CENTURA BANKS INC
10-Q, 1998-08-14
NATIONAL COMMERCIAL BANKS
Previous: GRANITE CONSTRUCTION INC, 10-Q, 1998-08-14
Next: HYBRIDON INC, 10-Q, 1998-08-14


 

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

                                    FORM 10-Q

[X]  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities and
     Exchange Act of 1934 For the quarterly period ended June 30, 1998
                                       or
[ ]  Transition Report Pursuant to Section 13 or 15(d) of the Securities and
     Exchange Act of 1934 For the transition period from __________ to ________

Commission File Number:    1-10646

                               CENTURA BANKS, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

   North Carolina                                        56-1688522
- --------------------------------------------------------------------------------
(State of Incorporation)                       (IRS Employer Identification No.)

   134 North Church Street, Rocky Mount, North Carolina              27804
- --------------------------------------------------------------------------------
(Address of principal executive office)                            (Zip Code)

                                  (252) 454-4400
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

                                       N/A
- --------------------------------------------------------------------------------
(Former name,former address and former fiscal year,if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.
                                 [X] Yes [ ] No

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:
Indicate by check mark has filed all documents and reports  required to be filed
by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to
the distribution of securities under a plan confirmed by a court.
                                 [ ] Yes [ ] No

                      APPLICABLE ONLY TO CORPORATE ISSUERS:
Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

   COMMON STOCK, NO PAR VALUE                         26,540,702
- --------------------------------------------------------------------------------
(Class of Stock)                       (Shares outstanding as of  July 31, 1998)

Exhibit Index on sequential page number 32.




<PAGE>






                               CENTURA BANKS, INC.

                                    FORM 10-Q

                                      INDEX

                                                                        Page
Part I.  FINANCIAL INFORMATION

Item 1.  Financial Statements (Unaudited)

       Consolidated Balance Sheets -
       June 30, 1998 and 1997, and December 31, 1997                      4

       Consolidated Statements of Income -
       Three months and six months ended June 30, 1998 and 1997           5

       Consolidated Statement of Shareholders' Equity -
       Six months ended June 30, 1998                                     6

       Consolidated Statements of Cash Flows -
       Six months ended June 30, 1998 and 1997                            7

       Notes to Consolidated Financial Statements                      8-10

Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations                                    11-28

Item 3.  Quantitative and Qualitative Disclosures about Market Risk      29


Part II. OTHER INFORMATION

Item 1.  Legal Proceedings                                               30
Item 2.  Changes in Securities and Use of Proceeds                       30
Item 3.  Defaults upon Senior Securities                                 30
Item 4.  Submission of Matters to a Vote of Securities Holders           30
Item 5.  Other Information                                               30
Item 6.  Exhibits and Reports on Form 8-K                                30

SIGNATURES                                                               31



<PAGE>





CENTURA BANKS, INC.
PART I.   FINANCIAL INFORMATION



Item 1.  Financial Statements (Unaudited)

         Consolidated Balance Sheets

         Consolidated Statements of Income

         Consolidated Statement of Shareholders' Equity

         Consolidated Statements of Cash Flows

         Notes to Consolidated Financial Statements

<PAGE>


CONSOLIDATED BALANCE SHEETS
CENTURA BANKS, INC. AND SUBSIDIARIES
(Unaudited)
<TABLE>
<CAPTION>



                                                                           June 30,                  December 31,
                                                         ------------------------------------   -----------------
(In thousands, except share data)                                   1998               1997                1997
- -----------------------------------------------------------------------------------------------------------------
<S>                                                         <C>                <C>                <C>
Cash and due from banks                                      $    284,455       $    243,199       $     268,248
Due from banks, interest-bearing                                   15,241             12,188              13,873
Federal funds sold                                                 10,197             30,017              29,552
Investment securities:
  Available for sale (cost of $1,775,592, $1,564,869
     and $1,623,330, respectively)                              1,791,965          1,570,572           1,639,500
  Held to maturity (market value of  $124,598,
     $236,269 and $191,689, respectively)                         122,521            235,523             188,556
Loans                                                           4,943,174          4,243,868           4,586,582
  Less allowance for loan losses                                   66,991             59,206              64,279
- -----------------------------------------------------------------------------------------------------------------
    Net loans                                                   4,876,183          4,184,662           4,522,303
Bank premises and equipment                                       115,634            111,631             115,464
Other assets                                                      383,526            281,236             347,934
- -----------------------------------------------------------------------------------------------------------------
Total assets                                                 $  7,599,722       $  6,669,028       $   7,125,430
=================================================================================================================


LIABILITIES
Deposits:
  Demand, noninterest-bearing                                $    922,050       $    764,390       $     816,475
  Interest-bearing                                              4,147,912          3,696,151           4,076,372
  Time deposits over $100                                         480,221            360,495             472,078
- -----------------------------------------------------------------------------------------------------------------
    Total deposits                                              5,550,183          4,821,036           5,364,925
Borrowed funds                                                    857,650            863,998             733,192
Long-term debt                                                    488,613            396,702             382,129
Other liabilities                                                 113,746             85,243             106,848
- -----------------------------------------------------------------------------------------------------------------
Total liabilities                                               7,010,192          6,166,979           6,587,094

SHAREHOLDERS' EQUITY
Preferred stock, no par value, 25,000,000 shares
    authorized; none issued                                             -                  -                   -
Common stock, no par value,
    50,000,000 shares authorized; shares issued
    and outstanding of  26,536,602,  25,804,633
    and 25,862,375, respectively                                  192,836            188,602             187,435
Common stock acquired by ESOP                                        (179)              (323)               (251)
Unrealized securities gains, net                                   10,181              3,609               9,970
Retained earnings                                                 386,692            310,161             341,182
- -----------------------------------------------------------------------------------------------------------------
Total shareholders' equity                                        589,530            502,049             538,336
- -----------------------------------------------------------------------------------------------------------------
Total liabilities and shareholders' equity                   $  7,599,722       $  6,669,028       $   7,125,430
=================================================================================================================

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

CONSOLIDATED STATEMENTS OF INCOME
CENTURA BANKS, INC. AND SUBSIDIARIES
(Unaudited)
<TABLE>
<CAPTION>
                                                           Three Months Ended              Six Months Ended
                                                               June 30,                        June 30,
                                                      ---------------------------     --------------------------
(Dollars in thousands, except share and per share data)   1998          1997           1998          1997
- ----------------------------------------------------------------------------------------------------------------
<S>                                               <C>            <C>           <C>            <C>
INTEREST INCOME
Loans, including fees                              $    113,773   $    99,001   $   221,091    $   194,227
Investment securities:
  Taxable                                                29,396        26,273        57,844         49,788
  Tax-exempt                                                549           622         1,134          1,279
Short-term investments                                      324           370           694            815
- ----------------------------------------------------------------------------------------------------------
Total interest income                                   144,042       126,266       280,763        246,109

INTEREST EXPENSE
Deposits                                                 49,696        44,630        98,766         87,815
Borrowed funds                                           12,236        10,691        22,750         18,674
Long-term debt                                            7,692         5,479        14,207         10,269
- ----------------------------------------------------------------------------------------------------------
Total interest expense                                   69,624        60,800       135,723        116,758
- ----------------------------------------------------------------------------------------------------------

NET INTEREST INCOME                                      74,418        65,466       145,040        129,351
Provision for loan losses                                 3,635         3,189         7,028          6,083
- ----------------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses      70,783        62,277       138,012        123,268

NONINTEREST INCOME
Service charges on deposit accounts                      11,537         9,632        22,123         18,844
Credit card and related fees                              1,762         1,476         3,594          2,770
Other service charges, commissions and fees               7,439         5,399        15,021         10,342
Fees for trust services                                   2,400         1,950         4,500          3,900
Mortgage income                                           4,608         2,794         7,825          5,467
Other noninterest income                                  5,827         4,088        11,791          8,177
Securities gains (losses), net                              (73)          (32)          229           (126)
- ----------------------------------------------------------------------------------------------------------
Total noninterest income                                 33,500        25,307        65,083         49,374

NONINTEREST EXPENSE
Personnel                                                33,285        27,156        64,519         54,913
Occupancy                                                 3,888         3,443         7,710          6,781
Equipment                                                 5,292         5,300        10,520         10,465
Foreclosed real estate losses and related
   operating expense                                        166           398           594            722
Other operating                                          25,430        20,810        49,430         41,340
- ----------------------------------------------------------------------------------------------------------
Total noninterest expense                                68,061        57,107       132,773        114,221
- ----------------------------------------------------------------------------------------------------------
Income before income taxes                               36,222        30,477        70,322         58,421
Income taxes                                             12,168        10,497        23,791         20,567
- ----------------------------------------------------------------------------------------------------------
NET INCOME                                         $     24,054   $    19,980   $    46,531    $    37,854
==========================================================================================================


NET INCOME PER COMMON SHARE
Basic                                              $       0.91   $      0.78   $      1.77    $      1.47
Diluted                                                    0.89          0.76          1.74           1.44
==========================================================================================================


AVERAGE COMMON SHARES OUTSTANDING
Basic                                                26,557,371    25,764,988    26,271,426     25,746,872
Diluted                                              27,066,440    26,254,773    26,794,923     26,247,782
==========================================================================================================
See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>


CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
Centura Banks, Inc. and Subsidiaries
Six months ended June 30, 1998
(Unaudited)
<TABLE>
<CAPTION>
                                                                     Common    Unrealized
                                                                     Stock     Securities                Total
                                               Common Stock         Acquired     Gains,     Retained  Shareholders'
                                            Shares       Amount      by ESOP      Net       Earnings     Equity
                                         -----------   ----------   --------------------   ----------  ----------
(Dollars in thousands)
<S>                                     <C>         <C>          <C>        <C>        <C>          <C>
Balance, December 31, 1997               25,862,375  $   187,435  $   (251)  $   9,970  $   341,182  $  538,336
Net income                                    -             -           -           -        46,531      46,531
Common stock issued:
    Stock option plans and stock awards      93,243        1,782        -           -           -         1,782
    Acquisitions                            625,984        6,179        -           -         6,713      12,892
Redemption of common stock                  (45,000)      (3,041)       -           -           -        (3,041)
Unrealized securities gains, net              -             -           -          211          -           211
Other                                         -              481        72          -           -           553
Cash dividends                                -             -           -           -        (7,734)     (7,734)
                                         -----------   ----------   --------  ----------   ----------  ----------
Balance, June 30, 1998                   26,536,602  $   192,836  $   (179)  $  10,181  $    386,692 $  589,530
                                         ===========   ==========   ========  ==========   ==========  ==========
See accompany notes to consolidated financial statements.

</TABLE>
<PAGE>





CONSOLIDATED STATEMENTS OF CASH FLOWS
Centura Banks, Inc. and Subsidiaries
<TABLE>
<CAPTION>
                                                                                             For the Six Months Ended
                                                                                                     June 30,
(Dollars in thousands)                                                                          1998         1997
                                                                                              ----------   ---------
<S>                                                                                       <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                                                 $    46,531  $    37,854
Adjustments to reconcile net income to net cash provided by operating activities:
     Provision for loan losses                                                                   7,028        6,083
     Depreciation on assets under operating leases                                               5,682        3,807
     Depreciation and amortization, excluding depreciation on assets under operating leases     17,522       15,019
     Decrease in deferred income taxes                                                           6,051        3,447
     Loan fees deferred, net                                                                       242           40
     Bond premium amortization and discount accretion, net                                         389        1,258
     (Gain) loss on sales of investment securities                                                (229)         126
     Gain on sales of equipment under lease                                                     (2,340)      (2,176)
     Proceeds from sales of mortgage loans held for sale                                       338,209      180,003
     Originations, net of principal repayments, of mortgage loans held for sale               (378,185)    (178,230)
     Increase in accrued interest receivable                                                    (1,131)      (4,333)
     Increase (decrease) in accrued interest payable                                             5,245       (1,330)
     Net increase in other assets and other liabilities                                        (50,868)      (9,539)
                                                                                             ----------    ---------
       Net cash used by operating activities                                                    (5,854)      52,029
                                                                                             ----------    ---------

CASH FLOWS FROM INVESTING ACTIVITIES
Net increase in loans                                                                         (231,636)    (144,455)
Purchases of:
     Securities available for sale                                                            (507,663)    (529,660)
     Securities held to maturity                                                                   -        (44,738)
     Premises and equipment                                                                     (6,047)      (6,853)
     Other                                                                                         -        (50,000)
Proceeds from:
     Sales of securities available for sale                                                    105,143      201,631
     Maturities and issuer calls of securities available for sale                              278,896       80,495
     Maturities and issuer calls of securities held to maturity                                 66,156       65,751
     Sales of foreclosed real estate                                                             2,455        2,259
     Dispositions of premises and equipment                                                        788          669
     Disposition of equipment used in leasing activities                                         8,333        3,018
Cash acquired, net of cash paid, in acquisitions                                                15,447           -
                                                                                             ----------   ---------
     Net cash used by investing activities                                                    (268,128)    (421,883)
                                                                                             ----------   ---------

CASH FLOWS FROM FINANCING ACTIVITIES
Net increase in deposits                                                                        60,699       87,967
Net increase in short-term borrowings                                                          124,261      178,707
Proceeds from issuance of long-term debt                                                       192,978      119,312
Repayment of long-term debt                                                                    (88,248)     (33,412)
Cash dividends paid                                                                            (14,716)     (13,393)
Proceeds from issuance of common stock, net                                                        846        1,655
Redemption of common stock                                                                      (3,041)          -
Other                                                                                             (577)      (1,469)
                                                                                              ----------   ---------
     Net cash provided by financing activities                                                 272,202      339,367
                                                                                              ----------   ---------

Decrease in cash and cash equivalents                                                           (1,780)     (30,487)

Cash and cash equivalents at January 1                                                         311,673      315,891
                                                                                             ----------   ---------
Cash and cash equivalents at June 30                                                       $   309,893  $   285,404
                                                                                             ==========   =========

SUPPLEMENTAL  DISCLOSURES  OF CASH FLOW  INFORMATION  
Cash paid  during  the six months for:
     Interest                                                                              $   130,478  $   118,088
     Income taxes                                                                               12,180       16,049
Noncash transactions:
     Stock issued in purchase acquisitions and other stock issuances, net                       12,915          -
     Unrealized securities gains, net                                                              203        3,078
     Dividends declared, but not yet paid                                                            -        6,961
     Other                                                                                       1,007        1,034
     Loans transferred to foreclosed property                                                    1,773        2,636
                                                                                            ==========    =========

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

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Centura Banks, Inc. and Subsidiaries

Note 1:  Basis of Presentation

The  accompanying   unaudited  consolidated  financial  statements  include  the
accounts of Centura Banks,  Inc.  ("Centura") and its wholly-owned  subsidiaries
Centura Bank (the "Bank") and Centura Capital Trust I. The Bank also has various
wholly-owned  subsidiaries.  The interim financial statements have been prepared
in  accordance  with  generally  accepted  accounting   principles  for  interim
financial statements.  All significant intercompany  transactions are eliminated
in  consolidation   and  all  adjustments   considered   necessary  for  a  fair
presentation of the results for the interim periods presented have been included
(such adjustments are normal and recurring in nature).

The  information   contained  in  the  consolidated   financial  statements  and
accompanying  footnotes  in  Centura's  annual  report  on Form  10-K  should be
referenced when reading these unaudited interim financial statements.  Operating
results for the  three-month  and six-month  periods ended June 30, 1998 are not
necessarily  indicative  of the results that may be expected for the year ending
December 31, 1998.


Note 2:  Mergers and Acquisitions

Acquisition activity through June 30, 1998 and for 1997 is summarized below.
Data for the completed transactions is as of the date of acquisition.
<TABLE>
<CAPTION>
                     Institution                        Acquisition   Banking  Assets   Loans   Deposits  Shares
                                                           Date       Offices                             Issued
Completed Acquisitions
(dollars in millions)
<S>                     <C>                              <C>          <C>      <C>      <C>     <C>      <C>
1998
Moore and Johnson, Inc.  ("Moore and Johnson") (2)        1/30/98      ----      $3      ----    ----      48,950
                                                                                                           
Pee Dee Bankshares, Inc. ("Pee Dee") (1)                  3/27/98        6      $138     $93     $125     577,034
                                                                                                          

1997
Deposit assumption from Branch Banking and Trust          8/15/97       13      $313     $171    $313       ----
   Company   and United Carolina Bank  ("BB&T") (2)
Betts & Company  ("Betts") (2)                            11/3/97      ----      $1      ----    ----      44,443
                                                                                                           
Deposit assumption from NationsBank, N.A.                11/13/97        5       $88     $52      $86       ----
("NationsBank") (2)
Deposit assumption from First Union National Bank         12/5/97       ---      $16     ---      $16       ---
("First Union") (2)

(1) Acquisition accounted for as a pooling-of-interests
(2) Acquisition accounted for as a purchase
</TABLE>


On January 30, 1998,  Centura  completed  its  acquisition  of Moore and Johnson
located in Raleigh,  North  Carolina.  Under the terms of the  acquisition,  the
shareholders of Moore and Johnson received 48,950 shares of Centura common stock
for their interests in Moore and Johnson. The acquisition was accounted for as a
purchase  with Centura  recording  $3.0  million of goodwill.  Moore and Johnson
offers a full range of insurance  products and will continue to operate  through
Centura Insurance Services, Inc., a wholly-owned subsidiary of Centura Bank.

On March 27, 1998, Centura completed its acquisition of Pee Dee Bankshares, Inc.
and its  wholly-owned  subsidiary,  Pee Dee State Bank  (collectively,  Pee Dee)
headquartered  in  Timmonsville,  South Carolina.  Pee Dee represents  Centura's
entrance  into  the  South  Carolina  banking  market.  Under  the  terms of the
agreement, the shareholders of Pee Dee received 577,034 shares of Centura common
stock for the issued
<PAGE>


and  outstanding  common  shares of Pee Dee.  Although  the transaction  was
accounted  for as a  pooling-of-interests,  the merger was not material  and,
accordingly,  prior period  financial  statements  have not been restated.

During  1997,  Centura  completed  three  deposit  assumption  acquisitions.  In
aggregate,  the acquisitions  added  approximately  $415 million in deposits and
$223 million in loans in the second half of 1997.  All  locations  acquired were
located in North  Carolina.  The combined  purchase  price exceeded the combined
fair value of the net assets acquired and accordingly, goodwill of approximately
$43.2 million was recorded. The unamortized balance of this goodwill is included
in other assets. In addition,  Centura purchased Betts, an independent insurance
agency based in Rocky Mount, North Carolina.  Betts offers all forms of property
and liability  insurance,  as well as medical  malpractice and surety insurance.
Betts merged into and continues to offer its services through Centura  Insurance
Services,  Inc., a wholly-owned  subsidiary of Centura Bank. Additional goodwill
of $2.6 million was recorded in connection with the Betts acquisition.

On July 24, 1998,  Centura  assumed $17 million of deposits from NBC Bank,  FSB.
The transaction  added  approximately  $1.6 million in goodwill.  Located in the
Winston-Salem  area of North Carolina,  these supermarket  locations  complement
Centura's  existing  supermarket  delivery channel.  The financial  position and
results of operations of these locations are  appropriately  not included in the
consolidated financial statements for the periods presented.

For the acquisitions accounted for under the purchase method of accounting,  the
financial  position and results of operations  relative to each  transaction are
included in the consolidated financial statements since date of consummation.


Note 3:  Reclassifications

Certain items in the June 30, 1997 consolidated  financial  statements have been
reclassified   to   conform   with  the  June  30,   1998   presentation.   Such
reclassifications had no impact on net income or shareholders' equity.


Note 4:  Adoption of Statements of Financial Accounting Standards ("SFAS")

On January 1, 1998,  Centura  adopted  SFAS No.  130,  "Reporting  Comprehensive
Income"  ("SFAS No. 130") which  establishes  standards  for the  reporting  and
display of  comprehensive  income and its  components in a full set of financial
statements.  Comprehensive  income is defined  as the change in equity  during a
period  for  non-owner  transactions  and is  divided  into net income and other
comprehensive  income. Other comprehensive  income includes revenues,  expenses,
gains,  and losses that are excluded  from  earnings  under  current  accounting
standards.  This statement does not change or modify the reporting or display in
the income  statement.  SFAS No. 130 is effective for interim and annual periods
beginning after December 15, 1997. Comparative financial statements provided for
earlier  periods are required to be reclassed to reflect the application of this
statement.

For the six months  ended June 30, 1998 and 1997,  total  comprehensive  income,
consisting  of net income and  unrealized  securities  gains and losses,  net of
taxes, was $46.7 million and $39.9 million,  respectively.  For the three months
ended June 30, 1998 and 1997, total  comprehensive  income was $25.5 million and
$25.2 million, respectively.

For the year ended December 31, 1997,  Centura  adopted SFAS No. 128,  "Earnings
Per Share" ("SFAS No.  128"). The standard  provides  guidance for computing and
presenting  earnings per share. In accordance  with this statement,  primary net
income per common share is replaced  with basic income per common share which is
calculated  by  dividing  net  income by the  weighted-average  number of common
shares
<PAGE>


outstanding for the period. Fully diluted net income per common share is
replaced with diluted net income per common share reflecting the maximum
dilutive effect of common stock issuable upon exercise of stock options. The
difference between the weighted average shares outstanding used in the basic net
income per share computation and the weighted average shares outstanding used in
the diluted net income per share calculation is attributable to shares which
arise from the assumed exercise of dilutive stock options. Prior period per
share data has been restated to reflect the adoption of SFAS No. 128.
<PAGE>


CENTURA BANKS, INC.
PART I.   FINANCIAL INFORMATION



Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations For the Six Months Ended June 30, 1998

The   following   discussion   and  analysis  is  presented  to  assist  in  the
understanding  and  evaluation  of  the  financial   condition  and  results  of
operations of Centura Banks, Inc. ("Centura"). Centura is a bank holding company
operating in North Carolina,  Virginia and South Carolina.  Through Centura Bank
and its  subsidiaries,  Centura seeks to not only become the primary provider of
financial  services for each of its  customers  but to also deliver the services
through  convenient  channels  as  evidenced  by the Centura  Highway  telephone
banking  center,  supermarket  locations,  and  home  banking  through  Quicken,
QuickBooks, and Microsoft Money.

Much of the financial  discussion that follows refers to the impact of Centura's
merger  and  acquisition  activity.  See  Note 2 of the  notes  to  consolidated
financial  statements  for  detail  on  the  acquisitions.  Centura  continually
evaluates acquisition opportunities and will continue seeking to acquire healthy
thrift and banking  institutions as well as other financial  services  providers
allowed under current regulatory guidelines.


SUMMARY

Net income for the six months  ended June 30, 1998  totaled  $46.5  million,  an
increase of $8.7 million or 22.9 percent over the $37.9  million  earned  during
the same  period of 1997.  Earnings  per  diluted  share  were $1.74 for the six
months  ended June 30,  1998  compared to $1.44 for the same period of the prior
year. Operating results for the first six months of 1998 generated an annualized
return on assets of 1.28  percent  and an  annualized  return on equity of 16.40
percent  compared  to 1.21  percent  and 15.43  percent,  respectively,  for the
comparable  period in 1997.  Key factors  responsible  for these results were as
follows:

     Taxable  equivalent net interest income  increased $15.6 million to $148.7
     million for the first six months of 1998 compared to $133.0 million for the
     same period in 1997. This increase was primarily  attributable to an $879.4
     million increase in average earning assets between the two periods.

     Average loans  increased to $4.8 billion for the six months ended June 30,
     1998  compared  to $4.1  billion  for the same  period  of 1997.  Excluding
     acquisitions, average loan growth was 8.8 percent between the two six-month
     periods.  Deposits  averaged $5.4 billion for the six months ended June 30,
     1998, an increase of $692.7  million over the prior year period.  Excluding
     acquisitions,  deposit growth averaged 4.6 percent. Including acquisitions,
     average loans and average deposits increased 15.3 percent and 14.8 percent,
     respectively, over the prior year comparable period.

     The  efficiency  ratio  improved 49 basis points to 62.12  percent for the
     first six months of 1998.  Centura  earned  $65.1  million  of  noninterest
     income which  represented  a 31.8 percent  increase  over the $49.4 million
     earned for the comparable prior year period. Expenses grew $18.6 million or
     16.2 percent over the $114.2 million recorded for the six months ended June
     30, 1997.

     Nonperforming  assets of $33.4  million at June 30,  1998  increased  $5.7
     million  from June 30,  1997,  but  represented  only 0.44 percent and 0.42
     percent of total assets, respectively. The majority of this increase was in
     loans secured by real estate, leases, and other commercial loans.

     The allowance for loan losses was $67.0 million, representing 1.36 percent
     of total loans at June 30, 1998, compared to $59.2 million and 1.40 percent
     at June 30, 1997. Gross charge-offs were $8.4
<PAGE>

     million, up $1.1 million from the $7.3 million  recorded for the prior year
     period.  Recoveries  totaled $2.0 million and $1.7 million,  respectively,
     for the six months ended June 30, 1998 and 1997.  The  provision for loan
     losses was $7.0 million for the six months  ended June 30, 1998 versus $6.1
     million for the same period of 1997.


INTEREST-EARNING ASSETS

Interest-earning  assets averaged $6.7 billion for the six months ended June 30,
1998,  an increase of $879.4  million or 15.1 percent  over the average  earning
assets of $5.8  billion  for the six months  ended June 30,  1997.  The  primary
components of the increase were loans and leases,  which grew $634.9 million and
the investment  portfolio,  which increased  $246.0  million.  At June 30, 1998,
earning assets were $6.9 billion,  representing a $790.9 million or 13.0 percent
increase over the level at June 30, 1997. For additional  information on average
interest-earning  assets,  refer to  Table 3,  "Net  Interest  Income  Analysis,
Taxable  Equivalent  Basis," and Table 8, "Net Interest  Income and  Volume/Rate
Analysis, Taxable Equivalent Basis."

Loans
Loans and leases (collectively referred to as "loans") averaged $4.8 billion for
the six months  ended June 30,  1998,  increasing  15.3 percent over the average
loan  volume of $4.1  billion for the  comparable  prior year  period.  Loans of
approximately  $93 million were added this year through the  acquisition  of Pee
Dee while $223 million of loans were acquired during 1997.  Excluding the impact
of  acquisition  activity,  average  loan growth was  approximately  8.8 percent
between the two periods.

Commercial  loans,  the largest segment of the loan portfolio,  increased $387.1
million, on average,  between the two six-month periods.  Consumer loans (equity
lines,  residential  mortgages,  installment loans, and other credit line loans)
increased,  on  average,  $229.7  million  or 16.7  percent  over the prior year
period.  Much of this growth was  attributed  to the  acquisitions  as well as a
fourth  quarter 1997 consumer loan  campaign  which carried over into 1998.  The
campaign  involved direct marketing and utilized  Centura's normal  underwriting
guidelines.  Average loans  represented  71.50 percent of average earning assets
for the six months  ended June 30,  1998,  increasing  10 basis  points from the
71.40 percent for the same prior year period.

Loans at June 30, 1998 were $4.9 billion, an increase of $699.3 million, or 16.5
percent  over the  $4.2  billion  at June  30,  1997.  Excluding  the late  1997
acquisitions  and the 1998 Pee Dee  transaction,  growth between the periods was
9.0 percent.  Table 1 summarizes  total loans  outstanding  and the mix of loans
being held. Loan growth was generally present for each category.  The commercial
portfolio  represented  51.1 percent and 50.4  percent,  respectively,  of total
loans at June 30, 1998 and 1997. Of these commercial  loans, over 90 percent are
secured.

Credit is extended by Centura Bank almost exclusively to customers in its market
areas of North  Carolina,  the  Hampton  Roads area of  Virginia,  and now South
Carolina.  Although  not a  significant  part of Centura's  lending  activities,
foreign  credit is  extended  on a case by case basis and is subject to the same
credit and approval process as other commercial loans including an assessment of
country  risk.   Management   discourages  loans  to  high  technology  start-up
companies,  to highly  speculative  real  estate  development  projects,  and to
participation in highly leveraged  transactions.  The loan portfolio is reviewed
on an on-going basis to maintain diversification by industry, geography, type of
loan, collateral and borrower.

Loans generated $221.4 million of taxable equivalent interest income for the six
months ended June 30, 1998  compared to $194.4  million for the same period last
year.  Given  that the  average  loan  yield  declined  11 basis  points to 9.25
percent,  the increase in the average loan volume  accounted for the majority of
the $27.0 million  improvement in loan related  interest  income.  Since over 50
percent of the loan portfolio is affected by changes in the prime rate and other
indices,  loan interest  income is impacted by changes in the rate  environment.
Given  the  variable  components  of  Centura's  loan  portfolio,  a lower  rate
environment  for
<PAGE>


the  first  half  of 1998 as  compared  to 1997  coupled  with competitive
pricing  pressures for quality credits have contributed to the loan yield
decline. See  Table 3, "Net  Interest  Income  Analysis-Taxable  Equivalent
Basis,"  for further detail.

Investment Securities
Investment  securities represent the second largest component of earning assets.
At June 30, 1998,  investment  securities  totaled $1.9 billion,  an increase of
$108.4  million  or 6.0  percent  over the $1.8  billion  at June 30,  1997.  On
average,  the  investment  portfolio grew $246.0 million to $1.9 billion for the
six-month  period  ending  June 30,  1998 as  compared  with the same prior year
period.  With average  deposit  growth keeping pace with loan growth between the
two six-month periods,  average investments  represented 28.1 percent of average
earnings assets for the first half of 1998 and 1997.

The investment  portfolio  consists  primarily of securities for which an active
market exists. Centura's policy is to invest primarily in securities of the U.S.
Government  and its agencies and in other high grade fixed income  securities so
as to balance  liquidity  risk,  credit risk,  and price risk with an acceptable
market  return  in the  investment  portfolio.  Accordingly,  at June 30,  1998,
approximately  97  percent  of  the  total  investment  portfolio  consisted  of
obligations of the U.S.  Government and its agencies and other  investment grade
fixed income securities.

The classification of securities as held to maturity ("HTM") or as available for
sale ("AFS") is determined at the date of purchase.  Centura intends and has the
ability to hold its HTM portfolio until maturity.  The HTM investments  declined
$113.0 million  compared to the same prior year period to $122.5 million at June
30, 1998. The decrease was primarily due to the scheduled  maturities within the
portfolio.   HTM  investments   represented  6.4  percent  of  total  investment
securities  as of June 30, 1998 compared to 13.0 percent as of June 30, 1997. At
June  30,  1998,  the  fair  value  of the HTM  portfolio  was  $124.6  million,
representing $2.1 million more than amortized cost.

The AFS portfolio, which comprises the remainder and majority of the investments
securities portfolio,  is reported at estimated fair value. These securities are
used as a part of Centura's asset/liability  management strategy and may be sold
in response to changes in interest rates,  changes in prepayment  risk, the need
to  manage  regulatory  capital  and  other  factors.  At  June  30,  1998,  AFS
investments  were $1.8 billion,  up $221.4 million compared with $1.6 billion at
June 30,  1997.  The  recorded  fair  value of the AFS  portfolio  exceeded  the
amortized  cost by  $16.4  million  at June  30,  1998,  which  amount  has been
recorded,  net of tax, as a separate component of shareholders'  equity. At June
30, 1997, the fair value of the AFS portfolio was $5.7 million  greater than its
amortized cost resulting in a $3.6 million increase, after tax, to shareholders'
equity.  Net  realized  gains of $229,000  were  generated  during the first six
months of 1998 from sales and issuer  call  activity  compared  to net losses of
$126,000 during the comparable 1997 period.

Investment  securities  contributed $62.3 million in taxable equivalent interest
income for the six months ended June 30, 1998,  an increase of $7.7 million over
the $54.6  million  earned in the  comparable  period of 1997. A $246.0  million
increase  in  the  average  investment  securities  portfolio  between  the  two
six-month  periods  accounted  for $7.6 million of the  improvement  in interest
income.  The average investment yield for the six months ended June 30, 1998 was
6.69  percent,  a 1 basis point  improvement  over the yield  earned  during the
comparable prior year period.
<PAGE>



FUNDING SOURCES

Total funding sources  averaged $6.7 billion for the six month period ended June
30,1998,  a $926.2  million or 16.1 percent  increase from the average volume of
$5.7  billion in the  comparable  1997 period.  Funding  sources  include  total
deposits,  short-term borrowings and long-term debt. For additional  information
on funding  sources refer to Table 3, "Net  Interest  Income  Analysis,  Taxable
Equivalent Basis",  and Table 8, "Net Interest Income and Volume/Rate  Analysis,
Taxable Equivalent Basis".

Deposits
For the first six months of 1998,  average deposits  increased $692.7 million to
$5.4  billion,   or  14.8  percent  over  the  comparable   1997  period,   with
approximately $478 million attributable to acquisition activity. Excluding these
acquisition transactions,  total average deposits increased 4.6 percent over the
six months ended June 30, 1997.

Centura's  deposit mix trends  continued to  demonstrate  a shift from  passbook
savings and  certificates of deposits to market sensitive money market accounts.
On  average,  money  market  accounts  represented  18.4  percent of the average
deposit mix for the six months ended June 30, 1998 compared to only 15.4 percent
at June 30,  1997.  This growth in money  market  deposits  resulted in a $271.0
million  increase  over the $719.8  million  average for the first six months of
1997. Time deposits  increased,  on average,  $185.5 million to $2.6 billion for
the six months ended June 30, 1998  compared to $2.4 billion for the  comparable
prior year period.  However,  time  deposits  represented  47.7 percent of total
average  deposits for the six month period ended June 30, 1998  compared to 50.7
percent for the comparable 1997 period. Of the deposits assumed through the 1997
transactions  and the Pee Dee  merger,  approximately  $287  million  were  time
deposit  accounts.  Transaction  accounts  (interest  checking and  non-interest
bearing  demand  deposits) on average  increased  17.5  percent  between the two
six-month periods and represented 28.43 percent and 27.77 percent, respectively,
of average total  deposits for the six months ended June 30, 1998 and 1997.  For
additional  information on deposits,  see Table 2, "Average  Deposit Mix for the
Six Months Ended."

The deposit base at June 30, 1998 of $5.6 billion was up $729.1 million, or 15.1
percent,  from the $4.8 billion level held at June 30, 1997.  Excluding the 1997
acquisitions and Pee Dee merger, period-end deposit growth was approximately 4.0
percent over the level at June 30, 1997.

Interest  expense on deposits  increased  $11.0 million to $98.8 million for the
six months ending June 30, 1998 versus $87.8 million for the  comparable  period
of 1997. The average rate paid for deposits decreased 5 basis points as shown in
Table 3, "Net Interest Income  Analysis-Taxable  Equivalent  Basis". The average
rate paid for all deposits  types,  excluding  money market  accounts,  declined
between the two six-month  periods.  The 23 basis point  increase in the cost of
money market accounts was primarily  attributable to changes in product pricing.
As  detailed  further  in Table 8,  $11.7  million  of the  increase  in deposit
interest  expense was due to increased  volume while the rates paid for deposits
resulted in a decrease of $742,000.

Other Funding Sources
The  availability  of alternative  funding  sources and slower deposit growth in
recent periods  influenced  management to increase the utilization of nondeposit
funding  sources.  The use of both short-term and long-term debt continues to be
in line  with  management  asset/liability  strategies.  Consequently,  borrowed
funds,  predominantly Federal funds purchased,  securities sold under repurchase
agreements  and master notes,  averaged  $859.4 million for the six months ended
June 30,  1998,  compared to the $729.7  million  average  volume for the period
ending June 30,  1997.  At June 30,  1998 and 1997,  borrowings  totaled  $857.7
million  and  $864.0  million,  respectively.  Interest  expense  on  borrowings
increased by $4.1 million, primarily due to higher volume. The average rate paid
for these funds  increased  18 basis points over the  comparable  1997 period to
5.27 percent.

At June 30, 1998,  long-term debt,  consisting  predominantly  of FHLB advances,
Capital Securities and notes secured by lease rentals, totaled $488.6 million as
compared to $396.7 million at June 30, 1997. The majority of the growth resulted
from  increased  borrowings of $121.0 million from the Federal Home Loan
<PAGE>

Bank of Atlanta. The average amount of long-term debt increased $103.8 million
to $425.0 million for the first six months of 1998  compared  to $321.1  million
for the comparable prior year period. Rates paid for long-term funding increased
to 6.65 percent,  a 29 basis points increase over the prior year period. The
issuance of the 8.845 percent Capital  Securities in June of 1997 influenced the
increase in the rates paid for long-term funding between the two periods.


NET INTEREST INCOME AND NET INTEREST MARGIN

Net interest  income for the six months ended June 30, 1998 was $145.0  million,
up $15.7 million from the $129.4 million earned during the six months ended June
30, 1997.  Net interest  income on a fully taxable  equivalent  basis was $148.7
million for the first six months of 1998 compared to $133.0 million for the same
period in 1997,  an  increase of 11.7  percent.  As  indicated  on Table 8, "Net
Interest  Income  and  Volume/Rate   Analysis-Taxable   Equivalent  Basis",  the
distribution  of  balance  sheet  growth  contributed  $18.4  million to taxable
equivalent  net  interest  income with the rate  environment  impacting  taxable
equivalent net interest income unfavorably by $2.8 million.

The net  interest  margin  declined 12 basis  points  between the two  six-month
periods to 4.43 percent.  The interest rate spread,  the difference  between the
average  earning  asset  yield and the  average  rate  paid on  interest-bearing
liabilities,  also  decreased 10 basis points to 3.86 percent for the six months
ended June 30, 1998.  The 8 basis point  decline in the earning  asset yield and
the  2  basis  point  increase  in  funding  costs  contributed  to  the  margin
compression experienced during the first six months of 1998 compared to the same
prior year period.  Loan yields have been impacted during 1998 by the lower rate
environment  compared to 1997 with  average  loan yields  declining  faster than
corresponding funding sources.


ASSET QUALITY AND ALLOWANCE FOR LOAN LOSSES

The  provision  for loan losses was $7.0 million for the six months  ending June
30,  1998,  up $945,000  compared to $6.1 million for the same period last year.
The increase in provision is in response to loan growth and increased charge-off
activity.  Net charge-offs totaled $6.4 million for the first six months of 1998
while net  charge-off  activity  for the same  period in 1997  resulted  in $5.6
million of net charge-offs.  Segmented based on regulatory definitions, the most
significant  increases  in net losses  were in credit  cards and other  consumer
lending which  experienced a total net loss increase of $958,000 between the two
six-month periods.  Net charge-offs as a percent of average loans and leases, on
an annualized basis were 0.27 percent for the six months ended June 30, 1998 and
1997.  Recoveries  totaled $2.0  million for the first half of 1998  compared to
$1.7 million for the same period in 1997.

The allowance  for loan losses was $67.0 million at June 30, 1998,  representing
1.36 percent of loans outstanding, compared to $59.2 million, or 1.40 percent of
loans  outstanding  at June 30,  1997,  and  compared  to $64.3  million or 1.40
percent  of  loans   outstanding  at  December  31,  1997.   After  taking  into
consideration  the growth of the loan  portfolio  and levels of current  problem
assets and potential problem loans,  management  believes the allowance for loan
losses to be adequate.  For additional  information with respect to the activity
in the  allowance  for loan losses,  see Table 4 "Analysis of Allowance for Loan
Losses."  At June 30,  1998,  the  allowance  for  loan  losses  was 2.23  times
nonperforming  loans,  down from 2.47  times at June 30,  1997 and 2.71 times at
December 31, 1997.

Table 5, "Nonperforming Assets and Past Due Loans," discloses the components and
balances of nonperforming assets. Nonperforming assets increased $5.7 million to
$33.4 million at June 30, 1998 and  represented  0.44 percent of total assets at
the end of the  period.  Nonperforming  loans  represented  $6.0  million of the
increase while foreclosed  properties  declined $343,000.  Nonperforming  assets
were $27.7  million  at June 30,  1997,  or 0.42  percent  of total  assets.  At
December 31, 1997,  nonperforming  assets were $27.9  million or 0.39 percent of
total assets. Real estate nonperforming loans increased by $2.0 million to $17.0
million at June 30, 1998 while  leasing  nonaccruals  increased  $2.1 million to
$3.9 million.  The
<PAGE>


remaining increase in nonperforming assets was principally in the
commercial/industrial loan category which increased $2.7 million compared to
the same 1997 period,  primarily the result of one  commercial  credit which was
classified as nonperforming in the first quarter of 1998.  Foreclosed properties
totaled $3.4 million,  $3.7 million, and $4.2 million at June 30, 1998, June 30,
1997, and December 31, 1997, respectively.

Accruing loans past due ninety or more days were $9.6 million,  $9.1 million and
$7.0  million  at  June  30,  1998,   June  30,  1997  and  December  31,  1997,
respectively,  which represented 0.19 percent,  0.21 percent and 0.15 percent of
outstanding loans, respectively.

While the loan portfolio is evaluated by sector and credit quality analysis, and
existing credit policies are reviewed in light of current  economic  conditions,
management  recognizes that growth in the loan portfolio  opens  opportunity for
new credit problems to develop. The impact of ever-changing  economic conditions
and changes to interest  rates and/or  inflation on the  operations of Centura's
customers is unknown,  but gives opportunity for increased  nonperforming  asset
levels.  In  addition  to the  nonperforming  assets and past due loans shown in
Table 5, management  believes that an estimated $10 to $15 million of additional
nonperforming  and past due loans may exist which are currently  "performing" in
accordance with their contractual terms.


NONINTEREST INCOME AND EXPENSE

While  Centura   generates  most  of  its  revenue  from  net  interest  income,
noninterest income has continued to increase, growing to represent 30.45 percent
of total  revenues,  compared to 27.07 percent for the six months ended June 30,
1997.  Noninterest income ("NII") increased $15.7 million,  or 31.8 percent,  to
$65.1  million for the six months  ended June 30, 1998.  Excluding  net realized
securities gains/losses, NII was up $15.4 million or 31.0 percent.

Service  charges on  deposits,  the largest  component  of NII at 34.0  percent,
increased  $3.3 million  between the two  six-month  periods.  This increase was
principally  the  result of  growth in new  deposits,  a late 1997  increase  in
non-sufficient  funds  ("NSF")  charges,  and the  reduction  of waived  service
charges.  Mortgage income  (composed of servicing  revenues,  origination  fees,
servicing  release  premiums,  and net gains or losses on the sales of  mortgage
loans) increased $2.4 million, or 43.1 percent, between the comparable six-month
periods,  particularly  due to strong  mortgage  loan  originations  in 1998 and
subsequent  secondary  market  activity.  The  continued  emphasis on  expanding
financial  services  resulted in a 51.4 percent  improvement  in  insurance  and
brokerage   commissions  over  the  comparable   period  last  year.   Insurance
commissions  represented  $2.7 million of the increase  particularly  due to the
timing  of the  Betts  and Moore  and  Johnson  agency  acquisitions,  while the
remaining  increase of $815,000 came from growth in brokerage  commissions.  Net
operating  lease  income,  credit card fees and trust fees were up $1.7 million,
$824,000 and $600,000, respectively,  driven primarily by greater volumes. Other
NII, which  includes such items as earnings from  Centura's  investment in First
Greensboro  Home Equity,  Inc. and  bank-owned  life  insurance,  increased $1.9
million compared to the same period in 1997.

Noninterest  expense ("NIE") increased 16.2 percent,  or $18.6 million to $132.8
million  compared  to the  six-month  period in 1997.  Personnel  expenses,  the
largest  component  of  noninterest  expense,  contributed  $9.6 million to this
increase,  influenced  strongly  by the  timing  of late  1997  and  early  1998
acquisitions.

Occupancy and equipment expense of $18.2 million for year to date 1998 increased
$984,000  over the  first  half of 1997,  principally  in rent and  depreciation
associated  with the  continued  opening of retail  in-store  locations  and the
depreciation  for  equipment  upgrades  and  enhancements.  Fees for  outsourced
services,  i.e. the outsourcing of various  functions such as items  processing,
property  management,  and call processing  generated from Centura Highway,  are
strongly  volume based,  and increased  $2.4 million over the first half of 1997
due to greater  volumes  associated with growth in customers and locations since
first half 1997. The amortization of intangibles  increased $1.6 million for the
first half of 1998  compared to the
<PAGE>



same  period last year due to the  increased goodwill  recorded  for the late
1997 and 1998  purchase  acquisitions.  Primary operating expenses,  including
marketing,  office supplies,  postage,  phone and employee  education  and
travel were,  in the  aggregate,  up by $2.1 million in response to an expanded
customer  base,  and the  support of new  markets,  new locations and new
employees.

The  efficiency  ratio for the  six-month  period  ended June 30, 1998 was 62.12
percent,  an  improvement  of 49 basis  points as compared to the 62.61  percent
recorded  for the same  period in 1997.  During  the first  half of 1998,  total
revenues on a taxable  equivalent  basis  increased  by $31.3  million,  or 17.2
percent,  compared  to the first  half  of  1997,  while  noninterest  expenses
increased $18.6 million, or 16.2 percent, thus benefiting the efficiency ratio.


INCOME TAX EXPENSE

The amount of income tax  expense  for the six  months  ended June 30,  1998 was
$23.8  million  compared  to $20.6  million  in the prior  period.  The  current
effective  tax rate is 33.83  percent,  down from the 35.20  percent at June 30,
1997.  The  reduction in the effective tax rate is primarily due to the increase
in  non-taxable  income  during the first half of 1998  versus the first half of
1997.


EQUITY AND CAPITAL RESOURCES

Shareholders'  equity  increased to $589.5  million at June 30, 1998 compared to
$502.0  million at June 30, 1997.  The change in equity  between the two periods
was  influenced  by the  retention of earnings,  the issuance of common stock in
connection with Centura's insurance agency acquisitions and the 1998 acquisition
of Pee Dee, the exercise of stock  options,  along with the payment of dividends
and the repurchase of common stock.  During the six month period ending June 30,
1998, Centura  repurchased 45,000 shares of common stock at an aggregate cost of
$3.0 million.  Shareholder's  equity also included unrealized gains, net of tax,
on  securities  available for sale of $10.2 million at June 30, 1998 compared to
$3.6 million of unrealized  losses,  net of tax, for the comparable  period last
year. The ratio of shareholders' equity to period end assets was 7.76 percent at
June 30, 1998, up from 7.53 percent at period end June 30, 1997.

Centura's common stock is traded on the New York Stock Exchange under the symbol
CBC. At June 30, 1998, Centura had 26,536,602 shares outstanding. Cash dividends
of $14.7 million were paid for the first six months of 1998.

Centura's  capital  ratios are greater  than  minimums  required  by  regulatory
guidelines.  It is Centura's  intent to maintain an optimal capital and leverage
mix within the regulatory  framework  while providing a basis for future growth.
At June 30,  1998,  Centura had the required  capital  levels to qualify as well
capitalized.  At June 30,  1998,  Tier I capital  was $572.0  million  and total
capital was $605.2  million.  For  risk-based  capital  calculations,  Centura's
Capital  Securities  are  included as a component  of Tier I capital.  Centura's
capital ratios are outlined in Table 6 titled "Capital Ratios."


LIQUIDITY

Centura's liquidity  management  objective is to meet maturing debt obligations,
provide a reliable source of funding to borrowers, and fund operations on a cost
effective basis.  Management believes that sufficient resources are available to
meet Centura's liquidity objective through its debt maturity structure, holdings
of liquid assets, and access to the capital markets through a variety of funding
vehicles.

Investment  securities are an important tool to Centura's  liquidity  management
objective. Some AFS securities were sold during 1997 and the first six months of
1998 to  reposition  the  investment  portfolio in a
<PAGE>


fluctuating  interest rate environment.  Management may continue to reposition
the investment  portfolio in order to enhance future results of operations
with no expected  material impact on liquidity.

The Bank has multiple  funding sources that could be used to increase  liquidity
and provide additional financing flexibility. These sources consist primarily of
established federal fund lines with major banks,  advances from the Federal Home
Loan Bank  ("FHLB"),  and an  unsecured  bank  note facility for institutional
investors.  There were no bank notes  outstanding  at June 30, 1998 and 1997. In
addition,  Centura  accepts  Eurodeposits,  has a master note  commercial  paper
facility, and offers brokered certificates of deposits.

Management  is not aware of any  events  or  uncertainties  that are  reasonably
likely to have a material effect on Centura's liquidity,  capital resources,  or
operations.  In  addition,  management  is not aware of any  pending  regulatory
developments or proposals,  which, if implemented,  would have a material effect
on Centura.


ASSET/LIABILITY AND INTEREST RATE RISK MANAGEMENT

Market risk is the risk of loss from adverse changes in market prices and rates.
Centura's  market risk  primarily  stems from interest rate risk,  the potential
economic  loss due to future  changes in  interest  rates,  which is inherent in
lending and deposit gathering activities.

Centura's  Asset/Liability  Management  Committee  seeks to  maintain  a general
balance  between  interest-sensitive  assets and  liabilities  to  insulate  net
interest income and  shareholders'  equity from  significant  adverse changes in
market  interest  rates.  Mismatches in interest  rate  repricings of assets and
liabilities  arise from the interaction of customer business needs and Centura's
discretionary asset and liability management activities.  Exposure to changes in
the  level  and  direction  of  interest  rates  is  managed  by  adjusting  the
asset/liability  mix through the use of various  interest  rate risk  management
products, including derivative financial instruments.

Off-balance sheet derivative financial instruments, such as interest rate swaps,
interest  rate floor and cap  arrangements  and interest rate futures and option
contracts ("swaps,  floors,  caps, futures and options,"  respectively),  are an
integral part of Centura's interest rate risk management activities. Centura has
principally utilized interest rate swaps. Swaps are used to manage interest rate
risk, reduce funding costs, and diversify sources of funding. Floors are used to
protect certain financial instruments which market value or earnings stream 
would be adversely affected in a decreasing rate environment.  Caps
are used to protect certain financial instruments which market value or earnings
stream would be adversely affected in an increasing rate environment.  Table  7,
"Off-Balance  Sheet  Derivative  Financial  Instruments",  summarizes  Centura's
off-balance sheet derivative  financial  positions at June 30, 1998.  On-balance
sheet and off-balance  sheet financial  instruments are managed on an integrated
basis as part of Centura's  overall  asset/liability  management  function.  The
value of any single component of the balance sheet or off-balance sheet position
should not be viewed independently.

<PAGE>


SECOND QUARTER RESULTS

Net  income for the second  quarter  of 1998 was $24.1  million or 20.4  percent
increase  over the prior  year  quarter.  Earnings  per  diluted  share of $0.89
represented a 13 cent  increase  over the $0.76 for the second  quarter of 1997.
Return on average  assets  improved  4 basis  points to 1.28  percent  while the
return on average  equity of 16.50 percent was up 50 basis points over the prior
year quarter.

The net  interest  margin of 4.43 percent  declined 9 basis  points  between the
quarters and the interest rate spread  decreased 6 basis points to 3.87 percent.
Interest income,  taxable  equivalent,  for the quarter ending June 30, 1998 was
$146.0  million,  up $17.6  million or 13.7 percent  over the second  quarter of
1997.  Growth in average earning assets was responsible for $19.6 million of the
increase while product mix, spread compression, and the rate environment
negatively  impacted net interest income by $2.0 million.  Average earning
assets  increased  $913.2 million to $6.8 billion for the second quarter 1998,
with average loans  increasing  $716.2 million and average  investments rising
$198.1 million.  The average yield on earning assets declined 11 basis points to
8.51 percent with yields  generally  decreasing  for all  categories.  Total
interest  expense of $69.6 million for the three months ending June 30, 1998,
increased $8.8 million or 14.5 percent over the prior year quarter.  The rates
paid for these funds decreased to 4.64 percent down from the 4.69 percent
experienced in the second quarter 1997. The $814.6 million average growth in
interest-bearing funding sources was responsible for significantly all of the
increase in interest  expense between the two quarters.  Average deposits
for the  quarter  ending  June 30,  1998 and 1997  were  $5.4  billion  and $4.7
billion,  respectively.  Short-term  funding  sources,  consisting  primarily of
federal funds purchased,  master notes, and repurchase agreements increased,  on
average,  $110.5  million to $922.0 million for the second quarter of 1998 while
long-term  debt of $467.8  million  exceeded  the prior  year  quarter by $134.7
million.

Net  charge-offs  for the second quarter of 1998 were $3.5 million,  up $727,000
from the prior year quarter and represented  0.28 percent of average loans.  Net
charge-offs  of $2.7 million  represented  0.26 percent of average loans for the
second  quarter  1997.  Gross  charge-offs  and  recoveries  rose  $915,000  and
$188,000,  respectively.  Provision for loan losses  increased  $446,000 to $3.6
million for the three months ended June 30, 1998.

Noninterest income ("NII") increased $8.2 million to $33.5 million. As expected,
the majority of the increase  occurred in service  charges on deposit  accounts,
insurance and brokerage commissions,  mortgage income, and operating lease fees.
The increased customer base,  reduction of waived fees, and a late 1997 increase
in non-sufficient  funds ("NSF") charges stimulated the $1.9 million increase in
service  charge  revenue.  Other  service  charges and  insurance  and brokerage
commissions  increased  $728,000 and $1.3 million,  respectively over the second
quarter of 1997.  Rental  income  associated  with  operating  lease  activities
increased $1.2 million from the second quarter 1997 primarily due to volume.

Noninterest  expenses  ("NIE") for the  quarter  ending June 30, 1998 were $68.1
million,  up 19.2 percent from the $57.1 million recorded for the quarter ending
June 30, 1997.  Increase in personnel  expenses was responsible for $6.1 million
of the  increase  primarily  attributable  to the  timing  of the  1997 and 1998
acquisitions.  Timing of  expenditures  for consulting  services and the charges
related to the outsourcing of various  functions  accounted for the $1.0 million
increase in outsourced services.  The increase in the number of financial stores
and in the  customer  base  influenced  the $1.2  million  increase in supplies,
postage, and telephone expenses.


CURRENT ACCOUNTING ISSUES

In June 1997,  the FASB issued SFAS No. 131  "Disclosures  about  Segments of an
Enterprise and Related  Information"  ("SFAS No. 131").  The statement  requires
management  to report  selected  financial  and  descriptive  information  about
reportable  operating  segments.  It  also  establishes  standards  for  related
disclosures about products and services,  geographic areas, and major customers.
Generally,  disclosures  are  required  for segments  internally  identified  to
evaluate  performance  and resource  allocation.  SFAS No. 131
<PAGE>


is effective  for financial  statements  for periods  beginning  after  December
15, 1997.  In the initial year of application,  comparative  information for
earlier periods is to be  restated,  if it is  practical  to do so.  SFAS No.
131 does not have to be applied to interim financial statements in the initial
year of application,  but comparative  information must be provided for interim
periods in the second year of  application.  Centura,  as required,  will adopt
this statement for the year ending December 31, 1998.

In February 1998,  the FASB issued SFAS No. 132  "Employer's  Disclosures  about
Pensions and Other  Postretirement  Benefits"  ("SFAS No.  132").  The statement
revises the required disclosures for pensions and other postretirement plans but
does not change the  measurement or  recognition of such plans.  SFAS No. 132 is
effective  for fiscal years  beginning  after  December 31,  1997.  Centura,  as
required, will adopt this statement for the year ending December 31, 1998.

In  June  1998,  the  FASB  issued  SFAS  No.  133  "Accounting  for  Derivative
Instruments and Hedging  Activities"  ("SFAS No. 133"). The statement  addresses
accounting and reporting requirements for derivative instruments and for hedging
activities.  SFAS No. 133 requires that all  derivatives be recognized as either
assets  or  liabilities  in  the  consolidated  balance  sheet  and  that  those
instruments  be  measured  at fair  value.  If  certain  conditions  are met,  a
derivative  may be designated as a hedge of exposure to changes in fair value of
an  asset  or  liability,   exposure  to  variable  cashflows  of  a  forecasted
transaction or exposure of foreign currency denominated forecasted transactions.
The  accounting  for  changes in the fair value of a  derivative  depends on the
intended use of the derivatives and its resulting  designation.  SFAS No. 133 is
effective for all quarters of fiscal years  beginning  after June 15, 1999. This
statement should not be applied  retroactively to financial  statements of prior
periods.

The FASB also  issues  exposure  drafts for  proposed  statements  of  financial
accounting  standards.  Such  exposure  drafts are  subject to comment  from the
public, to revisions by the FASB and to final issuance by the FASB as statements
of  financial  accounting  standards.  Management  considers  the  effect of the
proposed  statements  on the  consolidated  financial  statements of Centura and
monitors  the  status of  changes  to issued  exposure  drafts  and to  proposed
effective dates.

YEAR 2000

The Year 2000 issue confronting Centura and its suppliers, customers, customers'
suppliers,  and  competitors  centers on the  inability  of computer  systems to
recognize  the Year 2000.  Many  existing  computer  programs  and systems  were
originally  programmed  with six digit  dates that  provided  only two digits to
identify the  calendar  year,  without  considering  the upcoming  change in the
century. Monitoring and managing the Year 2000 project will result in additional
direct costs.  Direct costs include  potential  charges by third party  software
vendors for product  enhancements,  costs involved in testing software  products
for  Year  2000   compliance,   and  any  resulting  costs  for  developing  and
implementing  contingency  plans for critical  software  products  which are not
enhanced.  The  Emerging  Issues Task Force  provided  guidance  concerning  the
accounting for these costs related to Year 2000  modification.  The costs of the
modifications should be treated as regular maintenance and repair and be charged
to expense as incurred. Management currently estimates that the aggregate direct
costs for 1998 and 1999 will be  approximately  $1.7  million and $1.0  million,
respectively.  In  addition  to the direct  costs,  indirect  costs will also be
incurred.  These indirect costs will consist  principally of the time devoted by
existing  employees in monitoring  software vendor  progress,  testing  enhanced
software products and implementing any necessary contingency plans. These direct
and  indirect  costs are not  expected  to have a material  effect on results of
operations.  However,  the distribution of Year 2000 expenses between direct and
indirect may change due to the  allocation  of internal  resources.  Centura has
expensed  approximately  $1.9 million in direct costs related to Year 2000, with
approximately  $600,000 being  incurred in the first half of 1998.  Expenditures
for the Year 2000  compliance  project  including  direct and indirect costs are
estimated to total $6-$8 million.

Management  presently  believes that with modifications to existing software and
conversions  to new  software,  the Year 2000 matter will be  mitigated  without
causing a material adverse impact on the
<PAGE>

operations of Centura. However, if such modifications  and  conversions are not
made, or are not completed  timely,  the Year 2000 issue could have a material
impact on the operations of Centura.

Relations with third parties in which electronic data is exchanged exposes
Centura to some risk of loss in the event the other party makes a mistake or is
unable to perform.  In the Year 2000 context, Centura is working to identify
where such exposure may exist and is in the process of developing contingency
plans in order to minimize risk of loss due to third parties' Year 2000
vulnerabilities.

In  addition,  Centura  has  initiated  formal  communications  with  all of its
significant suppliers and large customers to determine the extent to which it is
vulnerable  to those third  parties'  failure to  remediate  their own Year 2000
issues.  The Year 2000 project cost  estimates  include the estimated  costs and
time  associated with the assessment and monitoring of a third party's Year 2000
risk, and are based on presently available information. However, there can be no
guarantee that the systems of other  companies on which  Centura's  systems rely
will be timely converted,  or that a failure to convert by another company, or a
conversion  that is  incompatible  with  Centura's  systems,  would  not  have a
material adverse effect on Centura in future periods.
<PAGE>


TABLE 1
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
LOANS

                                                        June 30, 1998              June 30, 1997              December 31, 1997
                                                        -------------              -------------               ----------------
(Dollars in thousands)                       Balance          % of Total       Balance     % of Total      Balance        % of Total
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>                     <C>       <C>                  <C>      <C>                 <C>
Commercial, financial and agricultural   $   964,077             19.5%     $   782,962          18.4%    $   846,074           18.4%
Commercial mortgage                          967,762             19.6          809,192          19.1         894,014           19.5
Real estate construction                     592,509             12.0          545,810          12.9         578,304           12.6
                                        --------------------------------------------------------------------------------------------
     Commercial loan portfolio             2,524,348             51.1        2,137,964          50.4       2,318,392           50.5
Consumer                                     366,852              7.4          272,878           6.4         321,513            7.0
Residential mortgage                       1,520,169             30.8        1,320,128          31.1       1,426,306           31.1
Leases                                       455,884              9.2          472,031          11.1         470,376           10.3
Other                                         75,921              1.5           40,867           1.0          49,995            1.1
- ------------------------------------------------------------------------------------------------------------------------------------

Total loans                              $ 4,943,174            100.0%     $ 4,243,868         100.0%    $ 4,586,582          100.0%
====================================================================================================================================

Residential mortgage servicing
     portfolio for others                $ 2,731,000                       $ 2,425,000                   $ 2,812,000
====================================================================================================================================




TABLE 2
- ---------------------------------------------------------------------------------------------------------------
AVERAGE DEPOSIT MIX FOR THE SIX MONTHS ENDED

                                                  June 30, 1998                   June 30, 1997
                                          -----------------------------     ----------------------------------
(Dollars in thousands)                       Balance          % of Total       Balance       % of Total
- ---------------------------------------------------------------------------------------------------------------
Demand, noninterest-bearing              $   802,722             14.9%     $   671,295          14.3%
Interest checking                            727,875             13.5          631,584          13.5
Money market                                 990,817             18.4          719,839          15.4
Savings                                      296,338              5.5          287,868           6.1
- ---------------------------------------------------------------------------------------------------------------
Time deposits:
  Certificates of deposit < $100,000       1,757,098             32.6        1,732,188          36.9
  Certificates of deposit > $100,000         488,864              9.1          353,952           7.5
  IRA                                        320,646              6.0          294,920           6.3
- ---------------------------------------------------------------------------------------------------------------
     Total time deposits                   2,566,608             47.7        2,381,060          50.7
- ---------------------------------------------------------------------------------------------------------------

Total average deposits                   $ 5,384,360            100.0%      $ 4,691,646        100.0%
===============================================================================================================
</TABLE>
<PAGE>

TABLE 3
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
NET INTEREST INCOME ANALYSIS - TAXABLE EQUIVALENT BASIS
Centura Banks, Inc. and Subsidiaries


                                                   Six months ended                                  Six months ended
                                                     June 30, 1998                                     June 30, 1997
- -----------------------------------------------------------------------------------------------------------------------------------
                                                          Interest       Average                         Interest        Average
                                          Average         Income/        Yield/          Average          Income/        Yield/
(Dollars in thousands)                    Balance         Expense         Rate           Balance          Expense         Rate
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                               <C>               <C>                   <C>      <C>               <C>                  <C>
ASSETS
Loans                              $    4,783,111    $    221,416          9.25%    $    4,148,198    $   194,428          9.36%
Taxable securities                      1,825,538          60,536          6.64          1,588,788         52,616          6.62
Tax-exempt securities                      38,834           1,734          8.93             43,958          1,947          8.86
Short-term investments                     28,113             694          5.23             29,601            814          5.47
                                    -------------     -----------                    -------------     ----------
Interest-earning assets, gross          6,675,596         284,380          8.51          5,810,545        249,805          8.59
Net unrealized gain (loss) on available
   for sale securities                     13,864                                             (492)
Other assets, net                         662,383                                          510,040
                                    -------------                                    -------------
    Total assets                   $    7,351,843                                   $    6,320,093
                                    =============                                    =============


LIABILITIES AND SHAREHOLDERS' EQUITY
Interest checking                  $      727,875    $      5,385          1.49%    $      631,584    $     5,436         1.74%
Money market                              990,817          21,452          4.37            719,839         14,784         4.14
Savings                                   296,338           2,636          1.79            287,868          2,836         1.99
Time                                    2,566,608          69,292          5.44          2,381,060         64,759         5.48
                                     ------------     -----------                    -------------     ----------
    Total interest-bearing deposits     4,581,638          98,765          4.35          4,020,351         87,815         4.40
Borrowed funds                            859,351          22,750          5.27            729,707         18,674         5.09
Long-term debt                            424,966          14,208          6.65            321,129         10,269         6.36
                                    -------------     -----------                    -------------     ----------
Interest-bearing liabilities            5,865,955         135,723          4.65          5,071,187        116,758         4.63
Demand, noninterest-bearing               802,722                                          671,295
Other liabilities                         110,924                                           82,759
Shareholders' equity                      572,242                                          494,852
                                    -------------                                    -------------
    Total liabilities and
      shareholders' equity         $    7,351,843                                   $    6,320,093
                                    =============                                    =============

Interest rate spread                                                       3.86%                                          3.96%

Net yield on interest-
    earning assets                 $    6,675,596    $    148,657          4.43%    $    5,810,545    $   133,047         4.55%
                                     =============     ===========                    =============     ==========

Taxable equivalent adjustment                        $      3,617                                     $     3,696
                                                       ===========                                      ==========
</TABLE>
<PAGE>


TABLE 3, continued
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
NET INTEREST INCOME ANALYSIS - TAXABLE EQUIVALENT BASIS
Centura Banks, Inc. and Subsidiaries

                                                    Three months ended                               Three months ended
                                                      June 30, 1998                                     June 30, 1997
- ------------------------------------------------------------------------------------------------------------------------------------
                                                           Interest        Average                        Interest         Average
                                           Average         Income/          Yield/         Average         Income/           Yield/
(Dollars in thousands)                     Balance         Expense          Rate           Balance         Expense            Rate
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>                   <C>               <C>       <C>             <C>                   <C>
ASSETS
Loans                                 $    4,905,005   $    113,968           9.24%     $  4,188,811    $    99,102           9.41%
Taxable securities                         1,858,811         30,728           6.61         1,671,405         27,851           6.67
Tax-exempt securities                         37,394            839           8.97            42,576            948           8.91
Short-term investments                        25,112            324           5.43            26,264            369           5.56
                                        -------------    -----------                      -----------     ----------
Interest-earning assets, gross             6,826,322        145,859           8.51         5,929,056        128,270           8.62
Net unrealized gain (loss) on available
   for sale securities                        12,900                                          (3,021)
Other assets, net                            691,281                                         527,946
                                        -------------                                     -----------
    Total assets                      $    7,530,503                                    $  6,453,981
                                        =============                                     ===========


LIABILITIES AND SHAREHOLDERS' EQUITY
Interest checking                     $      730,152   $      2,570           1.41%     $    623,208    $     2,626           1.69%
Money market                               1,025,149         11,159           4.37           746,488          7,832           4.21
Savings                                      299,155          1,338           1.79           286,222          1,419           1.99
Time                                       2,555,948         34,628           5.43         2,385,121         32,753           5.51
                                        -------------    -----------                      -----------     ----------
    Total interest-bearing deposits        4,610,404         49,695           4.32         4,041,039         44,630           4.43
Borrowed funds                               922,005         12,236           5.25           811,510         10,691           5.21
Long-term debt                               467,760          7,693           6.51           333,013          5,479           6.51
                                        -------------    -----------                      -----------     ----------
Interest-bearing liabilities               6,000,169         69,624           4.64         5,185,562         60,800           4.69
Demand, noninterest-bearing                  829,482                                         684,472
Other liabilities                            116,074                                          82,920
Shareholders' equity                         584,778                                         501,027
                                        -------------                                     -----------
    Total liabilities and
      shareholders' equity            $    7,530,503                                    $  6,453,981
                                        =============                                     ===========

Interest rate spread                                                          3.87%                                           3.93%

Net yield on interest-
    earning assets                    $    6,826,322   $     76,235           4.43%     $  5,929,056    $    67,470           4.52%
                                        =============    ===========                     ===========     ==========

Taxable equivalent adjustment                          $      1,817                                     $     2,004
                                                         ===========                                      ==========
</TABLE>     
<PAGE>





TABLE 4
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
ANALYSIS OF ALLOWANCE FOR LOAN LOSSES

                                                               At and for the six months            At and for the year
                                                                     ended June 30,                  ended December 31,
                                                             -------------------------------         -------------------
(Dollars in thousands)                                               1998            1997                     1997
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>              <C>                     <C>
Allowance for loan losses at beginning of period               $    64,279      $    58,715             $    58,715
Allowance for acquired loans                                         2,068                -                   3,133
Provision for loan losses                                            7,028            6,083                  13,418
Loans charged off                                                   (8,398)          (7,256)                (14,425)
Recoveries on loans previously charged off                           2,014            1,664                   3,438
- ------------------------------------------------------------------------------------------------------------------------
   Net charge-offs                                                  (6,384)          (5,592)                (10,987)
- ------------------------------------------------------------------------------------------------------------------------

Allowance for loan losses at end of period                        $ 66,991         $ 59,206                $ 64,279
========================================================================================================================

Loans at period-end                                            $ 4,943,174      $ 4,243,868             $ 4,586,582
Average loans                                                    4,783,111        4,148,198               4,309,064
Nonperforming loans                                                 30,022           24,001                  23,722

Allowance for loan losses to loans at period-end                      1.36%            1.40%                   1.40%
Net charge-offs to average loans                                      0.27%            0.27%                   0.25%
Allowance for loan losses to nonperforming loans                      2.23x            2.47x                   2.71x
========================================================================================================================




TABLE 5
- ------------------------------------------------------------------------------------------------------------------------
NONPERFORMING ASSETS AND PAST DUE LOANS
                                                                        June 30,                         December 31,
                                                             -------------------------------           -----------------
(Dollars in thousands)                                           1998             1997                        1997
- ------------------------------------------------------------------------------------------------------------------------
Nonaccrual loans                                               $    30,022      $    24,001                 $ 23,722
Foreclosed property                                                  3,396            3,739                    4,155
- ------------------------------------------------------------------------------------------------------------------------
Total nonperforming assets                                     $    33,418      $    27,740                 $ 27,877
========================================================================================================================

Nonperforming assets to:
    Loans and foreclosed property                                     0.68%            0.65%                    0.61%
    Total assets                                                      0.44%            0.42%                    0.39%
========================================================================================================================

Accruing loans past due ninety days or greater                 $      9,583     $      9,060               $   6,985
========================================================================================================================
</TABLE>
<PAGE>







TABLE 6
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
CAPITAL RATIOS

                                        Tier I Capital  Total Capital   Tier I Leverage
<S>                                         <C>            <C>              <C>
June 30, 1998                                10.48%         11.09%           7.71%
December 31, 1997                            10.60          11.19            7.51
June 30, 1997                                11.98          12.55            8.31
Minimum requirement                           4.00           8.00            3.00-5.00




TABLE 7
- ------------------------------------------------------------------------------------------------------------------------------
OFF-BALANCE SHEET DERIVATIVE FINANCIAL INSTRUMENTS

Interest rate swap agreements at June 30, 1998 are summarized below:
                                                                                  Weighted Average
                                                           Weighted Average Rate     Remaining        Estimated
                                             Notional        During the Quarter     Contractual      Fair Value
(Dollars in thousands)                        Amount       Received          Paid   Term (Years)     Gain (Loss)
- -------------------------------------------------------------------------------------------------------------------

INTEREST RATE SWAPS
Corporation pays fixed/receives variable     $ 394,442      5.72%            6.10%        2.7          $ (1,883)
Corporation pays variable/receives fixed       296,000      6.36%            5.70%        6.4             4,296
Corporation pays variable/receives variable    250,000      5.66%            5.70%        0.7              (202)
                                            -----------                                               -----------
     Total interest rate swaps               $ 940,442                                                   $ 2,211
                                            ===========                                               ===========


Interest rate cap and floor agreements at June 30, 1998 are summarized below:
                                                                                      Weighted Average
                                                                                        Remaining
                                             Notional       Average      Current Index Contractual     Carrying     Estimated
                                              Amount        Rate *           Rate     Term (Years)      Value       Fair Value
- -----------------------------------------------------------------------------------------------------------------   ----------
Interest Rate Floors                         $ 180,000       5.73%          5.72%          2.4             $ 766      $ 1,310
                                            ===========                                               ===========   ==========
Interest Rate Caps                           $  22,000       7.00%          5.72%          5.3             $ 513        $ 160
                                            ===========                                               ===========   ==========

*   Average rate represents the average of the strike rates above or below which
    Centura will receive payments on the outstanding cap or floor agreements.
</TABLE>
<PAGE>

TABLE 8
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------
NET INTEREST INCOME AND VOLUME/RATE ANALYSIS - TAXABLE EQUIVALENT BASIS



                                                                    Six months ended
                                                                 June 30, 1998 and 1997
- ------------------------------------------------------------------------------------------------------------
                                                         Income/                     Variance
                                                         Expense                  Attributable To
(In thousands)                                           Variance             Volume             Rate
- ------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                 <C>              <C>
INTEREST INCOME
Loans                                                    $ 26,988            $ 29,418         $ (2,430)
Taxable securities                                          7,920               7,851               69
Tax-exempt securities                                        (213)               (229)              16
Short-term investments                                       (120)                (40)             (80)
                                                   ---------------     ---------------   --------------
    Total interest income                                  34,575              37,000           (2,425)

INTEREST EXPENSE 
Interest-bearing deposits:
  Interest checking                                           (51)                768             (819)
  Money market                                              6,668               5,829              839
  Savings                                                    (200)                 82             (282)
  Time                                                      4,533               5,013             (480)
                                                   ---------------     ---------------   --------------
    Total interest-bearing deposits                        10,950              11,692             (742)
Borrowed funds                                              4,076               3,414              662
Long-term debt                                              3,939               3,453              486
                                                   ---------------     ---------------   --------------
    Total interest expense                                 18,965              18,559              406
                                                   ---------------     ---------------   --------------

    Net interest income                                  $ 15,610            $ 18,441         $ (2,831)
                                                   ===============     ===============   ==============

The  change  in  interest  due to  both  rate  and  volume  has  been  allocated
proportionately  to volume variance and rate variance based on the  relationship
of the absolute dollar change in each.
</TABLE>
<PAGE>



TABLE 8, continued
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------
NET INTEREST INCOME AND VOLUME/RATE ANALYSIS - TAXABLE EQUIVALENT BASIS



                                                                   Three months ended
                                                                 June 30, 1998 and 1997
- ------------------------------------------------------------------------------------------------------------
                                                      Income/                     Variance
                                                      Expense                  Attributable To
(In thousands)                                        Variance             Volume             Rate
- ------------------------------------------------------------------------------------------------------------
<S>                                                 <C>                 <C>              <C>
INTEREST INCOME
Loans                                                $ 14,866            $ 16,670         $ (1,804)
Taxable securities                                      2,877               3,100             (223)
Tax-exempt securities                                    (109)               (116)               7
Short-term investments                                    (45)                (16)             (29)
                                                  ---------------     ---------------   --------------
    Total interest income                              17,589              19,638           (2,049)

INTEREST EXPENSE 
Interest-bearing deposits:
  Interest checking                                       (56)                413             (469)
  Money market                                          3,327               3,023              304
  Savings                                                 (81)                 62             (143)
  Time                                                  1,875               2,319             (444)
                                                  ---------------     ---------------   --------------
    Total interest-bearing deposits                     5,065               5,817             (752)
Borrowed funds                                          1,545               1,466               79
Long-term debt                                          2,214               2,216               (2)
                                                  ---------------     ---------------   --------------
    Total interest expense                              8,824               9,499             (675)
                                                  ---------------     ---------------   --------------

    Net interest income                               $ 8,765            $ 10,139         $ (1,374)
                                                  ===============     ===============   ==============

The  change  in  interest  due to  both  rate  and  volume  has  been  allocated
proportionately  to volume variance and rate variance based on the  relationship
of the absolute dollar change in each. 
</TABLE>
<PAGE> 

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

There has been no material  change in Centura's  market risk since  December 31,
1997 as  described in Item 7A of  Centura's  Annual  Report on Form 10-K for the
year ended December 31, 1997.
<PAGE>



CENTURA BANKS, INC.
PART II.   OTHER INFORMATION



Item 1.  Legal Proceedings
Not applicable

Item 2.  Changes in Securities
Not applicable

Item 3.  Defaults upon Senior Securities
Not applicable

Item 4.  Submission  of Matters  to a Vote of  Securities  Holders  Registrant's
Annual Meeting of Shareholders was April 15, 1998:
       1)  All of the nominees for Director  listed under the caption  "Election
           of Directors" in the  Registrant's  Proxy  Statement  dated March 11,
           1998 were  duly  elected  Directors  of the  Registrant.  Eighty-four
           percent of the  outstanding  shares  were  voted.  Of the  21,891,356
           shares voted,  each director  received at least 21,517,398  shares or
           98.3% in favor.
       2)  An Amendment to the Centura Banks,  Inc. Omnibus Equity  Compensation
           Plan (the  "Plan")  to  increase  the  aggregate  number of shares of
           common stock of Centura  Banks,  Inc.  available for awards under the
           Plan was voted on. Of the  21,891,356  shares  voted,  68.9% voted in
           favor.

        Item 5.   Other Information
Not applicable
<TABLE>
<CAPTION>

Item 6.  Exhibits and Reports on Form 8-K
(a)  Exhibits -
<S>   <C>        <C>                                                                   <C> 
       Exhibit                                                                          Exhibit
          No.     Description of Exhibit                                               Reference
         4.1      Excerpts from Centura's Articles of Incorporation and
                  Bylaws relating to rights of holders of Registrant's capital
                  stock                                                                 4.1 (1)
         4.2      Specimen certificate of Centura common stock                          4.2 (2)
        27.1      Financial Data Schedule - (Restated due to the adoption of
                  SFAS No. 128) included in the electronically filed document as
                  required.
        27.2      Financial  Data  Schedule  included  in the  electronically
                  filed document as required.

       (1)Included as the  identified  exhibit in Centura  Banks,  Inc. Form S-4
          dated March 8, 1990, as amended by amendment No. 1 dated May 14, 1990,
          and incorporated herein by reference.
       (2)Included  as the  identified  exhibit in Centura  Banks,  Inc.  Annual
          Report  on  Form  10-K  for the  year  ended  December  31,  1990  and
          incorporated herein by reference.

(b)  Reports on Form 8-K -
       1)A report on Form 8-K dated  April 6, 1998 was filed under Item 5, Other
         Events,  indicating the  Registrant's  announcement on April 6, 1998 of
         earnings for the three months ended March 31, 1998.

</TABLE>
<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:

                                                           CENTURA BANKS, INC.
                                   Registrant

Date:  August 14, 1998                               By: /s/Steven J. Goldstein
                                                         ----------------------
                                                            Steven J. Goldstein
                                                        Chief Financial Officer

<PAGE>



                               CENTURA BANKS, INC.

                                  EXHIBIT INDEX

<TABLE>
<CAPTION>
                                                                             Sequential
Exhibit                       Description of Exhibit                           Page No.
- ------------------------------------------------------------------------------------------------------------------------------------
<S>         <C>                                                                   <C>   
4.1          Excerpts from Centura's Articles of Incorporation and Bylaws
             relating to rights of holders of Registrant's capital stock           *(1)

4.2          Specimen certificate of Centura common stock                          *(2)

27.1         Financial Data Schedule Restated                                       **
27.2         Financial Data Schedule                                                **




*Incorporated by reference from the following documents as noted:
       (1)Included as the  identified  exhibit in Centura  Banks,  Inc. Form S-4
          dated March 8, 1990, as amended by amendment No. 1 dated May 14, 1990,
          and incorporated herein by reference.
       (2)Included  as the  identified  exhibit in Centura  Banks,  Inc.  Annual
          Report  on  Form  10-K  for the  year  ended  December  31,  1990  and
          incorporated herein by reference.

** Included in the electronically-filed document as required

COPIES OF EXHIBITS ARE AVAILABLE UPON WRITTEN REQUEST TO STEVEN GOLDSTEIN, CHIEF
FINANCIAL OFFICER OF CENTURA BANKS, INC.
</TABLE>
<PAGE>

<TABLE> <S> <C>


<ARTICLE>                     9
       
<S>                                      <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                         DEC-31-1997
<PERIOD-END>                              JUN-30-1997
<CASH>                                        243,199
<INT-BEARING-DEPOSITS>                         12,188
<FED-FUNDS-SOLD>                               30,017
<TRADING-ASSETS>                                    0
<INVESTMENTS-HELD-FOR-SALE>                 1,570,572
<INVESTMENTS-CARRYING>                        235,523
<INVESTMENTS-MARKET>                          236,269
<LOANS>                                     4,243,868
<ALLOWANCE>                                    59,206
<TOTAL-ASSETS>                              6,669,028

<DEPOSITS>                                  4,821,036
<SHORT-TERM>                                  863,998
<LIABILITIES-OTHER>                            85,243
<LONG-TERM>                                   396,702
                               0
                                         0
<COMMON>                                      188,602
<OTHER-SE>                                    313,447
<TOTAL-LIABILITIES-AND-EQUITY>              6,669,028
<INTEREST-LOAN>                               194,227
<INTEREST-INVEST>                              51,067
<INTEREST-OTHER>                                  815
<INTEREST-TOTAL>                              246,109
<INTEREST-DEPOSIT>                             87,815
<INTEREST-EXPENSE>                            116,758
<INTEREST-INCOME-NET>                         129,351
<LOAN-LOSSES>                                   6,083
<SECURITIES-GAINS>                               (126)
<EXPENSE-OTHER>                               114,221
<INCOME-PRETAX>                                58,421
<INCOME-PRE-EXTRAORDINARY>                     58,421
<EXTRAORDINARY>                                     0
<CHANGES>                                           0
<NET-INCOME>                                   37,854
<EPS-PRIMARY>                                    1.47
<EPS-DILUTED>                                    1.44
<YIELD-ACTUAL>                                      0
<LOANS-NON>                                    24,001
<LOANS-PAST>                                    9,060
<LOANS-TROUBLED>                                    0
<LOANS-PROBLEM>                                12,500
<ALLOWANCE-OPEN>                               58,715
<CHARGE-OFFS>                                   7,256
<RECOVERIES>                                    1,664
<ALLOWANCE-CLOSE>                              59,206
<ALLOWANCE-DOMESTIC>                           59,206
<ALLOWANCE-FOREIGN>                                 0
<ALLOWANCE-UNALLOCATED>                        11,615

        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     9
       
<S>                                      <C>
<PERIOD-TYPE>                     6-MOS
<FISCAL-YEAR-END>                         DEC-31-1998
<PERIOD-END>                              JUN-30-1998
<CASH>                                        284,455
<INT-BEARING-DEPOSITS>                         15,241
<FED-FUNDS-SOLD>                               10,197
<TRADING-ASSETS>                                    0
<INVESTMENTS-HELD-FOR-SALE>                 1,791,965
<INVESTMENTS-CARRYING>                        122,521
<INVESTMENTS-MARKET>                          124,598
<LOANS>                                     4,943,174
<ALLOWANCE>                                    66,991
<TOTAL-ASSETS>                              7,599,722
<DEPOSITS>                                  5,550,183
<SHORT-TERM>                                  857,650
<LIABILITIES-OTHER>                           113,746
<LONG-TERM>                                   488,613
                               0
                                         0
<COMMON>                                      192,836
<OTHER-SE>                                    396,694
<TOTAL-LIABILITIES-AND-EQUITY>              7,599,722
<INTEREST-LOAN>                               221,091
<INTEREST-INVEST>                              58,978
<INTEREST-OTHER>                                  694
<INTEREST-TOTAL>                              280,763
<INTEREST-DEPOSIT>                             98,766
<INTEREST-EXPENSE>                            135,723
<INTEREST-INCOME-NET>                         145,040
<LOAN-LOSSES>                                   7,028
<SECURITIES-GAINS>                                229
<EXPENSE-OTHER>                               132,773
<INCOME-PRETAX>                                70,322
<INCOME-PRE-EXTRAORDINARY>                     70,322
<EXTRAORDINARY>                                     0
<CHANGES>                                           0
<NET-INCOME>                                   46,531
<EPS-PRIMARY>                                    1.77
<EPS-DILUTED>                                    1.74
<YIELD-ACTUAL>                                   4.43
<LOANS-NON>                                    30,022
<LOANS-PAST>                                    9,583
<LOANS-TROUBLED>                                    0
<LOANS-PROBLEM>                                12,500
<ALLOWANCE-OPEN>                               64,279
<CHARGE-OFFS>                                   8,398
<RECOVERIES>                                    2,014
<ALLOWANCE-CLOSE>                              66,991
<ALLOWANCE-DOMESTIC>                           66,991
<ALLOWANCE-FOREIGN>                                 0
<ALLOWANCE-UNALLOCATED>                        11,389
        


</TABLE>


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