.02          3.19          3.60        3.69
Contractually past due loans -- accruing loans past due
 90 days or more .........................................  $137,116      $136,807      $119,034      $112,720     $87,569
                                                           ==========    ==========    ==========    ==========    ========
</TABLE>

Provision and  The provision for loan losses for the quarter was $80.636     
               million, higher by $6.510 million or 8.8 percent from $74.126 
Allowance for  million in the same period a year earlier, but lower by $3.468
               million or 4.1 percent from the fourth quarter of 1998.       
Loan Losses    

               The provision reflects management's assessment of the adequacy
               of the allowance for loan losses to absorb losses inherent in
               the loan portfolio due to credit deterioration or changes in
               risk profile. The


                                       16
<PAGE>

               assessment primarily considers allowance for loan loss levels
               relative to risk weightings assigned by management to loan
               types. The risk weightings are based on several factors, as
               appropriate, including historical credit loss experience,
               current economic conditions, the composition of the total loan
               portfolio -- including industry concentrations -- and
               assessments of individual credits within specific loan types.
               Because these factors are dynamic in nature, risk weightings for
               individual loans and loan types are subject to change and the
               provision for loan losses can fluctuate.

               Credit reviews are based primarily on analysis of borrowers'
               cash flows, with asset values considered only as a secondary
               source of repayment. Management's overall credit review process
               also assesses Year 2000 compliance by borrowers.

               Net loan losses for the period totaled $80.326 million or .69
               percent of average loans, an increase of $6.218 million or 8.4
               percent from $74.108 million or .68 percent of loans a year
               earlier. The rise reflected higher charge-offs, primarily in
               commercial loans and credit cards, and lower recoveries,
               principally of real estate loans. Compared with the fourth
               quarter of 1998, net loan losses decreased $3.472 million or 4.1
               percent mostly due to a decline in commercial and credit card
               charge-offs. Excluding credit cards, net loan losses were
               $13.277 million or .13 percent of average loans versus $8.986
               million or .09 percent a year earlier and $15.470 million or .15
               percent in the fourth quarter of 1998.

               Net loan losses in credit cards were $67.049 million or 4.58
               percent of average credit card loans compared with $65.122
               million or 4.54 percent in the first quarter of 1998, a rise of
               $1.927 million or 3 percent. Commercial net loan losses
               increased $3.144 million to $3.906 million or .10 percent of
               average related receivables. Recoveries in real estate loans
               declined, resulting in net losses of $639 thousand versus net
               recoveries of $1.328 million in the same three months of 1998.

               Selected data on the corporation's managed credit card
               portfolio, which includes securitized loans, appears in the
               following table.


Managed Credit Card Data                                           Table 11
- --------------------------------------------------------------------------------
(thousands)

<TABLE>
<S>                                                  <C>             <C>
                                                              1999            1998
                                                       -----------     -----------
                                                             First          Fourth
                                                           Quarter         Quarter
                                                       -----------     -----------
Average credit card outstandings ...................   $ 6,430,397     $ 6,328,905
Net loan losses ....................................        69,632          72,997
Annualized net loan losses to average loans ........          4.33%           4.61%
Delinquencies (30 days or more) to period-end loans           3.02            3.30



(thousands)
<S>                                                  <C>             <C>             <C>
                                                             Third          Second           First
                                                           Quarter         Quarter         Quarter
                                                       -----------     -----------     -----------
Average credit card outstandings ...................   $ 6,092,515     $ 6,056,770     $ 6,246,315
Net loan losses ....................................        66,324          67,978          69,409
Annualized net loan losses to average loans ........          4.35%           4.49%           4.44%
Delinquencies (30 days or more) to period-end loans           3.11            2.69            2.68
</TABLE>

 
               The allowance for loan losses was $548.302 million at March 31,
               1999, representing 1.18 percent of period-end loans and 379
               percent of nonperforming loans. This compared with $544.741
               million, representing 1.22 percent of loans and 447 percent of
               nonperforming loans one year earlier, and $547.992 million,
               representing 1.20 percent of loans and 349 percent of
               nonperforming loans at December 31, 1998.


                                       17
<PAGE>

Allowance for Loan Losses                                          Table 12
- --------------------------------------------------------------------------------
(thousands)

<TABLE>
<S>                                            <C>           <C>           <C>         <C>         <C>
                                                      1999                          1998
                                                  --------   ------------------------------------------------
                                                     First        Fourth        Third      Second       First
                                                   Quarter       Quarter      Quarter     Quarter     Quarter
                                                  --------   ------------------------------------------------
Summary of Transactions
Balance at beginning of period ...............   $ 547,992     $ 547,686    $547,572    $544,741    $544,723
Additions from acquisitions ..................        ----          ----        ----       2,613        ----
Provision for loan losses ....................      80,636        84,104      72,809      68,441      74,126
Deduct net loan losses:
 Loans charged off:
  Commercial .................................       5,862         7,365       4,601       3,252       2,662
  Credit card ................................      74,094        75,401      69,043      70,015      72,061
  Other revolving credit .....................       2,889         3,050       2,736       2,927       2,089
  Other retail ...............................       8,910         9,851       8,515       6,624      10,388
  Real estate ................................       1,488         2,407         264         634       1,209
  Lease financing ............................         592           701         782         726         886
  Foreign ....................................        ----          ----        ----        ----        ----
                                                 ---------   -----------    --------    --------    --------
    Total ....................................      93,835        98,775      85,941      84,178      89,295
 Recoveries:
  Commercial .................................       1,956         1,979       1,517       1,271       1,900
  Credit card ................................       7,045         7,073       7,522       7,270       6,939
  Other revolving credit .....................         707           641         610         630         690
  Other retail ...............................       2,813         3,167       2,242       3,070       3,015
  Real estate ................................         849         2,001       1,223       3,578       2,537
  Lease financing ............................         139           116         132         136         106
  Foreign ....................................        ----          ----        ----        ----        ----
                                                 ---------   -----------    --------    --------    --------
    Total ....................................      13,509        14,977      13,246      15,955      15,187
                                                 ---------   -----------    --------    --------    --------
 Net loan losses .............................      80,326        83,798      72,695      68,223      74,108
                                                 ---------   -----------    --------    --------    --------
Balance at end of period .....................   $ 548,302     $ 547,992    $547,686    $547,572    $544,741
                                                 =========   ===========    ========    ========    ========
Net Loan Losses (Recoveries) by Category
Commercial ...................................   $   3,906     $   5,386    $  3,084    $  1,981    $    762
Credit card ..................................      67,049        68,328      61,521      62,745      65,122
Other revolving credit .......................       2,182         2,409       2,126       2,297       1,399
Other retail .................................       6,097         6,684       6,273       3,554       7,373
Real estate ..................................         639           406        (959)     (2,944)     (1,328)
Lease financing ..............................         453           585         650         590         780
Foreign ......................................        ----          ----        ----        ----        ----
                                                 ---------   -----------    --------    --------    --------
    Total ....................................   $  80,326     $  83,798    $ 72,695    $ 68,223    $ 74,108
                                                 =========   ===========    ========    ========    ========
Net loan losses -- excluding credit cards ....   $  13,277     $  15,470    $ 11,174    $  5,478    $  8,986
Annualized Net Loan Losses (Recoveries) to
 Average Loans by Category
Commercial ...................................         .10%          .13%        .08%        .05%        .02%
Credit card ..................................        4.58          4.69        4.40        4.52        4.54
Other revolving credit .......................        1.60          1.84        1.67        1.86        1.20
Other retail .................................         .56           .62         .60         .34         .70
Real estate ..................................         .02           .01        (.02)       (.07)       (.03)
Lease financing ..............................         .09           .13         .16         .19         .29
Foreign ......................................        ----          ----        ----        ----        ----
Total loans ..................................         .69           .73         .66         .62         .68
Total loans -- excluding credit cards ........         .13           .15         .12         .06         .09
Period-end allowance to outstanding loans ....        1.18          1.20        1.20        1.23        1.22
</TABLE>

Noninterest    Total other operating revenue, which excludes securities         
               transactions, grew $49.546 million or 17.5 percent year over year
Income         to $333.269 million. All categories advanced except other income,
               with growth led by credit card income, capital markets income,   
               deposit account service charges, mortgage fees and fees for trust
               services. Total other operating revenue included gains in the    
               first three months of 1999 of $17.025 million from the sale of   
               credit card receivables in a securitization transaction and      
               $17.155 million in the year-earlier period from branch           
               divestitures. Adjusted for these gains, total other operating    
               revenue was up $49.676 million or 18.6 percent from the first    
               quarter of 1998 but was modestly lower from the fourth quarter,  
               reflecting seasonal decline in business activity. Total other    
               operating revenue for the full year of 1999 is expected to be up 
               10 percent to 12 percent,                                        
               

                                       18
<PAGE>

               excluding the benefit from the corporation's acquisition of
               Interstate/Johnson Lane. Growth is expected to be driven largely
               by capital markets, technology-based banking and financial
               advisory areas.

               Credit card income rose $22.757 million or 59 percent from the
               first quarter of 1998. Gains on receivables sales of $17.025
               million and higher interchange fees primarily accounted for the
               increase. Adjusted for the securitization, credit card income
               for the quarter was up $5.732 million or 14.9 percent from the
               same period in 1998.

               Capital markets income expanded $22.002 million or 136.6
               percent, driven largely by growth in consulting services and
               loan syndications. On April 1, the broker-dealer subsidiary of
               Interstate/Johnson Lane Inc. was merged into Wachovia's Section
               20 capital markets subsidiary to form Wachovia Securities Inc.
               The expanded Section 20 subsidiary consists of a retail
               brokerage division -- IJL Wachovia -- and an institutional
               business division -- Wachovia Capital Markets -- with full Tier
               I and Tier II powers to underwrite and deal in all types of
               corporate debt and equities.

               Revenues from deposit account service charges increased $6.081
               million or 7.5 percent. Gains occurred primarily in overdraft
               fees and in commercial analysis fees.

               Mortgage fees rose $3.262 million or 42.3 percent, largely
               fueled by higher mortgage originations and gains on sales of
               servicing rights.

               Fees for trust services grew $3.083 million or 6.7 percent.
               Strong gains in trust and investment management largely drove
               the increase, with management fees collected for the Wachovia
               Funds -- the corporation's proprietary mutual funds -- also up
               for the period.

               Higher debit card interchange income and ATM usage pushed
               electronic banking revenue up $2.060 million or 12.6 percent.

               Investment fee income expanded $1.467 million or 13.1 percent.
               Growth occurred primarily in brokerage commission income and in
               fees from customer mutual fund investments, including the
               Wachovia Funds. At March 31, 1999, assets for the Wachovia Funds
               totaled $6.852 billion compared with $6.013 billion one year
               earlier.


Noninterest Income                                                 Table 13
- --------------------------------------------------------------------------------
(thousands)
<TABLE>
<S>                                                     <C>         <C>         <C>         <C>         <C>
                                                          1999                           1998
                                                        ---------   ---------------------------------------------
                                                           First       Fourth      Third       Second      First
                                                          Quarter     Quarter     Quarter     Quarter     Quarter
                                                        ---------   ---------    --------    --------    --------
Service charges on deposit accounts ...................  $ 86,955    $ 86,967    $ 84,674    $ 82,465    $ 80,874
Fees for trust services ...............................    49,136      53,909      51,185      48,802      46,053
Credit card income -- net of interchange payments .....    61,301      46,194      43,312      43,077      38,544
Capital markets income ................................    38,112      36,044      37,625      40,304      16,110
Electronic banking ....................................    18,455      19,746      19,449      18,667      16,395
Investment fees .......................................    12,658      11,051      10,712      11,665      11,191
Mortgage fees .........................................    10,966      13,472      12,251      11,502       7,704
Insurance premiums and commissions ....................     8,977       7,981       8,213       8,135       7,568
Bankers' acceptance and letter of credit fees .........    10,342       9,909       9,745       9,802       9,569
Other service charges and fees ........................    11,253       9,611       9,680      10,125      10,350
Other income ..........................................    25,114      23,928      23,695      30,499      39,365
                                                        ---------   ---------    --------    --------    --------
    Total other operating revenue .....................   333,269     318,812     310,541     315,043     283,723
Securities gains ......................................       234       7,407       6,886       2,992       3,157
                                                        ---------   ---------    --------    --------    --------
    Total .............................................  $333,503    $326,219    $317,427    $318,035    $286,880
                                                        =========   =========    ========    ========    ========
</TABLE>

 
               Remaining combined categories of total other operating revenue,
               excluding branch divestiture sales in the first quarter of 1998,
               increased $5.989 million or 12.1 percent. Insurance premiums and
               commissions rose $1.409 million or 18.6 percent and bankers'
               acceptance and letter of credit fees were up


                                       19
<PAGE>

               $773 thousand or 8.1 percent. Other service charges and fees
               were higher by $903 thousand or 8.7 percent and other income,
               excluding branch divestiture gains, grew $2.904 million or 13.1
               percent.

               Including securities sales, total noninterest income rose
               $46.623 million or 16.3 percent. Securities sales resulted in
               net gains for the first three months of 1999 of $234 thousand
               versus $3.157 million in the same period a year earlier.

Noninterest    Total noninterest expense decreased modestly from the first      
               quarter of 1998, which included $35.568 million in merger-related
Expense        charges. Excluding all merger integration expenses in 1998, total
               noninterest expense for the first three months of 1999 increased 
               $33.517 million or 7.3 percent year over year and was up $6.473  
               million or 5.3 percent annualized from the fourth quarter.       
               Merger-related charges of between $15 million and $20 million    
               are expected to be taken primarily in the second and third       
               quarters of 1999 for integration activities associated with the  
               corporation's acquisition of Interstate/Johnson Lane Inc. on     
               April 1. For the full year of 1999, noninterest expense is       
               expected to rise 4 percent to 5 percent over 1998, excluding     
               merger-related charges in both years. The projected, slower rise 
               in noninterest expense from the previous year is based on        
               moderation expected largely in salary growth.                    
               


Noninterest Expense                                                Table 14
- --------------------------------------------------------------------------------
(thousands)

<TABLE>
<S>                                                     <C>          <C>           <C>          <C>           <C>
                                                            1999                             1998
                                                          --------   ----------------------------------------------------
                                                             First      Fourth          Third      Second         First
                                                           Quarter      Quarter       Quarter      Quarter       Quarter
                                                          --------   -----------     --------     ---------     ---------
Salaries ..............................................   $218,115     $ 221,019     $221,242     $ 219,731     $ 212,758
Employee benefits .....................................     53,071        48,922       42,040        42,675        46,966
                                                          --------   -----------     --------     ---------     ---------
    Total personnel expense ...........................    271,186       269,941      263,282       262,406       259,724
Net occupancy expense .................................     34,933        35,838       34,896        34,119        33,783
Equipment expense .....................................     47,404        41,683       38,545        41,288        34,687
Postage and delivery ..................................     14,128        12,962       13,373        13,368        13,278
Outside data processing, programming and software .....     25,110        21,203       18,496        16,244        12,737
Stationery and supplies ...............................      8,809         9,339       10,689         7,233         7,506
Advertising and sales promotion .......................     11,837        12,782       17,147        22,555        17,738
Professional services .................................     14,024        15,311       14,929        14,522        11,304
Travel and business promotion .........................      5,951         7,521        7,656         7,638         6,439
Amortization of intangible assets .....................     10,953        10,908        9,840         9,226         9,117
Foreclosed property expense -- net of income ..........        (82)          517         (164)           88           130
Merger-related charges ................................       ----         6,961       11,934        30,849        35,568
Other expense .........................................     47,945        47,720       51,780        57,458        52,238
                                                          --------   -----------     --------     ---------     ---------
    Total .............................................   $492,198     $ 492,686     $492,403     $ 516,994     $ 494,249
                                                          ========   ===========     ========     =========     =========
Overhead ratio* .......................................       51.7%         52.4%        54.0%         56.8%         57.2%
Overhead ratio without merger-related charges .........       51.7          51.7         52.7          53.4          53.1
</TABLE>

* Noninterest expense as a percentage of taxable equivalent net interest income
  and total other operating revenue.

 
               Total personnel expense for the period rose $11.462 million or
               4.4 percent from a year earlier. Salaries expense grew $5.357
               million or a moderate 2.5 percent, principally reflecting higher
               incentive pay for revenue generating businesses. Employee
               benefits expense was up $6.105 million or 13 percent, primarily
               due to increases in medical and retirement plan benefits and in
               employee taxes.

               Combined net occupancy and equipment expense grew $13.867
               million or 20.3 percent, principally driven by increased
               depreciation and amortization of new equipment and technology
               investments. Equipment expense rose $12.717 million or 36.7
               percent, while net occupancy expense was up $1.150 million or
               3.4 percent.

               Remaining combined categories of noninterest expense increased
               $8.188 million or 6.3 percent excluding merger-related expenses
               in 1998. Outside data processing, programming and software
               expense rose $12.373 million or 97.1 percent, reflecting, in
               large part, higher software and technology expense. Professional
               services expense was up $2.720 million or 24.1 percent, due to
               consulting


                                       20
<PAGE>

               fees for ongoing corporate strategies. Amortization of
               intangible assets expense was higher by $1.836 million or 20.1
               percent, reflecting increased intangible asset levels from
               purchase acquisitions.

Year 2000      The change in date to the year 2000 from 1999 will cause data    
               recognition problems in computers, software and facility         
               operations dependent on computer chip devices due to programming 
               standards that historically limited data date fields to two      
               digits. In late 1995, the corporation initiated a formal         
               evaluation of Year 2000 issues, establishing in the early months 
               of 1996 a full-time project team to assess and address both      
               internal and external risks associated with the change in date   
               event. The project team is in the latter stages of completing a  
               Year 2000 readiness plan consisting of five phases: problem      
               awareness; identification of affected systems, functions and     
               facilities; conversion or replacement of identified areas to Year
               2000 compliant standards; testing; and implementation.           

               The corporation's readiness plan encompasses both information
               technology systems and computer chip embedded functions, such as
               those operating facilities including elevators, security systems
               and building heating and cooling. In 1996, the corporation
               completed its awareness and identification phases, extending and
               completing the processes in 1997 and 1998 for recent merger
               partners. As of March 31, 1999, virtually all of the
               corporation's information technology systems, including all of
               those designated as mission critical, had been converted, tested
               and implemented. While regulatory guidelines require conversion
               only of mission critical systems, the corporation's approach has
               been to address all of its information technology systems. For
               computer chip embedded functions, the corporation has replaced
               and tested noncompliant functions essential to business
               operations.

               In-house testing of internal and external mission critical
               systems was 100 percent complete as of March 31, 1999. Testing
               of Wachovia's entire application portfolio was 96 percent
               complete as of the same date. Management expects to finish
               testing of its remaining systems by April 30, 1999. Testing is
               done in both a 21st century and 20th century date environment
               before systems are returned to production to ensure data
               accuracy and consistency. All exceptions to testing results are
               resolved before further testing is permitted. Management has
               chosen to implement converted systems back into production as
               systems are tested to permit greater flexibility in the event of
               future system flaws or failures. The percentage of systems
               implemented, therefore, closely approximates the percentage
               tested.

               The corporation also is working to address Year 2000 readiness
               on the part of external entities, particularly critical vendors
               and significant credit customers. Identification and monitoring
               of external entities began in 1996 and includes surveys with
               follow-up reviews and contacts. Substantially all of the
               corporation's vendors have responded to management's surveys
               regarding Year 2000 readiness, with approximately 81 percent
               indicating that they are compliant as of March 31, 1999. The
               project team is continuing to monitor the progress of remaining
               noncompliant vendors as well as the status of large corporate
               borrowers identified as potentially at risk. The corporation
               began external entity testing in 1998 and has continued this
               testing in 1999. All external entity testing is on schedule to
               be completed by June 30, 1999.

               Management estimates that total Year 2000 project costs will be
               approximately $80 million, with $72 million having been spent
               through March 31, 1999 including $6 million in the first quarter
               of 1999. The corporation's remaining Year 2000 project costs are
               not expected to have a material impact on Wachovia's results of
               operations, liquidity or capital resources.

               The corporation faces a number of risks related to the year 2000
               date change event, including project management risks, legal
               risks and financial risks. Project management risks refer
               primarily to the failure to adequately assess Year 2000 planning
               and resource needs, resulting in under- or over-allotment


                                       21
<PAGE>

               of resources assigned to complete the project work, missed
               deadlines and estimation errors. Legal risks include the failure
               to meet contractual service agreements, leading to possible
               punitive actions including those of a regulatory nature.
               Financial risks concern the possibility of lost revenues, asset
               quality deterioration or even business failure. The corporation
               conducted a project management risk assessment in early 1997 and
               is in the process of addressing its legal and financial risks.

               Management of the date change event entails additional risks
               separate from those of project management. Major risks
               associated with the date change event include a shutdown of
               voice and data communication systems due to failure by switching
               systems, satellites, or telephone companies; excessive cash
               withdrawal activity; cash couriers delayed or not available; ATM
               failures; problems with international accounts or offices,
               including inaccurate or delayed information or inaccessibility
               to account data; and government offices or facilities not
               opening or operating.

               The corporation has identified 60 risks associated with the date
               change event and has completed development of formal contingency
               plans for each major risk. Management views contingency planning
               as part of an overall strategy for managing the date change
               event and post-event risks and considers preimplementation
               mitigating actions as critical components to successful
               contingency planning. In the event of a voice and data
               communication system shutdown, contingency plans include
               deploying cellular and field phones to communicate between
               established command posts. To reduce expected cash withdrawal
               demands while simultaneously preparing for higher fund
               withdrawal activity, the corporation is sponsoring public
               awareness programs on appropriate cash reserve levels, applying
               for increased borrowing limits from the Federal Reserve, and
               broadening its regular liquidity management reviews. Standing
               agreements with cash courier services are being reviewed to
               identify and resolve potential courier service problems prior to
               the date change event.

               To minimize ATM failures, the corporation has upgraded its
               entire network of ATMs, including their primary and backup
               computer processors. Alternate cash access plans include using
               existing communication channels to direct customers to working
               ATMs in the event of localized ATM failures and extending branch
               office hours where needed. To reduce potential problems in
               international offices, the corporation has converted and tested
               the information systems of its Sao Paulo, Brazil office and will
               complete testing for its London, England office by April 30.
               Separate contingency plans have been developed by each foreign
               office to assist independent operations. In addition to its
               contingency planning, management has mapped all information
               systems to its core business processes as part of its
               preimplementation mitigating action plan. This will enable the
               corporation to identify affected business processes should data
               information problems occur during the changeover to calendar
               year 2000 and in the time period immediately following.

               The corporation believes the actions it is taking should reduce
               the risks posed by Year 2000 challenges to its own systems.
               Management recognizes, however, that unforeseen circumstances
               could arise both within its own systems and with the systems of
               external entities and can give no assurances that, if such
               circumstances arose, they would not adversely affect the
               corporation's Year 2000 compliance efforts. Further, management
               cannot determine the impact that any adverse effect might have
               on the corporation's operations, financial position or cash
               flows.


                                       22
<PAGE>

Euro

Conversion     On January 1, 1999, eleven member countries of the European      
               Union established the Euro as their common legal currency and    
               established a fixed conversion rate between their current        
               sovereign currencies and the Euro. From January 1, 1999 through  
               the end of 2001, corporations and individuals may transact       
               business in either the Euro or the functional currency of each   
               member nation. Management has a risk assessment committee that   
               has been examining the risks associated with the Euro conversion 
               such as the adequacy of information technology systems, currency 
               risk and the competitive impact of cross-border price            
               transparency. During this interim period, the corporation is     
               operating parallel accounts in both the Euro and the respective  
               national currency in order to more effectively process           
               transactions. Management does not expect the impact of the Euro  
               conversion to have a material adverse impact on the corporation's
               financial condition or results of operations.
               

Income Taxes   Applicable income taxes for the first quarter of 1999 increased  
               $33.182 million or 35.9 percent from a year earlier. Income taxes
               computed at the statutory rate are reduced primarily by the      
               assumed tax effect of interest income earned on state and        
               municipal loans and debt securities. Also, within certain        
               limitations, one-half of the interest income earned on qualifying
               employee stock ownership plan loans is exempt from federal taxes.
               The interest earned on certain state and municipal debt          
               instruments is exempt from federal taxes and in some cases state 
               taxes. The tax-exempt nature of these assets provides both an    
               attractive return for the corporation and substantial interest   
               savings for local governments and their constituents.            
               


Income Taxes                                                       Table 15
- --------------------------------------------------------------------------------

                                  (thousands)
<TABLE>
<S>                                                             <C>         <C>
                                                                   Three Months Ended
                                                                        March 31
                                                                ------------------------
                                                                      1999        1998
                                                                ----------  ----------
Income before income taxes ....................................  $ 368,745   $ 287,648
                                                                ==========  ==========
Federal income taxes at statutory rate ........................  $ 129,061   $ 100,677
State and local income taxes -- net of federal benefit ........      8,052      (1,021)
Effect of tax-exempt securities interest and other income .....    (11,194)    (12,382)
Other items ...................................................       (410)      5,053
                                                                ----------  ----------
    Total tax expense .........................................  $ 125,509   $  92,327
                                                                ==========  ==========
Current:
 Federal ......................................................  $  21,523   $  68,763
 Foreign ......................................................        302         115
 State and local ..............................................      6,614       3,729
                                                                ----------  ----------
    Total .....................................................     28,439      72,607
Deferred:
 Federal ......................................................     91,297      25,021
 State and local ..............................................      5,773      (5,301)
                                                                ----------  ----------
    Total .....................................................     97,070      19,720
                                                                ----------  ----------
    Total tax expense .........................................  $ 125,509   $  92,327
                                                                ==========  ==========
</TABLE>

New Accounting Statement of Financial Accounting Standards No. 131, "Disclosures
               about Segments of an Enterprise and Related Information" (FASB   
Standards      131), issued in June 1997, established new standards for         
               reporting information about operating segments in annual and     
               interim financial statements. The standard requires descriptive  
               information about the way the operating segments are determined, 
               the products and services provided by the segments and the nature
               of differences between reportable segment measurements and those 
               used for the consolidated enterprise. FASB 131 was adopted for   
               presentation for the year ended December 31, 1998. Interim       
               reporting for 1999 includes restated information for comparable  
               periods in 1998.                                                 

               In June 1998, the Financial Accounting Standards Board issued
               Statement of Financial Accounting Standards No. 133, "Accounting
               for Derivative Instruments and Hedging Activities" (FASB 133).


                                       23
<PAGE>

               FASB 133 establishes new accounting and reporting requirements
               for derivative instruments, including certain derivative
               instruments embedded in other contracts and hedging activities.
               The standard requires all derivatives to be measured at fair
               value and recognized as either assets or liabilities in the
               statement of condition. Under certain conditions, a derivative
               may be specifically designated as a hedge. Accounting for the
               changes in the fair value of a derivative depends on the
               intended use of the derivative and the resulting designation.
               Adoption of the standard is required for the corporation's
               December 31, 2000 financial statements with early adoption
               allowed as of the beginning of any quarter after June 30, 1998.
               Management is in the process of assessing the impact and plans
               to adopt the standard effective January 1, 2000. Adoption is not
               expected to result in a material financial impact.


               Financial Condition and Capital Ratios

 
               Assets at March 31, 1999 totaled $65.319 billion, with $57.660
               billion of interest-earning assets and $46.393 billion of loans.
               Comparable amounts one year earlier were $65.125 billion of
               assets, $57.464 billion of interest-earning assets and $44.498
               billion of loans. At December 31, 1998, total assets were $64.123
               billion, interest-earning assets were $56.537 billion and loans
               were $45.719 billion.

               Deposits at the end of the first quarter of 1999 were $40.288
               billion, including $32.052 billion of interest-bearing deposits,
               representing 79.6 percent of the total. Deposits one year
               earlier were $39.857 billion with interest-bearing deposits of
               $31.331 billion or 78.6 percent of the total, and at December
               31, 1998, deposits were $40.995 billion, including $32.226
               billion of interest-bearing deposits or 78.6 percent of the
               total.

               Shareholders' equity at March 31, 1999 was $5.432 billion, up
               $195.239 million or 3.7 percent from $5.237 billion one year
               earlier. Included in shareholders' equity at March 31, 1999 was
               $60.642 million, net of tax, of unrealized gains on securities
               available-for-sale compared with $63.849 million, net of tax,
               one year earlier.

               During the first quarter of 1999, the corporation repurchased a
               total of 626,600 shares of its common stock at an average price
               of $86.302 per share for a total cost of $54.077 million. The
               shares were repurchased as part of the corporation's June 23,
               1998 share repurchase authorization by the Board of Directors to
               repurchase up to 12 million shares of the corporation's common
               stock. The authorization is effective through January 28, 2000.
               As of March 31, 1999, a total of 5,268,800 shares had been
               repurchased under the June 23, 1998 authorization. Management
               expects to complete the share repurchase authorization in 1999
               consistent with market conditions and other opportunities to
               deploy capital. The corporation also is authorized to repurchase
               shares to offset those issued in connection with Wachovia's
               purchase acquisition of Interstate/Johnson Lane.

               At its April 23, 1999 meeting, the corporation's Board of
               Directors declared a second quarter dividend of $.49 per share,
               payable June 1 to shareholders of record as of May 6. The
               dividend is higher by 11.4 percent from $.44 per share paid in
               the same quarter of 1998. For the year to date, the dividend
               will total $.98 per share, up 11.4 percent from $.88 per share
               in 1998.

               Intangible assets at March 31, 1999 totaled $676.528 million,
               consisting of $537.198 million of goodwill, $90.464 million of
               deposit base intangibles, $9.798 million of mortgage servicing
               rights, $38.789 million of purchased credit card premiums and
               $279 thousand of other intangibles. Intangible assets at the end
               of the first quarter of 1998 were $619.334 million, with
               $508.010 million of goodwill, $96.315 million of deposit base
               intangibles, $13.530 million of mortgage servicing rights,
               $1.174 million of purchased credit card premiums and $305
               thousand of other intangibles.


                                       24
<PAGE>

               The Interstate/Johnson Lane acquisition was accounted for as a
               purchase transaction and resulted in goodwill of approximately
               $140 million. The corporation issued approximately 2.6 million
               shares of stock in connection with this transaction.

               Regulatory agencies divide capital into Tier I (consisting of
               shareholders' equity and certain cumulative preferred stock
               instruments less ineligible intangible assets) and Tier II
               (consisting of the allowable portion of the allowance for loan
               losses and certain long-term debt) and measure capital adequacy
               by applying both capital levels to a banking company's
               risk-adjusted assets and off-balance sheet items. Regulatory
               requirements presently specify that Tier I capital should
               exclude the unrealized gain or loss, net of tax, on securities
               available-for-sale. In addition to these capital ratios,
               regulatory agencies have established a Tier I leverage ratio
               which measures Tier I capital to average assets less ineligible
               intangible assets.

               Regulatory guidelines require a minimum of total capital to
               risk-adjusted assets ratio of 8 percent with at least one-half
               consisting of tangible common shareholders' equity and a minimum
               Tier I leverage ratio of 3 percent. Banks, which meet or exceed
               a Tier I ratio of 6 percent, a total capital ratio of 10 percent
               and a Tier I leverage ratio of 5 percent are considered well
               capitalized by regulatory standards. It is the policy of the
               corporation that it and its banking subsidiaries be well
               capitalized at all times.

               At March 31, 1999, the corporation's Tier I to risk-adjusted
               assets ratio was 7.73 percent and total capital to risk-adjusted
               assets was 11.44 percent. The Tier I leverage ratio was 8.97
               percent. Capital securities included in the capital ratios were
               $996.462 million and $996.087 million at March 31, 1999 and
               1998, respectively.


Capital Components and Ratios                                      Table 16
- --------------------------------------------------------------------------------

                                  (thousands)
<TABLE>
<S>                                        <C>             <C>             <C>             <C>             <C>
                                                    1999                                 1998
                                                    ----  -------------------------------------------------------------
                                                   First       Fourth            Third          Second           First
                                                 Quarter      Quarter          Quarter         Quarter         Quarter
                                               ---------   ------------        --------        --------        --------
Tier I capital:
 Common shareholders' equity .............   $ 5,431,939     $ 5,338,232     $ 5,229,191     $ 5,375,793     $ 5,236,700
 Trust capital securities ................       996,462         996,368         996,274         996,180         996,087
 Less ineligible intangible assets .......       657,717         666,672         665,408         669,448         604,325
 Unrealized gains on securities
  available-for-sale -- net of tax .......       (60,642)        (82,440)       (131,325)        (74,990)        (63,849)
                                             -----------   -------------     -----------     -----------     -----------
    Total Tier I capital .................     5,710,042       5,585,488       5,428,732       5,627,535       5,564,613
Tier II capital:
 Allowable allowance for loan losses .....       548,302         547,992         547,686         547,572         544,741
 Allowable long-term debt ................     2,191,701       1,794,148       1,486,537       1,138,711       1,193,533
                                             -----------   -------------     -----------     -----------     -----------
    Tier II capital additions ............     2,740,003       2,342,140       2,034,223       1,686,283       1,738,274
                                             -----------   -------------     -----------     -----------     -----------
    Total capital ........................   $ 8,450,045     $ 7,927,628     $ 7,462,955     $ 7,313,818     $ 7,302,887
                                             ===========   =============     ===========     ===========     ===========
Risk-adjusted assets .....................   $73,871,880     $69,928,737     $72,924,472     $69,633,722     $67,897,994
Quarterly average assets* ................   $63,631,476     $64,454,538     $62,630,533     $63,184,419     $62,457,463
Risk-based capital ratios:
 Tier I capital ..........................          7.73%           7.99%           7.44%           8.08%           8.20%
 Total capital ...........................         11.44           11.34           10.23           10.50           10.76
Tier I leverage ratio ....................          8.97            8.67            8.67            8.91            8.91
</TABLE>

* Excludes ineligible intangible assets and average unrealized gains (losses)
  on securities available-for-sale, net of tax.

                                       25
<PAGE>

Consolidated Statements of Condition
- --------------------------------------------------------------------------------
$ in thousands                           Wachovia Corporation and Subsidiaries



<TABLE>
<S>                                                                              <C>           <C>            <C>
                                                                                    March 31   December 31       March 31
                                                                                        1999          1998           1998
                                                                                 -----------   -----------    -----------
Assets
Cash and due from banks ........................................................   $3,110,130  $ 3,800,265      $3,661,602
Interest-bearing bank balances .................................................      160,529      109,983         154,415
Federal funds sold and securities purchased under resale agreements ............      524,100      675,470         365,987
Trading account assets .........................................................      809,416      664,812       1,198,056
Securities available-for-sale ..................................................    8,399,296    7,983,648       9,871,249
Securities held-to-maturity (fair value of $1,422,225, $1,442,126 and
 $1,440,438, respectively)......................................................    1,373,453    1,383,607       1,375,959
Loans, net of unearned income ..................................................   46,393,132   45,719,222      44,498,281
Less allowance for loan losses .................................................      548,302      547,992         544,741
                                                                                 ------------  -----------    ------------
  Net loans ....................................................................   45,844,830   45,171,230      43,953,540
Premises and equipment .........................................................      962,609      901,681         840,350
Due from customers on acceptances ..............................................      310,818      348,955         692,444
Other assets ...................................................................    3,824,307    3,083,191       3,011,113
                                                                                 ------------  -----------    ------------
  Total assets ................................................................. $65,319,488   $64,122,842    $65,124,715
                                                                                 ============  ===========    ============
Liabilities
Deposits in domestic offices:
 Demand ........................................................................ $ 8,235,680   $ 8,768,271    $ 8,526,248
 Interest-bearing demand .......................................................   4,758,860     4,980,715      4,831,044
 Savings and money market savings ..............................................  13,161,018    12,641,766     11,687,725
 Savings certificates ..........................................................   8,764,668     8,982,396     10,093,897
 Large denomination certificates ...............................................   3,602,130     3,344,553      2,854,234
                                                                                 ------------  -----------    ------------
  Total deposits in domestic offices ...........................................  38,522,356    38,717,701     37,993,148
Interest-bearing deposits in foreign offices ...................................   1,765,789     2,277,028      1,863,739
                                                                                 ------------  -----------    ------------
  Total deposits ...............................................................  40,288,145    40,994,729     39,856,887
Federal funds purchased and securities sold under repurchase agreements ........   6,268,563     5,463,418      8,796,505
Commercial paper ...............................................................   1,433,130     1,359,382      1,217,459
Other short-term borrowed funds ................................................   2,046,994     1,912,262      1,935,326
Long-term debt .................................................................   7,970,451     7,596,727      6,456,366
Acceptances outstanding ........................................................     310,818       348,955        692,444
Other liabilities ..............................................................   1,569,448     1,109,137        933,028
                                                                                 ------------  -----------    ------------
  Total liabilities ............................................................  59,887,549    58,784,610     59,888,015
Shareholders' Equity
Preferred stock, par value $5 per share:
 Authorized 50,000,000 shares; none outstanding ................................        ----          ----           ----
Common stock, par value $5 per share:
 Authorized 1,000,000,000, 1,000,000,000 and 500,000,000 shares; issued and
  outstanding 202,898,450, 202,986,100 and 206,131,388 shares, respectively ....   1,014,492     1,014,931      1,030,657
Capital surplus ................................................................     675,686       669,244        941,071
Retained earnings ..............................................................   3,681,119     3,571,617      3,201,123
Accumulated other comprehensive income .........................................      60,642        82,440         63,849
                                                                                 ------------  -----------    ------------
  Total shareholders' equity ...................................................   5,431,939     5,338,232      5,236,700
                                                                                 ------------  -----------    ------------
  Total liabilities and shareholders' equity ................................... $65,319,488   $64,122,842    $65,124,715
                                                                                 ============  ===========    ============
</TABLE>


                                       26
<PAGE>

Consolidated Statements of Income
- --------------------------------------------------------------------------------
thousands, except per share              Wachovia Corporation and Subsidiaries


<TABLE>
<S>                                                                       <C>            <C>
                                                                                Three Months Ended
                                                                                     March 31
                                                                          ------------------------------
                                                                                  1999           1998
                                                                          ------------           ----
Interest Income
Loans, including fees ...................................................  $   969,294    $   945,437
Securities available-for-sale ...........................................      123,113        153,938
Securities held-to-maturity:
 State and municipal ....................................................        2,683          3,936
 Other investments ......................................................       21,635         23,241
Interest-bearing bank balances ..........................................        2,193          3,228
Federal funds sold and securities purchased under resale agreements .....        5,802          5,285
Trading account assets ..................................................        5,666         12,764
                                                                          ------------    -----------
  Total interest income .................................................    1,130,386      1,147,829
Interest Expense
Deposits:
 Domestic offices .......................................................      283,447        308,030
 Foreign offices ........................................................       23,920         36,210
                                                                          ------------    -----------
  Total interest on deposits ............................................      307,367        344,240
Short-term borrowed funds ...............................................      103,170        138,893
Long-term debt ..........................................................      111,773         95,553
                                                                          ------------    -----------
  Total interest expense ................................................      522,310        578,686
Net Interest Income .....................................................      608,076        569,143
Provision for loan losses ...............................................       80,636         74,126
                                                                          ------------    -----------
Net interest income after provision for loan losses .....................      527,440        495,017
Other Income
Service charges on deposit accounts .....................................       86,955         80,874
Fees for trust services .................................................       49,136         46,053
Credit card income ......................................................       61,301         38,544
Capital markets income ..................................................       38,112         16,110
Electronic banking ......................................................       18,455         16,395
Investment fees .........................................................       12,658         11,191
Mortgage fees ...........................................................       10,966          7,704
Other operating income ..................................................       55,686         66,852
                                                                          ------------    -----------
  Total other operating revenue .........................................      333,269        283,723
Securities gains ........................................................          234          3,157
                                                                          ------------    -----------
  Total other income ....................................................      333,503        286,880
Other Expense
Salaries ................................................................      218,115        212,758
Employee benefits .......................................................       53,071         46,966
                                                                          ------------    -----------
  Total personnel expense ...............................................      271,186        259,724
Net occupancy expense ...................................................       34,933         33,783
Equipment expense .......................................................       47,404         34,687
Merger-related charges ..................................................         ----         35,568
Other operating expense .................................................      138,675        130,487
                                                                          ------------    -----------
  Total other expense ...................................................      492,198        494,249
Income before income taxes ..............................................      368,745        287,648
Income tax expense ......................................................      125,509         92,327
                                                                          ------------    -----------
Net Income ..............................................................  $   243,236    $   195,321
                                                                          ============    ===========
Net income per common share:
 Basic ..................................................................  $      1.20    $       .95
 Diluted ................................................................  $      1.18    $       .93
Average shares outstanding:
 Basic ..................................................................      203,119        205,894
 Diluted ................................................................      206,959        210,158
</TABLE>

 

                                       27
<PAGE>

Consolidated Statements of Shareholders' Equity
- --------------------------------------------------------------------------------
$ in thousands, except shares            Wachovia Corporation and Subsidiaries

<TABLE>
<S>                                            <C>             <C>            <C>
                                                        Common Stock
                                               -------------------------       Capital
                                                  Shares         Amount        Surplus
                                               ------------      -------       -------
Period Ended March 31, 1998
Balance at beginning of year .................   205,926,632     $1,029,633    $ 974,803
Net income ...................................
Unrealized holding losses on securities
 available-for-sale, net of tax and
 reclassification adjustment .................
    Comprehensive income .....................
Cash dividends declared on common
 stock -- $.44 a share........................
Common stock issued pursuant to:
 Stock option and employee benefit plans .....     1,084,512          5,423       31,249
 Dividend reinvestment plan ..................        77,565            388        5,741
Common stock acquired ........................      (957,321)        (4,787)     (70,220)
Miscellaneous ................................                                      (502)
                                                                               ---------
Balance at end of period .....................   206,131,388     $1,030,657    $ 941,071
                                               =============     ==========    =========
Period Ended March 31, 1999
Balance at beginning of year .................   202,986,100     $1,014,931    $ 669,244
Net income ...................................
Unrealized holding losses on securities
 available-for-sale, net of tax and
 reclassification adjustment .................
    Comprehensive income .....................
Cash dividends declared on common
 stock -- $.49 a share........................
Common stock issued pursuant to:
 Stock option and employee benefit plans .....       513,245          2,566       55,418
 Dividend reinvestment plan ..................        67,042            335        5,384
Common stock acquired ........................      (667,937)        (3,340)     (54,360)
Miscellaneous ................................
Balance at end of period .....................   202,898,450     $1,014,492    $ 675,686
                                               =============     ==========    =========



<S>                                            <C>            <C>             <C>
                                                                 Accumulated
                                                                       Other           Total
                                                   Retained    Comprehensive   Shareholders'
                                                   Earnings           Income          Equity
                                                  --------     -------------   -------------
Period Ended March 31, 1998
Balance at beginning of year .................   $3,098,767   $      71,098    $   5,174,301
Net income ...................................      195,321                          195,321
Unrealized holding losses on securities
 available-for-sale, net of tax and
 reclassification adjustment .................                       (7,249)          (7,249)
                                                                               -------------
    Comprehensive income .....................                                       188,072
Cash dividends declared on common
 stock -- $.44 a share........................      (90,589)                         (90,589)
Common stock issued pursuant to:
 Stock option and employee benefit plans .....                                        36,672
 Dividend reinvestment plan ..................                                         6,129
Common stock acquired ........................                                       (75,007)
Miscellaneous ................................       (2,376)                          (2,878)
                                                 ----------                    -------------
Balance at end of period .....................   $3,201,123   $      63,849    $   5,236,700
                                                 ==========   =============    =============
Period Ended March 31, 1999
Balance at beginning of year .................   $3,571,617   $      82,440    $   5,338,232
Net income ...................................      243,236                          243,236
Unrealized holding losses on securities
 available-for-sale, net of tax and
 reclassification adjustment .................                      (21,798)         (21,798)
                                                                               -------------
    Comprehensive income .....................                                       221,438
Cash dividends declared on common
 stock -- $.49 a share........................      (99,662)                         (99,662)
Common stock issued pursuant to:
 Stock option and employee benefit plans .....                                        57,984
 Dividend reinvestment plan ..................                                         5,719
Common stock acquired ........................                                       (57,700)
Miscellaneous ................................      (34,072)                         (34,072)
                                                 ----------   -------------    -------------
Balance at end of period .....................   $3,681,119   $      60,642    $   5,431,939
                                                 ==========   =============    =============
</TABLE>


                                       28
<PAGE>

Consolidated Statements of Cash Flows
- --------------------------------------------------------------------------------
$ in thousands                           Wachovia Corporation and Subsidiaries






<TABLE>
<S>                                                                                        <C>             <C>
                                                                                                  Three Months Ended
                                                                                                       March 31
                                                                                           --------------------------------
                                                                                                  1999            1998
                                                                                               ----------      ----------
Operating Activities
Net income ...............................................................................  $    243,236    $    195,321
Adjustments to reconcile net income to net cash provided by operations:
 Provision for loan losses ...............................................................        80,636          74,126
 Depreciation and amortization ...........................................................        57,210          34,125
 Deferred income taxes ...................................................................        97,070          19,720
 Securities gains ........................................................................          (234)         (3,157)
 Gain on sale of noninterest-earning assets ..............................................        (8,698)           (508)
 Increase in accrued income taxes ........................................................       125,435          59,442
 Increase in accrued interest receivable .................................................       (13,285)        (14,746)
 Increase in accrued interest payable ....................................................        14,625          45,300
 Net change in other accrued and deferred income and expense .............................       (74,733)        (22,789)
 Net trading account activities ..........................................................      (493,725)       (198,934)
 Net loans held for resale ...............................................................       151,859        (158,512)
                                                                                           -------------   -------------
  Net cash provided by operating activities ..............................................       179,396          29,388
Investing Activities
Net increase in interest-bearing bank balances ...........................................       (50,546)        (21,224)
Net decrease in federal funds sold and securities purchased under resale agreements ......       151,370       1,223,247
Purchases of securities available-for-sale ...............................................    (1,306,003)     (1,677,570)
Purchases of securities held-to-maturity .................................................           (35)           ----
Sales of securities available-for-sale ...................................................       123,267             166
Calls, maturities and prepayments of securities available-for-sale .......................       732,631         711,186
Calls, maturities and prepayments of securities held-to-maturity .........................         8,716         134,927
Net increase in loans made to customers ..................................................    (1,805,641)       (222,157)
Credit card receivables securitized ......................................................       895,954            ----
Capital expenditures .....................................................................      (110,317)        (72,658)
Proceeds from sales of premises and equipment ............................................        30,590          16,535
Net increase in other assets .............................................................       (90,061)        (96,137)
                                                                                           -------------   -------------
  Net cash used by investing activities ..................................................    (1,420,075)         (3,685)
Financing Activities
Net (decrease) increase in demand, savings and money market accounts .....................      (235,194)        113,358
Net decrease in certificates of deposit ..................................................      (471,390)     (2,910,314)
Net increase in federal funds purchased and securities sold under repurchase agreements ..       805,145         473,789
Net increase in commercial paper .........................................................        73,748         183,435
Net increase in other short-term borrowings ..............................................       134,732       1,182,452
Proceeds from issuance of bank notes .....................................................       167,828         100,000
Maturities of bank notes .................................................................      (371,264)        (29,867)
Proceeds from issuance of other long-term debt ...........................................       572,619         455,764
Payments on other long-term debt .........................................................          (490)         (4,288)
Common stock issued ......................................................................        19,919          29,733
Dividend payments ........................................................................       (99,662)        (90,589)
Common stock repurchased .................................................................       (54,157)        (69,066)
Net increase (decrease) in other liabilities .............................................         8,710         (20,326)
                                                                                           -------------   -------------
  Net cash provided (used) by financing activities .......................................       550,544        (585,919)
Decrease in Cash and Cash Equivalents ....................................................      (690,135)       (560,216)
Cash and cash equivalents at beginning of year ...........................................     3,800,265       4,221,818
                                                                                           -------------   -------------
Cash and cash equivalents at end of period ...............................................  $  3,110,130    $  3,661,602
                                                                                           =============   =============
</TABLE>

                                       29
<PAGE>

1999 Form 10-Q
- --------------------------------------------------------------------------------
United States Securities and Exchange Commission
Washington, DC 20549
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act
of 1934
For the Quarterly Period Ended March 31, 1999
Commission File Number 1-9021


Wachovia Corporation
- --------------------------------------------------------------------------------

Incorporated in the State of North Carolina
IRS Employer Identification Number 56-1473727
Address and Telephone:
  100 North Main Street, Winston-Salem, North Carolina, 27101,
  (336) 770-5000
  191 Peachtree Street NE, Atlanta, Georgia, 30303, (404) 332-5000


Securities registered pursuant to Section 12(b) of the Act: Common Stock --
$5.00 par value, which is registered on the New York Stock Exchange.

As of March 31, 1999, Wachovia Corporation had 202,898,450 shares of common
stock outstanding.


Wachovia Corporation (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 and (2) has been subject to such filing requirements for the past 90
days.

Documents Incorporated by Reference
- --------------------------------------------------------------------------------

Portions of the financial supplement for the quarter ended March 31, 1999 are
incorporated by reference into Parts I and II as indicated in the table below.
Except for parts of the Wachovia Corporation Financial Supplement expressly
incorporated herein by reference, this Financial Supplement is not to be deemed
filed with the Securities and Exchange Commission.


<TABLE>
<S>      <C>                                                      <C>
Part I   Financial Information
Item 1   Financial Statements (unaudited)                         Page
         Selected Period-End Data ...............................     1
         Common Stock Data -- Per Share .........................     1
         Consolidated Statements of Condition ...................    26
         Consolidated Statements of Income ......................    27
         Consolidated Statements of Shareholders' Equity ........    28
         Consolidated Statements of Cash Flows ..................    29
Item 2   Management's Discussion and Analysis of
         Financial Condition and Results of Operations ..........  2-25
Item 3   Quantitative and Qualitative
         Disclosures About Market Risk .......................... 13-15
</TABLE>


                                       30
<PAGE>


<TABLE>
<S>       <C>          <C>
Part II   Other Information
Item 6    Exhibits and Reports on Form 8-K
          Exhibits -- The complete index to exhibits has been filed as separate pages of the first quarter 1999 Form
          10-Q. Copies of the complete exhibit list or of exhibits are available in the Edgar database at the SEC Internet
          address at www.sec.gov or are available upon request to: Corporate Reporting, Wachovia Corporation,
          P.O. Box 3099, Winston-Salem, North Carolina, 27150. A copying fee will be charged for the exhibits. A list of
          those exhibits filed herewith is included below.
              10.7     Employment Agreement between Wachovia Corporation and Mickey W. Dry, dated as of January 24,
                       1997.
              10.28    Executive Retirement Agreement between Wachovia Corporation and Mickey W. Dry, dated as of
                       October 25, 1996.
                11     "Computation of Earnings per Common Share" is presented as Table 4 on page 3 of the first quarter
                       1999 financial supplement.
                12     Statement setting forth computation of ratio of earnings to fixed charges.
                19     "Unaudited Consolidated Financial Statements," listed in Part I, Item 1, do not include all
                       information and footnotes required under generally accepted accounting principles. However, in the
                       opinion of management, the profit and loss information presented in the interim financial statements
                       reflects all adjustments necessary to present fairly the results of operations for the periods presented.
                       Adjustments reflected in the first quarter of 1999 figures are of a normal, recurring nature. The
                       results of operations shown in the interim statements are not necessarily indicative of the results that
                       may be expected for the entire year.
                27     Financial Data Schedule (for SEC purposes only).
          Reports on Form 8-K -- A Current Report on Form 8-K dated January 14, 1999 was filed with the Securities
          and Exchange Commission to announce earnings for the quarter ended December 31, 1998.
</TABLE>

Signatures
- --------------------------------------------------------------------------------
WACHOVIA CORPORATION




<TABLE>
<S>              <C>                                 <C>            <C>
  May 13, 1999   ROBERT S. McCOY, JR.                May 13, 1999   DONALD K. TRUSLOW
                 ---------------------------------                  ---------------------------------
                 Robert S. McCoy, Jr.                               Donald K. Truslow
                 Vice Chairman                                      Senior Executive Vice President,
                 Senior Executive Vice President                    Treasurer/Comptroller
                 and Chief Financial Officer
</TABLE>


                                       31
<PAGE>

Directors and Officers


Directors of Wachovia Corporation and Wachovia Bank, N.A.
- --------------------------------------------------------------------------------

L.M. Baker, Jr.
Chairman and
Chief Executive Officer


James S. Balloun
Chairman, President and
Chief Executive Officer
National Service Industries, Inc.


Peter C. Browning
President and
Chief Executive Officer
Sonoco Products Company


John T. Casteen III
President
University of Virginia


John L. Clendenin
Chairman Emeritus
BellSouth Corporation

Thomas K. Hearn, Jr.
President
Wake Forest University


George W. Henderson, III
Chairman and
Chief Executive Officer
Burlington Industries, Inc.


W. Hayne Hipp
Chairman, President and
Chief Executive Officer
The Liberty Corporation


Robert A. Ingram
Chief Executive Officer
Glaxo Wellcome plc
Chairman of the Board
Glaxo Wellcome Inc.

George R. Lewis
President and
Chief Executive Officer
Philip Morris Capital Corporation


Elizabeth Valk Long
Executive Vice President
Time Inc.


John G. Medlin, Jr.
Chairman Emeritus


Lloyd U. Noland, III
Chairman, President and
Chief Executive Officer
Noland Company


Sherwood H. Smith, Jr.
Chairman of the Board
Carolina Power & Light Company


John C. Whitaker, Jr.
Chairman and
Chief Executive Officer
Inmar Enterprises, Inc.

Principal Corporate Officers of Wachovia Corporation
- --------------------------------------------------------------------------------

L.M. Baker, Jr.
Chairman and
Chief Executive Officer


G. Joseph Prendergast
President and
Chief Operating Officer


Jean E. Davis
Senior Executive Vice President
Human Resources


Mickey W. Dry
Senior Executive Vice President
Chief Credit Officer

Stanhope A. Kelly
Senior Executive Vice President
General Banking


Walter E. Leonard, Jr.
Vice Chairman
Senior Executive Vice President
Operations/Technology


Kenneth W. McAllister
Senior Executive Vice President
General Counsel/Administrative Services
 

Robert S. McCoy, Jr.
Vice Chairman
Senior Executive Vice President
Chief Financial Officer


John C. McLean, Jr.
Senior Executive Vice President
Corporate Financial Services


Donald K. Truslow
Senior Executive Vice President
Treasurer/Comptroller

                                       32





<TABLE> <S> <C>


<ARTICLE>                                            9
<MULTIPLIER>                                   1000
<CURRENCY>                                     U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 JAN-01-1999
<PERIOD-END>                                   MAR-31-1999
<EXCHANGE-RATE>                                      1.00
<CASH>                                          3,110,130
<INT-BEARING-DEPOSITS>                            160,529
<FED-FUNDS-SOLD>                                  524,100
<TRADING-ASSETS>                                  809,416
<INVESTMENTS-HELD-FOR-SALE>                     8,399,296
<INVESTMENTS-CARRYING>                          1,373,453
<INVESTMENTS-MARKET>                            1,422,225
<LOANS>                                        46,393,132
<ALLOWANCE>                                       548,302
<TOTAL-ASSETS>                                 65,319,488
<DEPOSITS>                                     38,522,356
<SHORT-TERM>                                    9,748,687
<LIABILITIES-OTHER>                             1,880,266
<LONG-TERM>                                     7,970,451
                                   0
                                             0
<COMMON>                                        1,014,492
<OTHER-SE>                                      4,417,447
<TOTAL-LIABILITIES-AND-EQUITY>                 65,319,488
<INTEREST-LOAN>                                   969,294
<INTEREST-INVEST>                                 147,431
<INTEREST-OTHER>                                   13,661
<INTEREST-TOTAL>                                1,130,386
<INTEREST-DEPOSIT>                                307,367
<INTEREST-EXPENSE>                                522,310
<INTEREST-INCOME-NET>                             608,076
<LOAN-LOSSES>                                      80,636
<SECURITIES-GAINS>                                    234
<EXPENSE-OTHER>                                   492,198
<INCOME-PRETAX>                                   368,745
<INCOME-PRE-EXTRAORDINARY>                        243,236
<EXTRAORDINARY>                                         0
<CHANGES>                                               0
<NET-INCOME>                                      243,236
<EPS-PRIMARY>                                        1.20<F1>
<EPS-DILUTED>                                        1.18
<YIELD-ACTUAL>                                       4.41
<LOANS-NON>                                       144,763
<LOANS-PAST>                                      137,116
<LOANS-TROUBLED>                                        0
<LOANS-PROBLEM>                                         0
<ALLOWANCE-OPEN>                                  547,992
<CHARGE-OFFS>                                      93,835
<RECOVERIES>                                       13,509
<ALLOWANCE-CLOSE>                                 548,302
<ALLOWANCE-DOMESTIC>                                    0<F2>
<ALLOWANCE-FOREIGN>                                     0<F2>
<ALLOWANCE-UNALLOCATED>                                 0<F2>
        

<FN>
<F1>EPS-BASIC
<F2>Available at Year-end only
</FN>


</TABLE>


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