SIGNET BANKING CORP
10-K, 1996-04-12
STATE COMMERCIAL BANKS
Previous: ATLAS CORP, 8-K, 1996-04-12
Next: PRINCIPAL MUTUAL LIFE INSURANCE COMPANY SEPARATE ACCOUNT B, 485BPOS, 1996-04-12






                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    Form 10-K


[ X ] Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934 (Fee Required). For the fiscal year ended December 31, 1995
[   ] Transition Report Pursuant to Section 13 or 15(d) of the Securities 
Exchange Act of 1934 (No Fee Required).

For the transition period from ____________ to ____________.


Commission File No. 1-6505


                           SIGNET BANKING CORPORATION
             (Exact name of registrant as specified in its charter)


                Virginia                                    54-6037910
(State or other jurisdiction of                  (I.R.S. Employer Identification
 incorporation or organization)                              Number)


         7 North Eighth Street                                23219
           Richmond, Virginia                              (Zip Code)
(Address of principal executive offices)


Registrant's telephone number, including area code:  (804) 747-2000


Securities registered pursuant to Section 12(b) of the Act:


  Common Stock, $5 Par Value                   New York Stock Exchange


  Rights to Purchase Series A
    Junior Participating Preferred
    Stock, $20 par value                         New York Stock Exchange
    (Title of each class)                    (Name of each exchange on which
                                                       registered)

Securities registered pursuant to Section 12(g) of the Act:

                                      None

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

                                                 Yes   X     No

<PAGE>



Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

The aggregate market value of the voting stock held by nonaffiliates of the 
registrant as of February 29, 1996: *

                   Common Stock, $5 Par Value - $1,458,457,780

The number of shares outstanding of each of the registrant's classes of common
stock as of February 29, 1996:

                     Common Stock, $5 Par Value - 59,364,665



*   In determining this figure, the Registrant has assumed that the executive
    officers of the Registrant, the Registrant's directors, and persons known to
    the Registrant to be the beneficial owners of more than five percent of the
    Registrant's Common Stock, that directly or indirectly control the
    Registrant, are affiliates. Such assumption shall not be deemed to be
    conclusive for any other purpose.


                       DOCUMENTS INCORPORATED BY REFERENCE

1. Portions of the annual report to shareholders for the year ended December 31,
1995 are incorporated by reference into Parts I, II and IV.

2. Portions of the proxy statement for the annual shareholders' meeting to be
held on May 28, 1996 are incorporated by reference into Part III.


<PAGE>


                                     PART I

ITEM 1.  BUSINESS.

GENERAL

         The Registrant is a registered bank holding company, incorporated in
Virginia in 1962, and had consolidated assets of $11.0 billion as of December
31, 1995. On the basis of total assets and deposits at December 31, 1995, the
Registrant is the second largest banking organization headquartered in Virginia
and provided interstate financial services through two principal subsidiaries:
Signet Bank (which resulted from the merger of Signet Bank/Virginia and Signet
Bank/Maryland in 1995) headquartered in Richmond, Virginia and Signet Bank N.A.,
headquartered in Washington, D.C. The Company is in the process of merging
Signet Bank N. A. into Signet Bank and expects to complete the merger of the two
banks during 1996.

         On November 22, 1994, Signet transferred certain designated assets and
liabilities of Signet Bank's credit card division to Capital One Bank, a newly
chartered limited purpose credit card bank. Capital One Bank became, in
conjunction with the transfer, a wholly-owned subsidiary of Capital One
Financial Corporation ("Capital One"), a wholly-owned subsidiary of Signet (the
"Separation"). As part of the Separation, Signet Bank retained a small portfolio
of in-market credit card loans. At the same time 7,125,000 shares of common
stock of Capital One were sold in an initial public offering. Signet distributed
all of the remaining Capital One common stock it held to Signet stockholders in
a tax-free distribution on February 28, 1995 (the "spin-off"). Related assets of
$3.6 billion and equity of $0.4 billion were spun off at that time. The spin-off
created two independent financial institutions, each possessing separate
long-term business strategies.

         The Registrant is engaged in general commercial and consumer banking
businesses through its principal bank subsidiaries, which are members of the
Federal Reserve System. Signet Bank and Signet Bank N.A. provide financial
services through banking offices located throughout Virginia, Maryland and
Washington, D.C and a 24-hour full-service Telephone Banking Center. Signet Bank
owns a commercial bank operating in the Bahamas. International banking
operations are conducted through a foreign branch of Signet Bank. Service
subsidiaries are engaged in writing insurance in connection with the lending
activities of the banks and bank-related subsidiaries and owning real estate for
banking premises. Other subsidiaries are engaged in trust operations, various
kinds of lending and leasing activities, insurance agency activities, mortgage
lending and broker and dealer activities relating to certain phases of the
domestic securities business.

         As of December 31, 1995, the Registrant and its subsidiaries employed
3,974 full-time and 1,021 part-time employees.

DOMESTIC BANKING OPERATIONS

         Signet Bank, incorporated under the laws of Virginia, had assets of
$10.6 billion at December 31, 1995. Signet Bank N.A., incorporated under the
laws of the United States, had assets of $655 million at December 31, 1995.
Signet Bank and Signet Bank N.A. provide all customary banking services to
businesses and individuals.

DOMESTIC TRUST OPERATIONS

         Trust operations are administered by Signet Trust Company, a subsidiary
of the Registrant which presently operates four offices in Virginia, one office
in Maryland and one office in Washington, D.C.

INTERNATIONAL BANKING OPERATIONS

         International banking operations are conducted through Signet Bank's
international division and through Signet Bank (Bahamas), Ltd., a subsidiary of
Signet Bank. Signet Bank also conducts international banking operations through
a foreign branch located in the Bahamas.

         International banking is subject to special risks such as exchange
controls and other regulatory or political policies of governments, both foreign
and domestic. Currency devaluation is an additional risk of international
banking; however, substantially all of the Registrant's international assets are
repayable in U.S.
dollars.

DOMESTIC BANK-RELATED ACTIVITIES

         Signet Commercial Credit Corporation, a wholly-owned subsidiary of the
Registrant, is engaged in bank-related activities in the United States. It makes
loans that are often secured by inventory, accounts receivable or like security
and are generally structured on a revolving basis.

         Signet Insurance Services, Inc. and Signet Insurance Services,
Inc./Maryland, wholly-owned subsidiaries of the Registrant, provide, as
agents, a full line of life and property/casualty insurance coverage for
both individuals and business enterprises.

         Signet Mortgage Corporation, a wholly-owned subsidiary of Signet Bank,
engages in the business of originating, servicing, and selling mortgage loans.

         Signet Leasing and Financial Corporation, a wholly-owned subsidiary of
Signet Bank, engages in diversified equipment lease financing activities
(excluding passenger automobiles) for commercial customers on a national basis.

         Signet Business Leasing Corporation, a wholly-owned subsidiary of
Signet Bank, engages in small ticket lease financing, primarily targeting small
businesses on a national basis.

         Signet Financial Services, Inc., a wholly-owned subsidiary of the
Registrant, acts as a broker and dealer in certain phases of the domestic
securities business.

         Virtus Capital Management, Inc. a wholly-owned subsidiary of
the Registrant, acts as investment manager of various registered
open-end management investment companies, mutual funds, etc.

COMPETITION

         The Registrant is subject to substantial competition in all phases of
its business. Its banks compete not only with other commercial banks but with
other financial institutions, including brokerage firms, credit card banks,
savings and loan associations and savings banks, credit unions, consumer loan
companies, finance companies, insurance companies and certain governmental
agencies, many of which are substantially larger than the Registrant. The
Registrant's non-banking subsidiaries also operate in highly competitive fields
and compete with organizations substantially larger than themselves.

         See "Regulation" below for a discussion of legislation which has
increased competition in the markets served by the Registrant.

Government Policy

         The earnings of the Registrant are affected not only by general
economic conditions but also by the policies of various governmental regulatory
authorities. In particular, the Federal Reserve System regulates money and
credit conditions in order to influence general economic conditions, primarily
through open market transactions in U.S. Government securities, varying the
discount rate on member bank borrowings and setting reserve requirements against
member bank deposits. These policies have a significant influence on overall
growth and distribution of bank loans, investments and deposits, and affect
interest rates charged on loans or paid for time and savings deposits. Federal
Reserve monetary policies have had a significant effect on the operating results
of commercial banks in the past and are expected to continue to do so in the
future. The Registrant cannot accurately predict the effect such policies may
have in the future on its business and earnings.


<PAGE>



CAPITAL GUIDELINES

         The Board of Governors of the Federal Reserve System (the "Federal
Reserve Board") has adopted risk-based capital guidelines for bank holding
companies. The minimum guidelines for the ratio of capital to risk-weighted
assets (including certain off-balance-sheet activities, such as standby letters
of credit) is 8 percent. At least half of the total capital must be composed of
common equity, retained earnings and qualifying perpetual preferred stock less
disallowed intangibles, including goodwill ("Tier I capital"). The remainder may
consist of qualifying subordinated debt, other preferred stock and a limited
amount of the loan loss allowance. At December 31, 1995, the Registrant's Tier I
and total capital ratios were 9.82 percent and 12.56 percent, respectively.

         In addition, the Federal Reserve Board has established minimum leverage
ratio guidelines for bank holding companies. These guidelines provide for a
minimum leverage ratio of Tier I capital to adjusted average quarterly assets
equal to 3 percent for bank holding companies that meet certain specified
criteria, including that they have the highest regulatory rating. All other bank
holding companies are generally required to maintain a leverage ratio of 3
percent plus an additional cushion of at least 100 to 200 basis points. The
Registrant's leverage ratio at December 31, 1995 was 6.93 percent. The
guidelines also provide that bank holding companies experiencing internal growth
or making acquisitions will be expected to maintain strong capital positions
substantially above the minimum supervisory levels without significant reliance
on intangible assets. Furthermore, the Federal Reserve Board has indicated that
it will continue to consider a "tangible Tier I leverage ratio" (deducting all
intangibles) in evaluating proposals for expansion or new activities.

         Each of the Registrant's subsidiary banks is subject to similar capital
requirements adopted by the appropriate federal bank regulator. Following are
the capital ratios for the Company's two principal bank subsidiaries at December
31, 1995:

Ratio                 Signet Bank       Signet Bank N.A.
- ----------------------------------------------------------
Tier I                  8.35%               32.80%
Total Capital          10.97                34.06
Leverage                5.88                10.90

         Failure to meet capital guidelines could subject a national or state
member bank to a variety of enforcement remedies, including the termination of
deposit insurance by the FDIC and a prohibition on the taking of brokered
deposits.

         Bank regulators continue to indicate their desire to raise capital
requirements applicable to banking organizations beyond current levels. However,
management is unable to predict whether and when higher capital requirements
would be imposed and, if so, at what levels and on what schedule. For further
discussion, refer to the portions of Signet's 1995 Annual Report to Shareholders
incorporated by reference herein (Exhibit 13.1).

SUPERVISION

         Signet Bank is regularly examined by the Federal Reserve Board
and by the Bureau of Financial Institutions of the Virginia State
Corporation Commission and the Maryland Bank Commissioner. Signet Bank
N.A. is subject to regulation, supervision and examination by the Office
of the Comptroller of the Currency. Both banking subsidiaries are
subject to regulation and examination by the Federal Deposit Insurance
Corporation. The Registrant is also subject to examination by the
Federal Reserve Board.

         The Registrant's non-banking subsidiaries are supervised by the
Federal Reserve Board.  In addition, Signet Insurance Services, Inc. and
Signet Insurance Services, Inc./Maryland are subject to insurance laws
and regulations of Virginia and Maryland, respectively, and the
activities of Signet Financial Services, Inc. and Virtus Capital
Management, Inc. are regulated by the Securities and Exchange
Commission, the National Association of Securities Dealers, Inc. and
state securities laws.


<PAGE>


REGULATION

         The Registrant is registered under the Bank Holding Company Act of
1956, as amended (the "BHC Act"). The BHC Act restricts the activities of the
Registrant and requires prior approval of the Federal Reserve Board of any
acquisition by the Registrant of more than 5% of the voting shares of any bank
or bank holding company, any acquisition of all or substantially all of the
assets of a bank and any merger or consolidation with another bank holding
company. Under the BHC Act, as amended by the Riegle Neal Interstate Banking and
Branching Efficiency Act, the Registrant may acquire other banks located outside
of Virginia and may merge subsidiary banks with out of state banks where such
mergers are specifically authorized by statute in the state where the bank is
located. (See the discussion of interstate banking legislation below.) The BHC
Act also prohibits the Registrant from engaging in any business in the United
States other than that of managing or controlling banks or businesses closely
related to banking, or of furnishing services to or performing services for
subsidiaries and, with certain limited exceptions, from acquiring more than 5%
of the voting shares of any company. The Federal Reserve Board generally follows
a restrictive policy in permitting the entry of bank holding companies and other
bank affiliates into domestic and foreign bank-related activities. Further,
under Section 106 of the 1970 Amendments to the BHC Act and the Federal Reserve
Board's regulations, a bank holding company and its subsidiaries are prohibited
from engaging in certain tie-in arrangements in connection with any extension of
credit or provision of any property or service. Federal law imposes limitations
on the ability of the Registrant and its subsidiaries to engage in certain
phases of the domestic securities business.

         The Registrant is a bank holding company and is a legal entity separate
and distinct from its banking and other subsidiaries. The principal sources of
the Registrant's revenues are interest income derived from loans to and deposits
in subsidiaries and dividends the Registrant receives from its subsidiaries. The
right of the Registrant to participate as a shareholder in any distribution of
assets of any subsidiary upon its liquidation or reorganization or otherwise is
subject to the prior claims of creditors of any such subsidiary. Signet Bank and
Signet Bank N.A. are subject to claims by creditors for long-term and short-term
debt obligations, including substantial obligations for federal funds purchased
and securities sold under repurchase agreements, as well as deposit liabilities.
There is also a number of federal and state legal limitations to the extent to
which Signet Bank and Signet N.A. may pay dividends or otherwise supply funds to
the Registrant or its affiliates. The prior approval of the appropriate federal
bank regulator is required if the total of all dividends declared by a national
bank or state member bank in any calendar year will exceed the sum of such
bank's net profits, as defined by the regulators, for the year plus the
preceding two calendar years. In addition, a dividend may not be paid in excess
of a bank's undivided profits then on hand, after deducting losses and bad debts
in excess of the allowance for loan and lease losses. The payment of dividends
by the Registrant and its banking subsidiaries may also be affected or limited
by other factors, such as the requirement to maintain adequate capital above
regulatory minimums. In addition, the appropriate federal regulatory authority
is authorized to determine under certain circumstances relating to the financial
condition of a national bank, a state member bank or a bank holding company that
the payment of dividends would be an unsafe or unsound practice and to prohibit
payment thereof. The payment of dividends that deplete a bank's capital base
could be deemed to constitute such an unsafe or unsound practice. The Federal
Reserve Board and the Office of the Comptroller of the Currency have each
indicated that banking organizations should generally pay dividends only out of
current operating earnings. Under applicable regulatory restrictions, both of
the Registrant's banking subsidiaries were able to pay dividends as of January
1, 1995.

         Under federal law, Signet Bank and Signet Bank N.A. may not, subject to
certain limited exceptions, make loans or extensions of credit to, or
investments in the securities of, the Registrant or any non-bank subsidiary, or
take their securities as collateral for loans to any borrower. In addition,
federal law requires that certain transactions between Signet Bank, Signet Bank
N.A. and their affiliates, including sales of assets and furnishing of services,
must be on terms that are at least as favorable to the banks as those prevailing
in transactions with independent third parties.

         Signet Bank and Signet Bank N.A. are subject to various statutes and
regulations relating to required reserves, investments, loans, acquisitions of
fixed assets, interest rates payable on deposits, requirements for meeting
community credit needs, transactions among affiliates and the Registrant,
mergers and consolidations, and other aspects of their operations.

         On July 1, 1994, legislation became effective which permits
out-of-state bank holding companies, that do not already have a Virginia bank
subsidiary, to acquire Virginia banking institutions if the laws of the
out-of-state bank holding company's home state permit acquisitions of banking
institutions in that state by Virginia bank holding companies under the same
conditions.

         On September 29, 1994, the federal Riegle-Neal Interstate Banking and
Branching Efficiency Act (the "Riegle Act") became law. Under the Riegle Act,
effective September 30, 1995, the Federal Reserve may approve bank holding
company acquisition of banks in other states, subject to certain aging and
deposit concentration limits. Commencing June 1, 1997 (or earlier if a
particular state chooses), banks in one state may merge with banks in another
state, unless the other state has chosen not to implement this section of the
Riegle Act. These mergers are also subject to similar aging and deposit
concentration limits.

         On February 23, 1995, the Virginia General Assembly passed legislation,
effective July 1, 1995, which permits Virginia banks to merge with out-of-state
banks, and out-of-state banks resulting from such an interstate merger
transaction to maintain and operate branches in Virginia of a merged Virginia
bank, if the laws of the home state of such out-of-state bank permit interstate
merger transactions. In addition, effective July 1, 1995, Virginia banks are
permitted to establish de novo branches in other states, and out-of-state banks
are permitted to establish de novo branches in Virginia, if the laws of the home
state of such out-of-state bank permit Virginia banks to establish de novo
branches in that state.

         Effective September 29, 1995, out of state banks may enter Maryland by
acquiring single branches or other parts of Maryland banks, by de novo branching
and through mergers with or acquisitions of other banks. An out of state bank
may not acquire an existing branch before June 1, 1997, unless the laws of that
bank's home state would permit a Maryland bank to establish a branch in that
state under similar conditions.

         Maryland law allows statewide branching, subject to regulatory
approval. Virginia law provides that a bank may establish new branches, subject
to regulatory approval, anywhere in the state and, effective July 1, 1995, in
other states with branching reciprocity. District of Columbia law allows
branching by District of Columbia banks within the District, subject to
regulatory approval.

         The Financial Institutions Reform, Recovery, and Enforcement Act of
1989 ("FIRREA"), contains a number of provisions which directly or indirectly
affect the activities of federally insured national and state-chartered
commercial banks.

         FIRREA made a number of important changes in the deposit insurance
system. FIRREA established separate insurance funds for banks (the Bank
Insurance Fund ("BIF")) and savings associations (the Savings Association
Insurance Fund) to be managed by the Federal Deposit Insurance Corporation (the
"FDIC"). All national and state-chartered commercial banks that were insured by
the FDIC at the time of the enactment of FIRREA were automatically insured by
BIF.

         FIRREA allows the FDIC to recover from a depository institution for any
loss or anticipated loss to the FDIC that results from the default of a commonly
controlled insured depository institution or from assistance provided to such an
institution. Signet Bank and Signet Bank N.A. are commonly controlled by the
Registrant, for purposes of this provision. The FDIC's claim for loss
reimbursement under the "cross-guaranty" provisions is superior to any claims of
shareholders of the liable institution or any claims of affiliates of such
institution (other than claims on secured debt that existed as of May 1, 1989).
The FDIC's claim is subordinate to the claims of depositors, third party secured
creditors, senior and general creditors and holders of subordinated debt other
than affiliates.

         FIRREA gives the Federal Reserve Board specific authority to permit the
acquisition of healthy, as well as failing, savings associations by a bank
holding company under the BHC Act.

         FIRREA enhances the enforcement powers of the federal banking
regulators, increases the penalties for violations of law and substantially
revises and codifies the powers of receivers and conservators of depository
institutions. The receivership and conservatorship provisions of FIRREA include
a statutory claims procedure and provisions which confirm the powers of the FDIC
to obtain a stay of pending litigation and to repudiate certain contracts or
leases. The Crime Control Act of 1990, also contains a number of provisions
which enhance the enforcement powers of the federal banking regulators and
increase the penalties for violations of law.

         Under the National Bank Act, if the capital stock of a national bank,
such as Signet Bank N.A., is impaired by losses or otherwise, the Office of the
Comptroller of the Currency is authorized to require payment of the deficiency
by assessment upon the bank's shareholders, prorata, and to the extent
necessary, if any such assessment is not paid by any shareholder after three
months notice, to sell the stock of such shareholder to make good the
deficiency. Under Federal Reserve Board policy, the Registrant is expected to
act as a source of financial strength to each of its subsidiary banks and to
commit resources to support each of such subsidiaries. This support may be
required at times when, absent such Federal Reserve Board policy, the Registrant
may not find itself able to provide it.

         The Registrant's subsidiary banks are subject to FDIC deposit insurance
assessments. FIRREA requires that the FDIC reach an insurance fund reserve for
the BIF of $1.25 for every $100 of insured deposits. If the reserve ratio of the
BIF is less than the designated reserve ratio, the FDIC is required to set
assessment rates sufficient to increase the ratio to the required ratio, and is
authorized to impose special additional assessments. A significant increase in
the assessment could have an adverse impact on the Registrant's results of
operations. See discussion below under Federal Deposit Insurance Corporation
Improvement Act of 1991 ("FDICIA"), for further information on the risk-based
insurance assessment system adopted by the FDIC.

         In December 1991, FDICIA was enacted. FDICIA substantially revises the
bank regulatory and funding provisions of the Federal Deposit Insurance Act and
makes revisions to several other federal banking statutes.

         FDICIA requires the federal banking agencies to take "prompt corrective
action" with depository institutions that do not meet minimum capital
requirements. FDICIA establishes five capital tiers: "well capitalized",
"adequately capitalized", "undercapitalized", "significantly undercapitalized"
and "critically undercapitalized". A depository institution's capital tier
depends upon where its capital levels are in relation to various relevant
capital measures, which include a risk-based capital measure and a leverage
ratio capital measure, and certain other factors. As of December 31, 1995, both
of the Registrant's banks met the "well capitalized" criteria.

         A depository institution is well capitalized if it significantly
exceeds the minimum level required by regulation for each relevant capital
measure, adequately capitalized if it meets each such measure, undercapitalized
if it fails to meet any such measure, significantly undercapitalized if it is
significantly below any such measure and critically undercapitalized if it fails
to meet any critical capital level set forth in the regulations. The critical
capital level must be a level of tangible equity equal to not less than two
percent of total assets and not more than 65 percent of the minimum leverage
ratio to be prescribed by regulation (except to the extent that two percent
would be higher than such 65 percent level). An institution may be deemed to be
in a capitalization category that is lower than is indicated by its actual
capital position if, among other things, it receives an unsatisfactory
examination rating.

         FDICIA generally prohibits a depository institution from making any
capital distribution (including payment of a dividend) or paying any management
fee to its holding company if the depository institution would thereafter be
undercapitalized. Undercapitalized depository institutions are subject to
restrictions on borrowing from the Federal Reserve System. In addition,
undercapitalized depository institutions are subject to growth limitations and
are required to submit a capital restoration plan. The federal banking agencies
may not accept a capital plan without determining, among other things, that the
plan is based on realistic assumptions and is likely to succeed in restoring the
depository institution's capital. For a capital restoration plan to be
acceptable, the depository institution's parent holding company must guarantee
that the institution will comply with such capital restoration plan. The
aggregate liability of the parent holding company is limited to the lesser of
(i) an amount equal to 5 percent of the depository institution's total assets at
the time it became undercapitalized and (ii) the amount which is necessary (or
would have been necessary) to bring the institution into compliance with all
capital standards applicable with respect to such institution as of the time it
fails to comply with the plan. If a depository institution fails to submit an
acceptable plan, it is treated as if it is significantly undercapitalized.

         Significantly undercapitalized depository institutions may be subject
to a number of requirements and restrictions, including orders to sell
sufficient voting stock to become adequately capitalized, requirements to reduce
total assets, and cessation of receipt of deposits from correspondent banks.
Critically undercapitalized institutions are subject to the appointment of a
receiver or conservator.

         Under FDICIA, an institution that is not well capitalized is generally
prohibited from accepting brokered deposits and offering interest rates on
deposits higher than the prevailing rate in its market. In addition, "pass
through" insurance coverage may not be available for certain employee benefit
accounts.

         FDICIA restated Section 22(h) of the Federal Reserve Act, a statutory
provision which, among other things, restricts the amounts and terms of
extensions of credit which may be made by a bank to its executive officers,
directors, principal shareholders (collectively, "insiders"), and to their
related interests. In addition to limitations previously in place, FDICIA
requires a bank, when lending to insiders, to follow credit underwriting
procedures that are not less stringent than those applicable to comparable
transactions by the bank with persons outside the bank. Directors and their
related interests are now subject to the same aggregate lending limits
previously applicable to executive officers and their principal shareholders and
their related interests; further, the amount a bank can lend in the aggregate to
insiders, and to their related interests, is limited to an amount equal to the
bank's unimpaired capital and surplus. Insiders are also prohibited from
knowingly receiving, or knowingly permitting their related interests to receive,
any extension of credit not authorized by Section 22(h) of the Federal Reserve
Act.

         Under FDICIA, each insured depository institution will be required to
submit annual financial statements to the FDIC, its primary federal regulatory,
and any appropriate state banking supervisor and a report signed by the chief
executive officer and chief accounting or financial officer which contains (i) a
statement of management's responsibilities for preparing financial reports,
establishing and maintaining an adequate internal control structure, and
complying with laws and regulations relating to safety and soundness, and (ii)
an assessment of the effectiveness of such structures and compliance effort. The
institution's independent public accountant will then be required to attest to
and report separately on the assertions of the institution's management.

         Under FDICIA, the appropriate federal banking agencies have issued
regulations requiring insured depository institutions to have annual independent
audits (which can be performed only by accounting firms which have, among other
things, agreed to provide related working papers, policies and procedures to the
FDIC, and the appropriate federal and state banking authorities, if so
requested). In the case of institutions that are subsidiaries of holding
companies, the audit requirement can be met by an audit of the holding company.
The accountants must issue reports in compliance with generally accepted
accounting principles and FDICIA. The scope of the audit must include a review
of whether the financial statements of the institution are presented fairly in
accordance with generally accepted accounting principles and whether they comply
with such other disclosure requirements as the federal banking agencies may
prescribe. Also, the accountants must apply procedures agreed upon by the FDIC
to determine objectively if an institution is in compliance with laws and
regulations. Institutions are required to provide their accountants copies of
reports of condition, examination reports and information concerning any agency
enforcement actions. Copies of the accounting firm reports are to be provided to
the FDIC and the appropriate primary federal banking agency.

         Each insured depository institution will be required to have an
independent audit committee made up entirely of outside directors who are
independent of management of the institution and who satisfy any specific
requirements the FDIC may establish. Their duties are to include review of the
various new reports required under FDICIA. In the case of any insured depository
institution which the FDIC determines to be a "large institution", the audit
committee must include members with banking or related financial expertise.
Also, in the case of such large institutions, the committee must have access to
its own outside counsel, and may not include any large customers of the
institution. There are certain exemptions for institutions that are part of a
holding company structure, but the institution must have total assets of less
than $9 billion, and an examination rating of 1 or 2.

         FDICIA amended the Federal Deposit Insurance Act by inserting a new
provision concerning accounting objectives, standards, and requirements. Among
other matters, the federal banking agencies are required to: (i) review the
accounting principles used by depository institutions in preparing financial
reports required to be filed with a federal banking agency and related matters
with respect to such reports; (ii) modify or eliminate any accounting principles
or reporting requirements which are inconsistent with FDICIA's objectives of
effective supervision, prompt corrective action, and increased accuracy of
financial statements; (iii) prescribe regulations which require that all assets
and liabilities, including contingent assets and liabilities, of insured
depository institutions be reported in, or otherwise taken into account of, in
the preparation of any balance sheet, financial statement, report of condition,
or other report required to be filed with the federal banking agency; and (iv)
develop jointly with the other appropriate federal banking agencies, a method
for insured depository institutions to provide supplemental disclosure of the
estimated fair market value of assets and liabilities, to the extent feasible
and practical, in any such reports. All financial reports and statements are to
be prepared in accordance with generally accepted accounting principles, except
that each federal banking agency has the power to implement more stringent
procedures in certain instances.

         FDICIA also imposes certain operational and managerial standards on
financial institutions relating to internal controls, loan documentation, credit
underwriting, interest rate exposure, asset growth, and compensation, fees and
benefits. FDICIA also imposes new restrictions on activities and investments of
insured state banks, and prescribes limitations on risks posed by exposure of
insured banks to other depository institutions, including adoption of policies
to limit overnight credit exposures to correspondent banks.

         FDICIA requires the federal banking regulators to adopt rules
prescribing certain safety and soundness standards for insured depository
institutions and their holding companies. Proposed regulations implementing
these standards to cover operations and management, asset quality and earnings,
and employee compensation are pending adoption. The standards are intended to
enable the regulatory agencies to address problems at depository institutions
and holding companies before the problems cause significant deterioration in the
financial condition of the institution. The proposal would establish the
objectives of proper operations and management, but would leave specific methods
for achieving those objectives to each institution.

         FDICIA sets forth a new Truth in Savings Act. The Federal Reserve Board
has adopted regulations implementing the Truth in Savings Act. A variety of
significant new disclosure requirements are imposed concerning interest rates
and terms of deposit accounts. A requirement is also imposed that interest paid
on interest-bearing accounts must be calculated on the full amount of principal,
as opposed to on only non-reservable balances.

         Under FDICIA, the federal banking agencies adopted regulations
providing standards for extensions of credit that are secured by liens on
interests in real estate or made for the purpose of financing the construction
of buildings or other improvements of real estate. In prescribing standards, the
agencies are to consider the risk posed to the deposit insurance fund, the need
for safe and sound operation of depository institutions, and the availability of
credit.

         Under FDICIA, the FDIC adopted a risk-based insurance assessment system
for implementation January 1, 1994 that evaluates an institution's potential for
causing a loss to the insurance fund and to base deposit insurance premiums upon
individual bank profiles. Under the risk-based assessment system, each
institution pays FDIC insurance premiums within a range from 4 cents to 31 cents
per $100 of deposits, depending on the institution's capital adequacy and a
supervisory judgment of overall risk. As of December 31, 1995, Signet N.A. paid
the lowest FDIC insurance premium, 4 cents per $100 of deposits. Signet Bank
paid 4 cents per $100 of deposits except for deposits obtained in the
acquisition of Pioneer Financial Corporation ("Pioneer"). The premium on these
deposits remained 23 cents. The FDIC lowered the 1996 assessment for Signet Bank
and Signet N.A. to the minimum semiannual assessment of $1 thousand except for
the assessment on deposits acquired from Pioneer, which remained unchanged at 23
cents.

         From time to time, various legislative proposals are submitted to and
considered by Congress concerning the banking industry. Recent legislative
initiatives have included, among other things, proposals to reform deposit
insurance, limit the investments that a depository institution may make with
insured funds, eliminate restrictions on interstate banking, expand the powers
of banking organizations to enter into new financial service industries and
revise the structure of the bank regulatory system. The Registrant cannot
determine the ultimate effect that FDICIA and the implementing regulations
adopted, or any potential legislation, if enacted, would have upon its financial
condition or operations.




<PAGE>



EXECUTIVE OFFICERS OF THE REGISTRANT

         The following table sets forth information with respect to the
Registrant's executive officers:

<TABLE>
<CAPTION>

Names, Positions and Offices
With Registrant During Last                                                              An Officer of the
       Five Years                                                      Age                Registrant Since
<S>                                                                    <C>                       <C>
Robert M. Freeman                                                       54                       1978
Chairman and Chief Executive Officer.
(Principal Executive Officer)

Malcolm S. McDonald                                                     57                       1982
President and Chief Operating Officer.

David L. Brantley                                                       46                       1988
Executive Vice President and Treasurer.
Prior to February, 1995, he was Senior
Vice President and Treasurer.

Robert L. Bryant                                                        45                       1990
Senior Executive Vice President.  Prior to July,
1994, he was  Executive Vice President.
Resigned effective March 1, 1996.

W.H. Catlett, Jr.                                                       47                       1994
Executive Vice President and Controller
(Principal Accounting Officer).
Prior to August, 1994, he was a Senior
Vice President.

Philip H. Davidson                                                      51                       1977
Executive Vice President.

T. Gaylon Layfield, III                                                 44                       1988
Senior Executive Vice President.

Wallace B. Millner, III                                                 56                       1971
Senior Executive Vice President and
Chief Financial Officer (Principal
Financial Officer).

Kenneth H. Trout                                                        47                       1990
Senior Executive Vice President.
Prior to May, 1991, he was an Executive Vice President.

Sara R. Wilson                                                          45                       1980
Executive Vice President, General Counsel and
Corporate Secretary.  Prior to January, 1995,
she was Executive Vice President and
General Counsel.  Prior to January, 1994, she
was Senior Vice President and Senior
Corporate Counsel.

</TABLE>

There are no family relationships (as defined in the applicable regulations)
among the above listed officers.

         The executive officers of the Registrant are elected to serve until the
next organizational meeting of the board of directors of the Registrant
following the next annual meeting of the stockholders of the Registrant and
until their successors are elected.

Statistical Information

         The statistical information required by Item 1 is in the Registrant's
Annual Report to its shareholders for the year ended December 31, 1995, and is
incorporated herein by reference, as follows:

<TABLE>
<CAPTION>
                                                                          Page in the Registrant's Annual
                                                                          Report to its shareholders for
         Guide 3 Disclosure                                               the year ended December 31, 1995
<S>      <C>                                                                         <C>
  I.     Distribution of Assets, Liabilities and
         Stockholders' Equity, Interest Rates and
         Interest Differential
         A.  Average Balance Sheet                                                       54
         B.  Net Interest Earnings Analysis                                              54
         C.  Rate/Volume Analysis                                                        52

 II.     Investment Portfolio
         A.  Book Value of Investment Securities                                     64
         B.  Maturities of Investment Securities                                     Not Applicable
         C.  Investment Securities Concentrations                                    Not Applicable

III.     Loan Portfolio
         A.  Types of Loans                                                              55
         B.  Maturities and Sensitivities of
               Loans to Changes in Interest Rates                                        34
         C.  Risk Elements
               1.  Nonaccrual, Past Due and Restructured Loans                         36, 37&38
               2.  Potential Problem Loans                                              37&38
               3.  Foreign Outstandings                                              Not Applicable
               4.  Loan Concentrations                                                   55
         D.  Other Interest Bearing Assets                                           Not Applicable

 IV.     Summary of Loan Loss Experience
         A.  Analysis of Allowance for Loan Losses                                       53
         B.  Allocation of the Allowance for Loan Losses                                 53

  V.     Deposits
         A.  Average Balances                                                            54
         B.  Maturities of Large Denomination Certificates                               38
         C.  Foreign Deposit Liability Disclosure                                          38

 VI.     Return on Equity and Assets
         A.  Return on Assets                                                            51
         B.  Return on Equity                                                            51
         C.  Dividend Payout Ratio                                                       39
         D.  Equity to Assets Ratio                                                      51

VII.     Short-Term Borrowings                                                           66

</TABLE>

<PAGE>



ITEM 2.  PROPERTIES.

         The executive offices of the Registrant and Signet Bank are located at
7 N. Eighth Street, Richmond, Virginia, in a building owned by a subsidiary of
the Registrant. The Registrant's main operations center is located in Henrico
County, Virginia, in a newly constructed building completed in the first quarter
of 1996. The principal offices of Signet Bank N.A. were moved in February 1996,
from 1130 Connecticut Avenue N.W., Washington, D.C. to their new location at
7799 Leesburg Pike, Falls Church, Virginia. The principal offices of Signet Bank
and Signet Bank N.A. are leased.

         Of the Registrant's 244 domestic branch banking locations, 121 are
owned by subsidiaries of the Registrant, of which one is subject to mortgage
indebtedness of approximately $9 thousand. The remaining 123 branch banking
locations and offices of other subsidiaries are leased for various terms at an
aggregate annual rent of approximately $23,456,000.

ITEM 3.  LEGAL PROCEEDINGS.

         The Registrant and its subsidiaries are parties, plaintiff or defendant
in suits arising out of the collection of loans and the enforcement or defense
of the priority of its security interests. Management believes that the pending
actions against the Registrant or its subsidiaries, both individually and in the
aggregate, will not have a material adverse effect on the financial condition or
future operations of the Registrant.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

         None.

                                     PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED
                  STOCKHOLDER MATTERS.

         The information required by Item 5 is included in the Registrant's
Annual Report to its shareholders for the year ended December 31, 1995 on page
46 under the heading "Selected Quarterly Financial Information" and on page 71
in Note K, and is incorporated herein by reference.

ITEM 6.  SELECTED FINANCIAL DATA.

         The information required by Item 6 is included in the Registrant's
Annual Report to its shareholders for the year ended December 31, 1995 on pages
39 and 51 under the headings "Risk-Based and Other Capital Data" and "Selected
Financial Data", respectively, and is incorporated herein by reference.

ITEM 7.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                  CONDITION AND RESULTS OF OPERATIONS.

         The information required by Item 7 is included in the Registrant's
Annual Report to its shareholders for the year ended December 31, 1995 on pages
23-55 under the heading "Management's Discussion and Analysis of Financial
Condition and Results of Operations", and is incorporated herein by reference.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

         The information required by Item 8 is included in the Registrant's
Annual Report to its shareholders for the year ended December 31, 1995 on pages
56-83 under the heading "Signet Banking Corporation Consolidated Financial
Statements" and on page 46 under the heading "Selected Quarterly Financial
Information", and is incorporated herein by reference.


<PAGE>



ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
                  ACCOUNTING AND FINANCIAL DISCLOSURE.

         None.

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

         The information required by Item 10 as to the directors of the
Registrant is included in the Registrant's 1996 Proxy Statement on pages 2-5
under the headings "Election of Directors" and "Other Directorships", and is
incorporated herein by reference.

         The information required by Item 10 as to the executive officers of the
Registrant is included in Item 1 under the heading "Executive Officers of the
Registrant".

ITEM 11. EXECUTIVE COMPENSATION.

         The information required by Item 11 is included in the Registrant's
1996 Proxy Statement on pages 8-13 under the headings "Compensation of the
Board" and "Executive Compensation", and is incorporated herein by reference.
Information under the headings "Organization and Compensation Committee Report
on Executive Compensation" and "Performance Graph" in the Registrant's 1996
Proxy Statement is not incorporated herein by reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT.

         The information required by Item 12 is included in the Registrant's
1996 Proxy Statement on pages 1, 6 and 7 under the headings "Proxy Statement"
and "Stock Ownership", and is incorporated herein by reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

         The information required by Item 13 is included in the Registrant's
1996 Proxy Statement on page 7 under the heading "Transactions", and is
incorporated herein by reference.

                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENTS SCHEDULES, AND REPORTS ON
                  FORM 8-K.

         (a)    (1) The following consolidated financial statements of Signet
                    Banking Corporation and Subsidiaries, included in the
                    Registrant's Annual Report to its shareholders for the year
                    ended December 31, 1995, are incorporated herein by
                    reference in Item 8:

                       Consolidated Balance Sheet - December 31, 1995 and 1994
                       Statement of Consolidated Income - Years ended December
                       31, 1995, 1994 and 1993
                       Statement of Consolidated Cash Flows - Years ended
                           December 31, 1995, 1994 and 1993
                       Statement of Changes in Consolidated Stockholders' Equity
                           - Years ended December 31, 1995, 1994 and 1993
                       Notes to Consolidated Financial Statements
                       Report of Ernst & Young LLP, Independent Auditors

                  (2) All schedules are omitted since the required information
                      is either not applicable, not deemed material, or is shown
                      in the respective financial statements or in notes
                      thereto.

                  (3) Exhibits:

                      2.1    Separation, Distribution and Indemnity Agreement
                             dated as of February 22, 1994 among the Registrant,
                             Signet Bank and Capital One Financial Corporation
                             (Incorporated by reference to Exhibit 2.1 to Annual
                             Report on Form 10-K for the fiscal year ended
                             December 31, 1994).

                      2.2    Retained Portfolio, Origination, Servicing and
                             Management Agreement dated as of February 22, 1994
                             between Signet Bank and Capital One Financial
                             Corporation (Incorporated by reference to Exhibit
                             2.1 to Annual Report on Form 10-K for the fiscal
                             year ended December 31, 1994).

                      3.1    Articles of Incorporation (Incorporated by
                             reference to Exhibit 3.1 to Annual Report on Form
                             10-K for the fiscal year ended December 31, 1992).

                      3.2    Bylaws (Filed herewith).

                      4.1    Indenture dated as of May 1, 1972 Providing for
                             Issuance of Unlimited Senior Debt Securities
                             (Incorporated by reference to Exhibit 4-3 to
                             Registration Statement No. 2-43731).

                      4.2    Indenture dated as of September 1, 1970 Providing
                             for Issuance of Unlimited Capital Notes
                             (Incorporated by reference to Exhibit 4-2 to
                             Registration Statement No. 2-37919).

                      4.3    Indenture dated as of May 1, 1985 relating to
                             $50,000,000 Floating Rate Subordinated Notes due
                             1997 (Incorporated by reference to Exhibit 4(a) to
                             Registration Statement No. 2-97720).

                      4.4    Indenture dated as of April 1, 1986 Providing for
                             Issuance of Unlimited Subordinated Debt Securities
                             (Incorporated by reference to Exhibit 4(a) to
                             Registration Statement No. 33-4491).

                      4.5    Officer's Certificate dated as of April 4, 1986
                             setting forth the form and terms of $100,000,000 of
                             unsecured floating rate Subordinated Notes due in
                             1998 (Incorporated by reference to Exhibit 4.11 to
                             Annual Report on Form 10-K for the fiscal year
                             ended December 31, 1989).

                      4.6    Officers' Certificate dated as of May 23, 1989
                             setting forth the  form and terms of $100,000,000
                             of unsecured 9 5/8% Subordinated Notes due in 1999
                             (Incorporated by reference to Exhibit 4.12 to
                             Annual Report on Form 10-K for the fiscal year
                             ended December 31, 1989).

                     4.7     Articles of Amendment, Rights Agreement, Series A
                             Junior Participating Preferred Stock (Incorporated
                             by reference to Exhibit 1 to Current Report on Form
                             8-K dated May 23, 1989).

                     10.1    Executive Employee Supplemental Retirement Plan
                             (Incorporated by reference to Exhibit 10.4 to
                             Annual Report on Form 10-K for the fiscal year
                             ended December 31, 1988).

                     10.2    Form of Executive Employment Agreement between the
                             Registrant and David L. Brantley, Robert L. Bryant,
                             W.H. Catlett, Jr., Philip H. Davidson, Robert M.
                             Freeman, T. Gaylon Layfield, III, Malcolm S.
                             McDonald, Robert J. Merrick, Wallace B. Millner,
                             III, Keith A. Reynolds, H. Nathaniel Taylor,
                             Kenneth H. Trout, Sara R. Wilson and Randolph W.
                             Wyckoff (Incorporated by reference to Exhibit 10.8
                             on Form 10-K for the fiscal year ended December 31,
                             1989).

                     10.3    1983 Stock Option Plan (Incorporated by reference
                             to Exhibit A to Proxy Statement for 1983 Annual
                             Meeting of Shareholders).

                     10.4    1985 Union Trust Bancorp Key Employee Stock Option
                             Plan (Incorporated by reference to Exhibit 10.13 to
                             Annual Report on Form 10-K for the fiscal year
                             ended December 31, 1985).

                     10.5    1992 Stock Option Plan (as amended and restated 
                             January 24, 1995) (Incorporated by reference to 
                             Exhibit I to Proxy Statement for 1995 Annual
                             Meeting of Shareholders).

                     10.6    Executive Employee Excess Savings Plan
                             (Incorporated by reference to Exhibit 10.14 to
                             Annual Report on Form 10-K for the fiscal year
                             ended December 31, 1987).

                     10.7    Split Dollar Life Insurance Plan and Agreement
                             (Incorporated by reference to Exhibit 10.13 to
                             Annual Report on Form 10-K for the fiscal year
                             ended December 31, 1989).

                     10.8    Executive Employee Deferred Compensation Plan
                             (Incorporated by reference to Exhibit 10.15 to
                             Annual Report on Form 10-K for the fiscal year
                             ended December 31, 1988).

                     10.9    1988 Deferred Compensation Plan (Incorporated by
                             reference to Exhibit 10.16 to Annual Report on Form
                             10-K for the fiscal year ended December 31, 1988).

                     10.10   Excess Benefit Retirement Plan (Incorporated by
                             reference to Exhibit 10.17 to Annual Report on Form
                             10-K for the fiscal year ended December 31, 1988).

                     10.11   Annual Executive Incentive Compensation Plan
                             (Incorporated by reference to Exhibit I to Proxy
                             Statement for 1994 Annual Meeting of Shareholders).

                     10.12   Executive Long-Term Incentive Plan (Incorporated by
                             reference to Exhibit II to Proxy Statement for 1994
                             Annual Meeting of Shareholders).

                     10.13   1994 Stock Incentive Plan (Incorporated by
                             reference to Exhibit III to Proxy Statement for
                             1994 Annual Meeting of Shareholders).

                     11.1    Computation of Earnings Per Share (Filed herewith).

                     13.1    1995 Annual Report to Shareholders (Filed 
                             herewith).

                     21.1    Subsidiaries of the Registrant (Filed herewith).

                     23.1    Consent of Ernst & Young LLP (Filed herewith).

                     27.1    Financial Data Schedule (Filed herewith).

         (b)      Reports on Form 8-K

                             The Registrant filed a Current Report on Form 8-K
                             dated March 19, 1996 reporting that it was the
                             victim of fraudulent commercial loan transactions
                             amounting to approximately $81 million.



<PAGE>




                                   SIGNATURES

         Pursuant to the requirements of Section 13 or 15(d) 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.

                                         SIGNET BANKING CORPORATION



 DATE:  MARCH 26, 1996           BY   /s/ W. H. CATLETT, JR.
                                     W. H. Catlett, Jr.
                                     Executive Vice President and Controller



         Pursuant to the requirements of the Securities Exchange Act of 1934,
 this Report has been signed below by the following persons on behalf of the
 Registrant and in the capacities indicated on the 26th day of March, 1996.

<TABLE>
<CAPTION>

         SIGNATURES                                                    TITLE
  <S>                                                         <C>
   /s/ ROBERT M. FREEMAN                                      Director, Chairman and Chief Executive
 Robert M. Freeman                                            Officer
                                                              (Principal Executive Officer)


   /s/ MALCOLM S. MCDONALD                                    Director, President and Chief Operating
 Malcolm S. McDonald                                          Officer



   /s/ WALLACE B. MILLNER, III                                Senior Executive Vice President and
 Wallace B. Millner, III                                      Chief Financial Officer
                                                              (Principal Financial Officer)


   /s/ W. H. CATLETT, JR.                                     Executive Vice President and Controller
 W. H. Catlett, Jr.                                           (Principal Accounting Officer)



   /s/ J. HENRY BUTTA                                         Director
 J. Henry Butta



   /s/ NORWOOD H. DAVIS, JR.                                  Director
 Norwood H. Davis, Jr.

</TABLE>

<PAGE>



                  SIGNATURES                                   TITLE



   /s/ WILLIAM C. DERUSHA                                     Director
 William C. DeRusha



   /s/ C. STEPHENSON GILLISPIE, JR.                           Director
 C. Stephenson Gillispie, Jr.



   /s/ BRUCE C. GOTTWALD, JR.                                 Director
 Bruce C. Gottwald, Jr.



   /s/ WILLIAM R. HARVEY                                      Director
 William R. Harvey, Ph.D.



   /s/ ELIZABETH G. HELM                                      Director
 Elizabeth G. Helm



   /s/ ROBERT M. HEYSSEL, M.D.                                Director
 Robert M. Heyssel, M.D.



   /s/ HENRY A. ROSENBERG, JR.                                Director
 Henry A. Rosenberg, Jr.



   /s/ LOUIS B. THALHEIMER                                    Director
 Louis B. Thalheimer





<PAGE>







                     EXHIBITS TO SIGNET BANKING CORPORATION


                           ANNUAL REPORT ON FORM 10-K


                             DATED DECEMBER 31, 1995


                           COMMISSION FILE NO. 1-6505




<PAGE>


                                  EXHIBIT INDEX

<TABLE>
<CAPTION>

                                                                            Page Number or
 Exhibit                                                                   Incorporation by
 Number         Description                                                  Reference to
    <S>         <C>                                             <C>
     2.1        Separation, Distribution and Indemnity          Exhibit 3.1 to Annual Report on Form 10-K for
                Agreement                                       the fiscal year ended December 31, 1994

     2.2        Retained Portfolio, Origination, Servicing      Exhibit 3.1 to Annual Report on Form 10-K for
                and Management Agreement                        the fiscal year ended December 31, 1994

     3.1        Articles of Incorporation                       Exhibit 3.1 to Annual Report on Form 10-K for
                                                                the fiscal year ended December 31, 1992

     3.2        Bylaws                                          Page 22

     4.1        Instruments defining the rights of              Exhibit 4-1, Registration No. 2-43731;
                security holders, including Indentures          Exhibit 4-2, Registration No. 2-37919;
                                                                Exhibit 4-3, Registration No. 2-97720;
                                                                Exhibit 4-6, Registration No. 2-45986;
                                                                Exhibit 4(a), Registration No. 2-97720;
                                                                Exhibit 4(a), Registration Statement No. 33-4491;
                                                                Exhibit 1 to Current
                                                                Report on Form 8-K dated
                                                                May 23, 1989; Exhibit
                                                                4.11 to Annual Report on
                                                                Form 10-K for the fiscal
                                                                year ended December
                                                                31, 1989

    10.1        Executive Employee Supplemental                 Exhibit 10.4 to Annual Report on Form 10-K for
                Retirement Plan                                 the fiscal year ended December 31, 1988

    10.2        Form of Executive Employment                    Exhibit 10.8 to Annual Report on Form 10-K for
                Agreement between the Registrant                the fiscal year ended December 31, 1989
                and David L. Brantley, Robert L. Bryant,
                W.H. Catlett, Jr., Philip H.
                Davidson,  Robert M. Freeman,
                T. Gaylon Layfield, III, Malcolm S.
                McDonald, Robert J. Merrick,
                Wallace B. Millner, III, Keith A.
                Reynolds, H. Nathaniel Taylor,
                Kenneth H. Trout, Sara R. Wilson and
                Randolph W. Wyckoff

    10.3        1983 Stock Option Plan                          Exhibit A to Proxy Statement for 1983 Annual
                                                                Meeting of Shareholders

    10.4        1985 Union Trust Bancorp Key                    Exhibit 10.13 to Annual Report on Form 10-K for
                Employee Stock Option Plan                      the fiscal year ended December 31, 1985

    10.5        1992 Stock Option Plan (as amended              Exhibit I to Proxy Statement for 1995 Annual
                January 24, 1995)                               Meeting of Shareholders

    10.6        Executive Employee Excess                       Exhibit 10.14 to Annual Report on Form 10-K for
                Savings Plan                                    the fiscal year ended December 31, 1987

    10.7        Split Dollar Life Insurance Plan                Exhibit 10.13 to Annual Report on Form 10-K for
                and Agreement                                   the fiscal year ended December 31, 1989

    10.8        Executive Employee Deferred                     Exhibit 10.15 to Annual Report on Form 10-K for
                Compensation Plan                               the fiscal year ended December 31, 1988

    10.9        1988 Deferred Compensation Plan                 Exhibit 10.16 to Annual Report on Form 10-K for
                                                                the fiscal year ended December 31, 1988

    10.10       Excess Benefit Retirement Plan                  Exhibit 10.17 to Annual Report on Form 10-K for
                                                                the fiscal year ended December 31, 1988

    10.11       Annual Executive Incentive                      Exhibit I to Proxy Statement for 1994 Annual
                Compensation Plan                               Meeting of Shareholders

    10.12       Executive Long-Term Incentive Plan              Exhibit II to Proxy Statement for 1994 Annual
                                                                Meeting of Shareholders

    10.13       1994 Stock Incentive Plan                       Exhibit III to Proxy Statement for 1994 Annual
                                                                Meeting of Shareholders

    11.1        Computation of Earnings per Share               Page 30

    13.1        1995 Annual Report to Shareholders              Page 31

    21.1        Subsidiaries of the Registrant                  Page 95

    23.1        Consent of Independent Auditors,
                Ernst & Young LLP                               Page 97

    27.1        Financial Data Schedule                         Page 98


</TABLE>





                                                                    Exhibit 3.2

                                As adopted December 21, 1966 by the Board of
                                Directors and amended and restated by the Board
                                of Directors through December 19, 1995




                                     BYLAWS
                                       OF
                           SIGNET BANKING CORPORATION


                                    ARTICLE I
                                 CORPORATE SEAL

         The seal of the Corporation shall consist of a circular impression
stamped upon paper, with or without a wafer, with the name of the Corporation
and the word "Virginia" inscribed along its circumference and the word "seal"
inscribed in its center, in the design and form now here impressed upon the
margin of this page. It may be affixed and attested by any officer.


                                   ARTICLE II
                               STOCK CERTIFICATES

         Each holder of the shares of stock of the Corporation shall be entitled
to a stock certificate evidencing his ownership of the shares of the
Corporation. Stock certificates shall be in such form as may be required and
approved by the Board of Directors. The signatures of the officers upon any
stock certificate may be facsimiles if such certificate is countersigned by a
transfer agent designated by the Board of Directors, other than the Corporation
itself or an employee of the Corporation, and the signature of the transfer
agent may be by facsimile if the certificate is registered by the manual
signature of a registrar designated by the Board of Directors other than the
Corporation itself or an employee of the Corporation.


                                   ARTICLE III
                            MEETINGS OF STOCKHOLDERS

         Section 1. Place of Meetings. All meetings of the stockholders of the
Corporation shall be held in the City of Richmond, Virginia, at the registered
office of the Corporation or at such other place within or without the
Commonwealth of Virginia as may be fixed in the notice of the meeting or in the
waiver thereof.


         Section 2. Annual Meeting.  The annual meeting of the  stockholders  of
the  Corporation  shall be held on such date and at such place and time as may
be fixed by resolution of the Board of Directors.

         Section 3. Special  Meetings.  Special  meetings of the  stockholders
may be called by the Chairman of the Board, the President or the Board of
Directors.

         Section 4. Notice of Meetings. Written or printed notice, stating the
place, date and hour of the meeting and the purpose or purposes for which the
meeting is called, shall be delivered by the Corporation not less than ten days
nor more than sixty days before the date of the meeting, either personally or by
mail, to each stockholder of record entitled to vote at such meeting. If mailed,
such notice shall be deemed to be delivered when deposited in the United States
mail with postage thereon prepaid, addressed to the stockholder at his address
as it appears on the stock transfer books of the Corporation. Such further
notice shall be given as may be required by law. Only business within the
purpose or purposes described in the notice of the meeting delivered by the
Corporation may be conducted at a special meeting of stockholders. Any
previously scheduled meeting of the stockholders may be postponed, and any
special meeting of the stockholders may be cancelled, by resolution of the Board
of Directors upon public notice given prior to the time previously scheduled for
such meeting of stockholders.

         Section 5. Quorum and Voting. A majority of the shares entitled to
vote, represented in person or by proxy, shall constitute a quorum at all
meetings of the stockholders, annual or special. If a quorum is present, the
affirmative vote of the majority of the shares represented at the meeting and
entitled to vote on the subject matter shall be the act of the stockholders,
unless the vote of a greater number or voting by class is required by law, and
except that in elections of directors those receiving the greatest number of
votes shall be deemed elected even though not receiving a majority. Each
stockholder shall be entitled to one vote in person or by proxy for each share
of stock entitled to vote standing in his name on the books of the Corporation.
The vote on all questions shall be taken in such a manner as the Chairman
prescribes, provided, however, that all votes taken at any meeting of
stockholders shall be by ballot.

         Section 6. Procedure. Stockholders' meetings shall be presided over by
the Chairman of the Board, or, in his absence, the President, or, in his
absence, any Vice Chairman of the Board, or, in the absence of all of them, a
Chairman to be elected at the meeting. The Secretary of the Corporation or, in
his absence, an Assistant Secretary or a secretary elected at the meeting for
the purpose, shall act as secretary of each meeting and record the minutes. At
each meeting of the stockholders, a committee may be appointed by the Chairman
of the meeting, and shall be appointed by the Chairman on the demand of the
holders of not less than one-tenth of the stock represented at the meeting and
entitled to vote, to determine the number of shares represented at the meeting
by stockholders in person or by proxy. Any meeting may be adjourned from day to
day, or from time to time, and such adjournment may be directed without a
quorum, but no business except adjournment shall be transacted in the absence of
a quorum. The Chairman of the meeting or a majority of the shares so represented
may adjourn the meeting from time to time, whether or not there is such a
quorum. No notice of the time and place of adjourned meetings need be given
except as required by law.

         Section 7.  Inspectors of Elections; Opening and Closing the Polls.

         The Board of Directors by resolution shall appoint one or more
inspectors, which inspector or inspectors may include individuals who serve the
Corporation in other capacities, including, without limitation, as officers,
employees, agents or representatives, to act at the meetings of stockholders and
make a written report thereof. One or more persons may be designated as
alternate inspectors to replace any inspector who fails to act. If no inspector
or alternate has been appointed to act or is able to act at a meeting of
stockholders, the Chairman of the meeting shall appoint one or more inspectors
to act at the meeting. Each inspector, before discharging his or her duties,
shall take and sign an oath faithfully to execute the duties of inspector with
strict impartiality and according to the best of his or her ability. The
inspectors shall have the duties prescribed by law.

         The Chairman of the meeting shall fix and announce at the meeting the
date and time of the opening and the closing of the polls for each matter upon
which the stockholders will vote at the meeting.

         Section 8.  Notice of Stockholder Business and Nominations.

         (A) Annual Meetings. (1) Nominations of persons for election to the
         Board of Directors and the proposal of business to be considered by the
         stockholders may be made at an annual meeting of stockholders (a)
         pursuant to the Corporation's notice of meeting, (b) by or at the
         direction of the Board of Directors or (c) by any stockholder of the
         Corporation who was a stockholder of record at the time of giving of
         notice provided for in this Bylaw, who is entitled to vote at the
         meeting and who complies with the notice procedures set forth in this
         Bylaw.

         (2) For nominations or other business to be properly brought before an
         annual meeting by a stockholder pursuant to clause (c) of paragraph
         (A)(1) of this Bylaw, the stockholder must have given timely notice
         thereof in writing to the Secretary of the Corporation and such other
         business must otherwise be a proper matter for stockholder action. To
         be timely, a stockholder's notice shall be delivered to the Secretary
         of the Corporation at the principal executive offices of the
         Corporation not later than the close of business on the sixtieth day
         nor earlier than the close of business on the ninetieth day prior to
         the first anniversary of the preceding year's annual meeting; provided,
         however, that in the event that the date of the annual meeting is more
         than thirty days before or more than sixty days after such anniversary
         date, notice by the stockholder to be timely must be so delivered not
         earlier than the close of business on the ninetieth day prior to such
         annual meeting and not later than the close of business on the later of
         the sixtieth day prior to such annual meeting or the tenth day
         following the date on which public announcement of the date of such
         meeting is first made by the Corporation. In no event shall the public
         announcement of an adjournment of an annual meeting commence a new time
         period for the giving of a stockholder's notice as described above.
         Such stockholder's notice shall set forth (a) as to each person whom
         the stockholder proposes to nominate for election or re-election as a
         director all information relating to such person that is required to be
         disclosed in solicitations of proxies for election of directors in an
         election contest, or is otherwise required, in each case pursuant to
         Regulation 14A under the Securities Exchange Act of 1934, as amended
         (the "Exchange Act"), and Rule 14a-11 thereunder (including such
         person's written consent to being named in the proxy statement as a
         nominee and to serving as a director if elected); (b) as to any other
         business that the stockholder proposes to bring before the meeting, a
         brief description of the business desired to be brought before the
         meeting, the reasons for conducting such business at the meeting and
         any material interest in such business of such stockholder and the
         beneficial owner, if any, on whose behalf the proposal is made; and (c)
         as to the stockholder giving the notice and the beneficiary owner, if
         any, on whose behalf the nomination or proposal is made (i) the name
         and address of such stockholder, as they appear on the books of the
         Corporation, and of such beneficial owner and (ii) the class and number
         of shares of the Corporation which are owned beneficially and of record
         by such stockholder and such beneficial owner.

         (3) Notwithstanding anything in the second sentence of paragraph (A)(2)
         of this Bylaw to the contrary, in the event that the number of
         directors to be elected to the Board of the Corporation is increased
         and there is no public announcement by the Corporation naming all of
         the nominees for director or specifying the size of the increased Board
         of Directors at least seventy days prior to the first anniversary of
         the preceding year's annual meeting, a stockholder's notice required by
         this Bylaw shall also be considered timely, but only with respect to
         nominees for any new positions created by such increase, if it shall be
         delivered to the Secretary of the Corporation at the principal
         executive offices of the Corporation not later than the close of
         business on the tenth day following the date on which such public
         announcement is first made by the Corporation.

         (B) Special Meetings. Only business within the purpose or purposes
         described in the notice of the meeting delivered by the Corporation
         shall be conducted at a special meeting of stockholders. Nominations of
         persons for election to the Board of Directors may be made at a special
         meeting of stockholders at which directors are to be elected pursuant
         to the Corporation's notice of meeting (a) by or at the direction of
         the Board of Directors or (b) provided that the Board of Directors has
         determined that directors shall be elected at such meeting, by any
         stockholder of the Corporation who is a stockholder of record at the
         time of giving of notice provided for in this Bylaw, who shall be
         entitled to vote at the meeting and who complies with the notice
         procedures set forth in this Bylaw. In the event the Corporation calls
         a special meeting of stockholders for the purpose of electing one or
         more directors to the Board of Directors, any such stockholder may
         nominate a person or persons (as the case may be), for election to such
         position(s) as specified in the Corporation's notice of meeting, if the
         stockholder's notice required by paragraph (A)(2) of this Bylaw shall
         be delivered to the Secretary of the Corporation at the principal
         executive offices of the Corporation not earlier than the close of
         business on the ninetieth day prior to such special meeting and not
         later than the close of business on the later of the sixtieth day prior
         to such special meeting or the tenth day following the day on which
         public announcement is first made of the date of the special meeting
         and of the nominees proposed by the Board of Directors to be elected at
         such meeting. In no event shall the public announcement of an
         adjournment of a special meeting commence a new time period for the
         giving of a stockholder's notice as described above.

         (C) General. (1) Only such persons who are nominated in accordance with
         the procedures set forth in this Bylaw shall be eligible to serve as
         directors and only such business shall be conducted at a meeting of
         stockholders as shall have been brought before the meeting in
         accordance with the procedures set forth in this Bylaw. Except as
         otherwise provided by law, the Chairman of the meeting shall have the
         power and duty to determine whether a nomination or any business
         proposed to be brought before the meeting was made or proposed, as the
         case may be, in accordance with the procedures set forth in this Bylaw
         and, if any proposed nomination or business is not in compliance with
         this Bylaw, to declare that such defective proposal or nomination shall
         be disregarded.

         (2) For purposes of this Bylaw, "public announcement" shall mean
         disclosure in a press release reported by the Dow Jones News Service,
         Associated Press or comparable national news service or in a document
         publicly filed by the Corporation with the Securities and Exchange
         Commission pursuant to Section 13, 14 or 15(d) of the Exchange Act.

         (3) Notwithstanding the foregoing provisions of this Bylaw, a
         stockholder shall also comply with all applicable requirements of the
         Exchange Act and the rules and regulations thereunder with respect to
         the matters set forth in this Bylaw. Nothing in this Bylaw shall be
         deemed to affect any rights (i) of stockholders to request inclusion of
         proposals in the Corporation's proxy statement pursuant to Rule 14a-8
         under the Exchange Act or (ii) of the holders of any series of
         Preferred Stock to elect directors under specified circumstances.



<PAGE>



                                   ARTICLE IV
                          DIRECTORS AND THEIR MEETINGS

         Section 1. Number, Election and Qualifying Shares. The general
management of the property, business and affairs of the Corporation shall be
vested in a Board of Directors which should not exceed twenty members nor be
less than ten members, including the Chairman of the Board and President.
However, the number of Directors may exceed the desirable size from time to time
due to mergers, acquisition or other special circumstances. The Directors shall
be elected at the annual meeting of the stockholders or as soon thereafter as
practicable, and shall hold office until the next annual meeting of the
stockholders and until their successors shall have been elected. Vacancies in
the Board of Directors shall be filled as provided by law. Each Director of the
Corporation shall be the owner in his own name and have in his possession or
control shares of the common stock of the Corporation having an aggregate par
value of not less than one thousand dollars ($1,000.00). Such stock must be
unpledged and unencumbered at the time such Director becomes a Director and
during the whole of his term as such.

         Section 2. Meetings. Regular meetings of the Board of Directors shall
be held on the fourth Tuesday in each month except the month of August or as
provided below for the transaction of such business as may properly come before
such meeting. The meeting held during the month of the annual meeting of the
stockholders shall be held after the stockholders meeting, shall be the annual
organizational meeting and shall be held for the purpose of the election of
officers and the designation of committees for the ensuing year and for the
transaction of such other business as may properly come before the meeting. No
notice of the annual organizational meeting of the Board of Directors shall be
necessary. Special meetings of the Board of Directors shall be held on call of
the Chairman of the Board or the President. Unless waived in the manner
prescribed by law, notice of any special meeting of Directors shall be given to
each Director at his business or residence in writing by hand delivery,
first-class or overnight mail or courier service, telegram or facsimile
transmission, or orally by telephone. If mailed by first-class mail, such notice
shall be deemed adequately delivered when deposited in the United States mail so
addressed, with postage thereon prepaid, at least five days before such meeting.
If by telegram, overnight mail or courier service, such notice shall be deemed
adequately delivered when the telegram is delivered to the telegraph company or
the notice is delivered to the overnight mail or courier service company at
least twenty-four hours before such meeting. If by facsimile transmission, such
notice shall be deemed adequately delivered when the notice is transmitted at
least twelve hours before such meeting. If by telephone or by hand delivery, the
notice shall be given at least twelve hours prior to the time set for the
meeting. Neither the business to be transacted at nor the purpose of any special
meeting need be specified in the notice of the meeting. Meetings of the Board of
Directors may be held at any time without notice if all the Directors are
present, or if those not present waive notice thereof either before or after the
meeting.

Meetings of the Board of Directors may be conducted by means of conference
telephones or similar communications equipment and a written record shall be
made of the action taken at such meetings.

         Section 3. Quorum. A majority of the Directors shall constitute a
quorum at any meeting, regular or special, and a majority of the Directors
present at any meeting at which a quorum is present shall be sufficient for the
transaction of any and all business for which a different quorum or vote is not
otherwise specifically and expressly required by law or these Bylaws.

         Section 4. Executive Committee. The Board of Directors may, by a
resolution adopted by a majority of the whole Board of Directors, designate as
an Executive Committee five or more Directors, one of whom shall be the Chairman
of the Board, who may be the Chairman of the Executive Committee if so
designated by the Board of Directors, and one of whom shall be the President.
The Executive Committee, during the interim between meetings of the Board of
Directors, shall have, and may exercise all of the authority of the Board of
Directors, unless otherwise specifically and expressly prohibited by law. The
Executive Committee shall meet at such time and place as established by a
resolution of the Executive Committee, and in the alternative, on the call of
the Chairman of the Board or the President. In the event that any outside
Director designated as a member of the Executive Committee shall be unable to
attend a meeting of the Executive Committee, any outside Director not so
designated may be requested to attend by the Chairman of the Board or the
President as a substitute for the absent member, and, when so in attendance,
shall be deemed for all purposes a duly elected member of the Executive
Committee.

         Section 5. Audit Committee. The Audit Committee shall be composed of
outside Directors who are independent of the management of the Corporation and
are free from any relationship that, in the opinion of the Board of Directors,
would interfere with their exercise of independent judgment as an Audit
Committee member. The Audit Committee shall include at least two Directors with
banking or related financial management expertise and shall not include any
large customers of the Corporation.

         The Audit Committee shall assist the Board of Directors discharge its
responsibilities relating to the accounting practices, internal controls and
financial reporting of the Corporation. The Audit Committee may serve as the
audit committee of each of the Corporation's bank subsidiaries. The Audit
Committee shall also perform such other duties as may be specified from time to
time by the Board of Directors. The Audit Committee shall meet periodically as
deemed necessary or appropriate to carry out its responsibilities and after its
meetings shall submit a report of its deliberations and actions to the Board of
Directors.

         Section 6. Organization and Compensation Committee. The Organization
and Compensation Committee shall be charged with the review and/or approval of
the Corporation's officer title, salary, bonus, incentive and other employee
benefit programs for the employees of the Corporation and its subsidiaries. It
shall also be charged with at least annually reviewing senior management's plans
and recommendations with regard to management succession.

         Section 7. Finance Committee. The Finance Committee shall be composed
of outside Directors and shall be charged with the responsibility of reviewing
the financial condition and plans of the Corporation. The Finance Committee
shall analyze and make recommendations to the Board of Directors with respect to
dividends, investments and financings proposed by management.

         Section 8. Nominating Governance and Corporate Responsibility
Committee. The Nominating, Governance and Corporate Responsibility Committee
shall be composed of outside Directors and shall be charged with the
responsibility of reviewing and making recommendations with respect to new
Directors of the Corporation and its affiliates and the retirement policy of the
Board of Directors. In that connection the Committee shall review the
qualifications of the current Directors as well as of prospects for continuing
or potential membership on the Board of Directors, this review to include
business and other relationships, if any, with the Corporation as related to a
possible conflict of interest or the appearance thereof. The Committee shall
recommend qualifications for and election to the position of Director Emeritus.

         Section 9. Other Committees. The Board of Directors by resolution
adopted by a majority of the Directors present at a meeting at which a quorum is
present, may designate other committees to consist of Directors, officers or
employees of the Corporation, or others. Such other committees shall have the
duties specified in the resolution of appointment.

         Section 10. Notice of Committee Meetings; Quorum Rules. Notice of
meetings of a Committee of the Board of Directors shall be given in the same
manner as notices are permitted or required to be given for special meetings of
the Board of Directors. A majority of a Committee shall be necessary for a
quorum. A Committee shall have authority to elect a secretary (unless otherwise
herein provided), and, subject to the first sentence of this Bylaw, to fix its
own rules as to notice and procedure. Meetings of a Committee may be conducted
by means of conference telephones or similar communications equipment, and a
written record shall be made of the action taken at such meetings.

         Section 11. Chairman Emeritus. The Board of Directors may designate a
Chairman Emeritus who may serve as the Chairman of the Executive Committee if so
designated. The Chairman Emeritus, if any, shall not be deemed an officer of the
Corporation by virtue of such designation or service.


                                    ARTICLE V
                            OFFICERS AND THEIR DUTIES

         Section 1. Officers, Election and Removal. The officers of the
Corporation shall be a Chairman of the Board, a President, a Secretary, a
Treasurer and such additional officers as the Board of Directors may from time
to time prescribe, all of whom shall be elected annually at the annual
organizational meeting of the Board of Directors following the annual meeting of
the stockholders, to serve until the next such meeting of the Board of Directors
and until their successors are elected, unless sooner removed, but may be
removed at any time at the pleasure of the Board of Directors, and vacancies may
be filled at any meeting of the Board. Any two or more offices may be held by
the same person, except the offices of President and Secretary.

         Section 2. Chairman of the Board. The Chairman of the Board shall have
general authority to conduct the business of the Corporation and shall preside
at all meetings of the stockholders and the Board of Directors. He may be the
Chief Executive Officer of the Corporation if so designated. Also, the Chairman
of the Board shall have the authority to appoint officers of the Corporation up
to but not including the titles of members of the Management Committee and to
delegate that authority up to and including the position of Senior Vice
President.

         Section 3. President. The President shall perform the duties of the
Chairman of the Board in the absence or upon the disability of the Chairman of
the Board. He may be the Chief Executive Officer or the Chief Operating Officer
of the Corporation if so designated. In the absence of the Chairman of the
Board, the President shall preside at meetings of the stockholders, the Board of
Directors, and the Executive Committee. Also, the President shall have the
authority to appoint officers of the Corporation up to but not including the
titles of members of the Management Committee and to delegate that authority up
to and including the position of Senior Vice President.

         Section 4. Secretary. The Secretary shall perform the usual duties of
the office of Secretary and shall have such special authority as may from time
to time be conferred upon him by these Bylaws or the Board of Directors.

         Section 5.  Treasurer.  The Treasurer shall perform the usual duties 
of the office of Treasurer.

         Section 6. Duties. In addition to the duties herein assigned to certain
officers, they and other officers prescribed by the Board of Directors shall
perform such duties and have such special authority as may from time to time be
conferred upon them by the Board of Directors, the Executive Committee, or
officers senior in rank to them.



<PAGE>



                                   ARTICLE VI
                              VOTING OF STOCK OWNED

         Unless otherwise provided by a vote of the Board of Directors, the
Chairman of the Board, the President, any Vice Chairman of the Board, any Senior
Executive Vice President, the Secretary or the Treasurer may appoint attorneys
to vote any stock in any other corporation owned by the Corporation or may
attend any meeting of the stockholders of such corporation and vote such shares
in person.


                                   ARTICLE VII

         Bylaws for the Corporation may be made, altered, amended or repealed by
the Board of Directors, but Bylaws made by the Board of Directors may be
repealed or changed, and new Bylaws made, by the stockholders.




I, Sara Redding Wilson, hereby certify that I am the Corporate Secretary of
Signet Banking Corporation (the Corporation), and that the above Bylaws
consisting of pages 1 through 8, are the Bylaws of the Corporation and are in
effect through December 19, 1995.

WITNESS my hand and the seal of the Corporation this 19th day of December, 1995.


                                                     /s/ SARA REDDING WILSON

Corporate Secretary






                                                                EXHIBIT 11.1

                   SIGNET BANKING CORPORATION AND SUBSIDIARIES

                                    FORM 10-K

                        COMPUTATION OF EARNINGS PER SHARE
                    (dollars in thousands - except per share)

<TABLE>
<CAPTION>
                                                           1995              1994             1993
                                                     -----------------------------------------------------
<S>                                                  <C>               <C>              <C>
Common and common equivalent:
   Average shares outstanding                             58,843,986        57,355,021       56,291,808
   Dilutive stock options - based on the
     treasury stock method using average
     market price                                            953,732           500,034          574,866
                                                     -----------------------------------------------------
   Shares used                                            59,797,718        57,855,055       56,866,674
                                                     =====================================================

Net income applicable to
   Common Stock                                       $      111,080   $       149,834  $       174,414
                                                     =====================================================

Per share amount                                      $         1.86   $          2.59  $          3.07
                                                     =====================================================

Assuming full dilution:
   Average shares outstanding                             58,843,986        57,355,021       56,291,808
   Dilutive stock options - based on the
     treasury stock method using the
     period end market price, if higher
     than average market price                               982,435           507,906          628,282
                                                     -----------------------------------------------------
   Shares used                                            59,826,421        57,862,927       56,920,090
                                                     =====================================================

Net income applicable to
   Common Stock                                       $      111,080   $       149,834  $       174,414
                                                     =====================================================

Per share amount                                      $         1.86   $          2.59  $          3.06

                                                     =====================================================
</TABLE>

The calculations of common and common equivalent earnings per share and fully
diluted earnings per share are submitted in accordance with Securities Exchange
Act of 1934 Release No. 9083 although both calculations are not required by
footnote 2 to paragraph 14 of APB Opinion No. 15 because there is dilution of
less than 3%. The Registrant has elected to show fully diluted earnings per
share in its financial statements.






Signet Banking Corporation and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--1995 COMPARED TO 1994

INTRODUCTION

Signet Banking  Corporation  ("Signet" or "the Company"),  with  headquarters in
Richmond,  Virginia,  is a registered  multi-bank,  multi-state  holding company
whose  stock is listed on the New York Stock  Exchange  under the symbol SBK. At
December 31, 1995, Signet had assets of approximately $11.0 billion and provided
interstate  financial services through two principal  subsidiaries:  Signet Bank
(which resulted from the merger of Signet Bank/Virginia and Signet Bank/Maryland
in 1995) headquartered in Richmond, Virginia and Signet Bank N.A., headquartered
in  Washington,  D.C. The Company is in the process of merging Signet Bank N. A.
into Signet Bank and expects to complete the combination of the two banks during
1996.

     Signet engages in general  commercial and consumer  banking  businesses and
provides a full range of  financial  services  to  individuals,  businesses  and
organizations  through 244 banking offices,  253 automated teller machines and a
24-hour full-service Telephone Banking Center. Signet offers investment services
including municipal bond, government,  federal agency and money market sales and
trading,  foreign  exchange  trading,  mutual funds and discount  brokerage.  In
addition,  specialized services for trust,  leasing,  asset based lending,  cash
management,  real estate,  insurance,  consumer  financing and trade finance are
offered.  Signet's  primary  market area extends from  Baltimore to  Washington,
south to Richmond, and on to Hampton Roads/Tidewater, Virginia. The Company also
markets several of its products nationally.

     On November 22, 1994,  Signet  transferred  certain  designated  assets and
liabilities  of Signet  Bank's credit card division to Capital One Bank, a newly
chartered  limited  purpose  credit  card  bank.  Capital  One Bank  became,  in
conjunction  with  the  transfer,  a  wholly-owned  subsidiary  of  Capital  One
Financial Corporation ("Capital One"), a wholly-owned  subsidiary of Signet (the
"Separation"). As part of the Separation, Signet Bank retained a small portfolio
of  in-market  credit card loans.  At the same time  7,125,000  shares of common
stock of Capital One were sold in an initial public offering. Signet distributed
all of the remaining Capital One common stock it held to Signet  stockholders in
a tax-free distribution on February 28, 1995 (the "spin-off"). Related assets of
$3.6 billion and equity of $0.4 billion were spun off at this time. The spin-off
enhanced shareholder value by creating two independent  financial  institutions,
each possessing  substantial financial and managerial strength and each pursuing
separate and attractive long-term business strategies.

     In 1994,  Signet  also  announced  a  comprehensive  program to improve the
performance of its core banking businesses  through  initiatives to reduce costs
and enhance  revenues.  In connection  with the spin-off and the cost  reduction
measures,   Signet  recorded  special  pre-tax  charges  of  $92.2  million  for
restructuring  ($43.2  million)  and for  terminating  certain  data  processing
contracts ($49.0 million).

     During the third quarter of 1994, the Company  acquired  Pioneer  Financial
Corporation  ("Pioneer"),  the parent company of Pioneer Federal Savings Bank, a
$400 million financial institution located in Chester, Virginia. The transaction
involved  a  tax-free  exchange  of stock and was  accounted  for as a  purchase
acquisition. Pioneer's shareholders received .6232 shares of Signet common stock
for each Pioneer share held. This resulted in Signet issuing  approximately  1.5
million  shares of common stock.  The  transaction  had an  immaterial  dilutive
effect on Signet's earnings per share.

     In 1995, Signet began construction on a new operations center located close
to  Richmond,  Virginia,  which  will be  completed  in 1996 at a total  cost of
approximately $55 million.

     In the second  quarter of 1995,  Signet  acquired  the assets of  Sheffield
Management Company and Sheffield Investments, Inc., managers and distributors of
the  Blanchard  family of mutual  funds.  These  funds are  marketed  nationally
through direct mail.

     In the  third  quarter  of 1995,  Signet  adopted  Statement  of  Financial
Accounting  Standards  ("SFAS")  No. 122,  "Accounting  For  Mortgage  Servicing
Rights."  SFAS No. 122 requires  that a mortgage  banking  enterprise  recognize
internally  originated  rights  to  service  mortgage  loans  sold to  others as
separate   assets.   Upon  adoption,   Signet   recognized   pre-tax  income  of
approximately  $3.7 million.  The impact of adoption on 1995 pre-tax  income was
$7.2 million.

     On October 20, 1995,  reflecting  its  confidence in the  Company's  growth
plans and  improving  profitability,  Signet's  Board of  Directors  raised  the
quarterly  dividend  by 3 cents to $0.20 per  common  share.  Also in the fourth
quarter of 1995,  Signet  recognized a $9.6 million  gain on  securitizing  home
equity loans.

     On  March  19,  1996,  subsequent  to the  announcement  of 1995  earnings,
management   discovered   the  Company  was  one  of  several  major   financial
institutions that were victims of fraudulent  commercial loan transactions which
occurred  prior to 1996.  The  Company  had loan  outstandings  related to these
transactions of  approximately  $81 million.  Federal  authorities  informed the
Company that they believe there will be substantial recoveries of assets related
to these transactions. Based on information currently available, management
recorded a $35 million  commercial fraud loss in non-interest  expense at
December 31, 1995 ("the fraud loss") and recorded the estimated  probable
recovery  amount of $46 million in other assets as a  receivable.  The
receivable  represents an amount management  believes  is  likely  to be
recovered  based on  current  facts and circumstances.  The amount of the
recovery is based on the  Company's  pro rata share of known  claims  to the
total  amount  currently  restrained  and held by federal  authorities  less
associated  costs.  The recovery amount is subject to change,  even in the near
term, as additional  assets are recovered,  additional claims are asserted or
the market  value of the  restrained  assets  fluctuates. Management believes
the $35 million charge to

<PAGE>

<TABLE>
<CAPTION>



Table 1
SELECTED FINANCIAL DATA (excluding Capital One)
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                       1995            1994           1993
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>            <C>            <C>
SUMMARY OF OPERATIONS
(dollars in thousands-except per share)
Net interest income-taxable equivalent                                           $     478,670  $     358,740  $     353,230
Less: taxable equivalent adjustment                                                     10,603         13,706         15,753
- ---------------------------------------------------------------------------------------------------------------------------

Net interest income                                                                    468,067        345,034        337,477
Provision for loan losses                                                               34,786        (16,229)        13,256
- ---------------------------------------------------------------------------------------------------------------------------

Net interest income after provision for loan losses                                    433,281        361,263        324,221
Non-interest operating income                                                          193,780        195,205        193,817
Securities available for sale gains                                                        532          3,413          3,913
Investment securities gains                                                              1,257             46            405
- ---------------------------------------------------------------------------------------------------------------------------

Total non-interest income                                                              195,569        198,664        198,135
Non-interest expense (1)                                                               484,520        488,309        444,036
- ---------------------------------------------------------------------------------------------------------------------------

Income before income taxes                                                             144,330         71,618         78,320
Applicable income taxes (2)                                                             48,769         15,775         14,391
- ---------------------------------------------------------------------------------------------------------------------------

Net income                                                                       $      95,561  $      55,843  $      63,929
- ---------------------------------------------------------------------------------------------------------------------------

Per common share:
   Net income                                                                    $        1.60  $        0.97  $        1.12
   Cash dividends declared                                                                0.79           1.00           0.80
   Book value at year-end                                                                14.59          12.69          14.06

Average common shares outstanding                                                   59,826,421     57,862,927     56,920,090
- ----------------------------------------------------------------------------------------------------------------------------
SELECTED AVERAGE BALANCES
(dollars in millions)
Assets                                                                           $      10,607  $       8,839  $       9,328
Earning assets                                                                           9,447          7,802          8,339
Loans (net of unearned income)                                                           5,765          4,554          4,387
Deposits                                                                                 7,282          7,436          7,733
Interest bearing liabilities                                                             8,055          6,282          6,973
Common stockholders' equity                                                                808            818            775
Managed consumer loan portfolio                                                          2,532          1,785          1,472
- ----------------------------------------------------------------------------------------------------------------------------

SELECTED YEAR-END BALANCES
(dollars in millions)
Assets                                                                           $      10,978  $       9,859  $       9,858
Earning assets                                                                           9,443          8,825          8,882
Loans (net of unearned income)                                                           5,416          5,696          4,448
Deposits                                                                                 7,593          7,343          7,821
Interest bearing liabilities                                                             8,024          7,331          7,376
Common stockholders' equity                                                                864            744            796
Managed consumer loan portfolio                                                          2,807          2,295          1,563
- ----------------------------------------------------------------------------------------------------------------------------

RATIOS
Net income to:
   Average common stockholders' equity (3)                                               11.83%          6.83%          9.10%
   Average assets (3)                                                                     0.90           0.63           0.69
Efficiency ratio excluding foreclosed property expense (3)                               72.02          88.28          78.69
Stockholders' equity to assets at year-end                                                7.87           7.54           8.07
Loans to deposits (average)                                                              79.17          61.24          56.73
Net loan losses to average loans                                                          0.87           0.55           0.75
Net interest spread (4)                                                                   4.44           3.96           3.75
Net yield margin (4)                                                                      5.07           4.59           4.24
At year-end:
   Allowance for loan losses to loans                                                     2.39           2.67           4.27
   Allowance for loan losses to non-performing loans                                    337.05         583.37         256.71
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  1993 included a provision of $7.4 million to the reserve for foreclosed
     properties, which had a December 31, 1993 balance of $5.7 million. 1994
     included $43.2 million of restructuring charges. 1995 included the fraud
     loss of $35.0 million.
(2)  Income taxes applicable to net securities available for sale gains and
     investment securities gains were as follows: 1995 -- $0.7 million, 1994 --
     $1.2 million; and 1993 -- $1.5 million.
(3)  The 1995 ROE and ROA excluding the fraud loss were 14.65% and 1.12%,
     respectively. The 1995 efficiency ratio excluding the fraud loss and
     foreclosed property expense was 66.88%. The 1994 ROE and ROA excluding
     restructuring charges were 10.26% and 0.95%, respectively. The 1994
     efficiency ratio excluding restructuring/spin-off charges and foreclosed
     property expense was 80.30%.
(4)  Net  interest  spread  and net yield  margin  were  calculated  on a
     taxable equivalent  basis,  using the  federal  income tax rate and state
     tax rates,  as applicable, reduced by the nondeductible portion of interest
     expense.

<PAGE>



1995 earnings is adequate to cover estimated  losses related to these
fraudulent  transactions  based on currently available information,  but is
unable to predict the timing of the recovery. The Company will  vigorously
pursue other  sources of  recovery,  but  currently is unable to determine the
probability or amount of additional recoveries.

     A detailed discussion of the 1995 operating results and financial condition
at December  31,  1995  follows  and is  intended  to help  readers  analyze the
accompanying  Consolidated  Financial  Statements  and  related  Notes.  Certain
consolidated  financial  information  is  located  in Tables 27  through  33. In
addition  to the  discussion  of  consolidated  information,  pro forma  data is
provided  where it is  meaningful  to discuss the  Company's  results  excluding
Capital One.  Consolidated  and pro forma  results are the same for time periods
subsequent to February 28, 1995, the date of the spin-off.

SUMMARY OF PERFORMANCE

Signet reported consolidated net income for 1995 of $111.1 million, or $1.86 per
share,  compared with $149.8 million, or $2.59 per share, in 1994.  Consolidated
earnings for the year ended  December  31, 1995  included the results of Capital
One for the two months  prior to the spin-off on February 28, 1995 and the $35.0
million fraud loss. The 1994  consolidated  net income  reflected a full year of
Capital One's operations as well as special pre-tax charges of $92.2 million for
restructuring and for terminating certain data processing contracts. Included in
the  restructuring  charges  were  costs  related to an early  retirement  plan,
employee severance and facilities consolidation.  On a pro forma basis, 1995 net
income increased 71% from $55.8 million to $95.6 million. Pro forma earnings per
share  rose 65% from  $0.97 in 1994 to  $1.60.  The pro forma  1995  performance
reflected a substantial  increase in net interest  income,  primarily  resulting
from strong growth in the Company's consumer and commercial loan portfolios. The
return on assets ("ROA") and the return on common  stockholders'  equity ("ROE")
for the year  ended  December  31,  1995 were  1.00% and  12.79%,  respectively,
compared with 1.31% and 14.33% for the same  respective  ratios in 1994. The pro
forma profitability  measures reflected the rise in earnings in 1995,  resulting
in an ROA of 0.90% and an ROE of 11.83%. These ratios compare favorably with the
0.63% ROA and 6.83% ROE achieved in 1994, on a pro forma basis.

     Taxable  equivalent net interest  income totaled $503.8 million for 1995, a
4%  decline  from the  $523.7  million  recorded  in  1994.  Pro  forma  taxable
equivalent net interest  income of $478.7  million was a principal  component of
earnings and  reflected a rise of $119.9  million  from the 1994 level.  The pro
forma net yield margin for 1995 was 5.07%,  a 48 basis point  increase  from the
4.59% for the prior year.  This  increase in the net yield margin was  primarily
due to an improvement in the net interest spread.  The provision for loan losses
of $38.7 million  represented  a  significant  rise from the 1994 level of $14.5
million  as  growth  in the  consumer  loan  portfolio  warranted  this  action.
Non-interest  operating  income  totaled  $277.5 million for 1995, a 51% decline
from the $564.6  million  for the prior  year.  The drop  resulted  from a sharp
decline in credit card  servicing and service charge income due to the spin-off.
On a pro forma basis,  non-interest  operating  income was lower in 1995 than in
1994,  also due to a decline in credit card  servicing and service charge income
as the retained credit card portfolio was off-balance  sheet for the majority of
1994. During 1995, Signet recognized net securities gains of $1.8 million,  down
from $3.5 million in 1994.  Non-interest  expense  decreased $282.4 million from
the previous  year due in large part to the  restructuring  and data  processing
contract  termination charges of $92.2 million and the spin-off.  On a pro forma
basis,  non-interest  expense  also  fell,  primarily  due to the  restructuring
charges  in  1994,  offset  in  part by the  fraud  loss in  1995.  Declines  in
staff-related  expenses  were more than offset by increases in costs  associated
with expanded marketing and testing initiatives  throughout the Company. Table 1
shows selected financial data for the past three years, primarily on a pro forma
basis.

INCOME STATEMENT ANALYSIS

NET INTEREST INCOME

Taxable equivalent net interest income, a primary  contributor to earnings,  was
$503.8  million  for 1995,  a decline of $19.9  million,  or 4%, from the $523.7
million  for 1994 as shown in Table  28.  The  decline  in net  interest  income
reflected the impact of the spin-off.  On a pro forma basis,  taxable equivalent
net interest income rose $119.9 million in 1995 to $478.7 million  primarily due
to an  improved  mix and a higher  level of  on-balance  sheet  average  earning
assets. The discussion of net interest income should be read in conjunction with
Table 2--Net Interest Income Analysis and Table 8--Average  Balance Sheet,  both
of which were prepared on a pro forma basis.

     Average  earning  assets  totaled $9.9  billion for 1995,  down 2% from the
previous year. On a pro forma basis,  average  earning  assets  amounted to $9.4
billion   compared   with  $7.8   billion  for  1994,  a  21%   increase.   Loan
securitizations  reduced earning assets by  transferring  assets off the balance
sheet. Adding average securitized loans to both years' pro forma average earning
assets and  adjusting  for loans that may be sold to Capital One, in  accordance
with previously agreed upon terms of the spin-off,  results in a 15% increase in
managed earning assets year-over-year. The consumer, commercial, and real estate
mortgage-residential  loan categories  experienced increases in average balances
in  1995.   Decreases  occurred  in  the  real   estate-construction   and  real
estate-commercial  mortgage  categories of the loan  portfolio,  reflecting  the
continued successful efforts of the Company to reduce its commercial real estate
exposure.  Investment  securities  rose  $62.1  million  on  average  over  1994
reflecting the purchase of U. S. Government and agency obligations in the fourth
quarter of 1994. In December,  1995, as allowed by  implementation  guidance for
SFAS  No.  115,   "Accounting  for  Certain   Investments  in  Debt  and  Equity
Securities,"  the  Company  reclassified  all of its  investment  securities  to
securities  available for sale. See a more detailed discussion of Earning Assets
elsewhere in this Report.

<PAGE>

<TABLE>
<CAPTION>

Table 2
NET INTEREST INCOME ANALYSIS (excluding Capital One)
taxable equivalent basis(1)
- -----------------------------------------------------------------------------------------------------------------------------

                                      Year Ended               1995 vs 1994          Year Ended           1994 vs 1993

                                      December 31      Increase   Change due to (3) December 31  Increase  Change due to (3)
(in thousands)                     1995       1994    (Decrease)   Volume     Rates     1993    (Decrease)   Volume   Rates
- -----------------------------------------------------------------------------------------------------------------------------
<S>                              <C>        <C>       <C>        <C>       <C>        <C>       <C>        <C>        <C>
INTEREST INCOME:
   Loans, including fees(2)      $541,780   $373,602  $168,178   $108,650  $  59,528  $332,854  $ 40,748   $  13,032  $27,716
   Securities available for sale  125,492     72,826    52,666     23,716     28,950    17,007    55,819      56,527     (708)
   Investment securities           28,669     28,200       469      5,929     (5,460)  126,172   (97,972)   (101,511)   3,539
   Other earning assets           124,228     88,217    36,011     (1,159)    37,170    83,588     4,629     (11,393)  16,022
- ------------------------------------------------------------------------------------------------------------------------------

         Total interest income    820,169    562,845   257,324    130,975    126,349   559,621     3,224     (37,164)  40,388
INTEREST EXPENSE:
   Interest bearing deposits      216,014    179,311    36,703     (4,439)    41,142   168,197    11,114     (11,771)  22,885
   Federal funds and
      repurchase agreements       105,290      3,213   102,077    101,668        409               3,213       3,213
   Other short-term borrowings      3,174      4,896    (1,722)    (1,115)      (607)   21,513   (16,617)    (19,574)   2,957
   Long-term borrowings            17,021     16,685       336       (104)       440    16,681         4      (1,977)   1,981
- -----------------------------------------------------------------------------------------------------------------------------

         Total interest expense   341,499    204,105   137,394     66,073     71,321   206,391    (2,286)    (21,394)  19,108
- -----------------------------------------------------------------------------------------------------------------------------

         NET INTEREST INCOME     $478,670   $358,740  $119,930  $  80,209  $  39,721  $353,230  $  5,510   $ (23,153) $28,663
- -----------------------------------------------------------------------------------------------------------------------------

</TABLE>

(1) Total income from earning assets includes the effects of taxable  equivalent
    adjustments  using  the  federal  income  tax  rate  and  state  tax  rates,
    as applicable, reduced by the nondeductible portion of interest expense.
(2) Includes  fees on loans of  approximately  $19,322,  $14,019 and $14,655 for
    1995, 1994 and 1993, respectively.
(3) The change in interest due to both volume and rates has been allocated in
    proportion to the  relationship  of the absolute dollar amounts of the
    change in each. The changes in income and expense are calculated
    independently for each line in the schedule. The totals for the volume and
    rate columns are not the sum of the individual lines.


     Average interest bearing  liabilities rose 28% to $8.1 billion for 1995, on
a pro forma basis. Declines in savings certificates, money market savings, large
denomination certificates,  other short-term borrowings and long-term borrowings
were more than offset by growth in savings accounts, money market and
interest-checking, and foreign deposit categories and federal  funds and
repurchase  agreements.  Included in savings  accounts  were deposits  held on
behalf of Capital  One.  Approximately  $500  million of these deposits are
expected to transfer to Capital One in the first  quarter of 1996. In 1995,
average core  deposits of $7.1 billion  declined less than 2% from the prior
year and  represented  75% of average  earning  assets and 123% of average
loans.  The mix in core  deposits  changed as  depositors  responded to volatile
interest  rates  by  shortening   maturities  and   transferring   from  savings
certificates  into  money  market and demand  products.  Pro forma  non-interest
bearing demand  deposits  declined less than 1%, on average,  during 1995. See a
more comprehensive discussion of Funding elsewhere in this Report.

     The pro forma net interest spread of 4.44% for 1995 rose significantly from
the 3.96%  reported for the previous  year.  The increase  resulted from funding
rates  rising less than the  increase in yields on earning  assets.  The overall
yield on earning assets for 1995 was 8.68%, up 147 basis points from 1994, while
the rate paid for interest  bearing  liabilities  amounted to 4.24%, up 99 basis
points from the previous year.

     The pro  forma net yield  margin  rose by 48 basis  points in 1995 to 5.07%
from 4.59% for 1994.  The increase in the net yield margin was the net result of
several factors,  as analyzed in Table 3. An approximate  basis point impact was
calculated  for each item  noted.  Higher  yields and growth in  commercial  and
consumer loans more than offset the rise in funding rates to raise the net yield
margin.

     Signet uses various  off-balance  sheet  interest  rate  derivatives  as an
integral part of its asset and liability management and trading activities.  For
Signet's core  business,  variable rate assets  generally  exceed  variable rate
liabilities.  To manage the  resulting  interest  rate risk,  Signet enters into
derivative transactions. On a consolidated basis, derivative contracts, used for
interest  rate  risk  management  purposes,  (decreased)/increased  interest  on
earning assets by ($14.0) million, $13.4 million and $14.3 million and decreased
borrowing costs by $20.3 million, $39.0 million and $82.4 million for 1995, 1994
and 1993, respectively. The overall increase in the net yield margin as a result
of these  instruments  amounted to 5, 52 and 92 basis points for 1995,  1994 and
1993, respectively. For a more detailed description and discussion of derivative
income and expense  impact on net  income,  refer to the  Derivatives  and Other
Off-Balance Sheet Risk section elsewhere in this Report.


Table 3
ANALYSIS OF CHANGE IN NET YIELD MARGIN --
1995 VERSUS 1994 (excluding Capital One)
- -------------------------------------------------------------------

Net yield margin for the year ended December 31, 1994        4.59%
Higher funding costs (excluding decrease in
   derivative income)                                       (0.63)
Higher average and yield on total on balance sheet
   consumer loans (excluding decrease in derivative income)  0.61
Decrease in derivative income                               (0.50)
Decline in average/higher yield on Federal funds and
   resale agreements -- net                                  0.29
Higher average and yield on securities available for sale
   (excluding decrease in derivative income)                 0.18
Higher average and yield on commercial loans
   (excluding decrease in derivative income)                 0.18
Improved yield and mix on the other earning assets
   and other factors                                         0.35
- -------------------------------------------------------------------

Net yield margin for the year ended December 31, 1995        5.07%
- -------------------------------------------------------------------

<PAGE>

     Loan securitizations also have an effect on net interest income and the net
yield  margin.  For a detailed  analysis of this effect, see the  discussion of
Consumer Loan Growth and Table 12 elsewhere in this Report.

PROVISION AND ALLOWANCE FOR LOAN LOSSES
(ON A PRO FORMA BASIS)

The provision for loan losses is the periodic expense of maintaining an adequate
allowance  to  absorb  anticipated  future  losses,  net of  recoveries,  in the
existing loan  portfolio.  In  evaluating  the adequacy of the provision and the
allowance for loan losses,  management takes into consideration  several factors
including  national and local economic trends and conditions;  weighted  average
historical  losses;  trends in  delinquencies,  bankruptcies and  non-performing
loans;  trends in watch list  growth/reduction;  off-balance  sheet credit risk;
known  deterioration  and  concentrations  of credit;  effects of any changes in
lending  policies and  procedures;  credit  evaluations;  and the experience and
ability of  lending  management  and  staff.  Commercial  and real  estate  loan
charge-offs are recorded when any loan or portions of loans are determined to be
uncollectible.  Credit  card loans  typically  are charged off when they are six
months past due and a minimum  payment has not been received for 60 days,  while
other  consumer  loans are  typically  charged off when they are six months past
due. Credit card and other consumer loans are also charged off when the customer
declares  bankruptcy.  Once a loan has been  charged  off,  Signet  continues to
pursue the  collection of principal and interest.  Table 4 provides a three-year
comparison  of activity in the pro forma  allowance  for loan losses  along with
details by loan category of the charge-offs and recoveries.

     The provision for loan losses  totaled $34.8 million for 1995 compared with
provision  reversals of $16.2 million

<TABLE>
<CAPTION>


Table 4
CHANGES IN ALLOWANCE FOR LOAN LOSSES (excluding Capital One)
- -----------------------------------------------------------------------------------------------------------------------------

                                                                                                 Year Ended December 31
- -----------------------------------------------------------------------------------------------------------------------------

(dollars in thousands)                                                                      1995          1994         1993
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                                       <C>          <C>           <C>
Balance at beginning of year                                                              $152,003     $189,797      $209,543
Provision for loan losses                                                                   34,786      (16,229)       13,256
Transfer to loans held for securitization/sale(1)                                           (7,132)
Addition arising from acquisition                                                                         3,327
Loans charged-off:
   Consumer(2)                                                                              32,386        2,652         1,850
   Commercial                                                                                5,740        9,827        17,832
   Real estate-construction                                                                  1,143        9,746        26,890
   Real estate-mortgage(3)                                                                  18,627       20,360         5,720
- -----------------------------------------------------------------------------------------------------------------------------
Total loans charged-off                                                                     57,896       42,585        52,292
Recoveries of loans previously charged-off:
   Consumer(2)                                                                               1,509        1,101         1,338
   Commercial                                                                                4,570        5,997        13,138
   Real estate-construction                                                                  1,496        6,037         4,259
   Real estate-mortgage(3)                                                                     366        4,558           555
- ------------------------------------------------------------------------------------------------------------------------------

Total recoveries                                                                             7,941       17,693        19,290
- ------------------------------------------------------------------------------------------------------------------------------

Net loans charged-off                                                                       49,955       24,892        33,002
- ------------------------------------------------------------------------------------------------------------------------------
Balance at end of year                                                                    $129,702     $152,003      $189,797
- ------------------------------------------------------------------------------------------------------------------------------

Net charge-offs to average loans:
   Consumer                                                                                   1.39%        0.10%         0.04%
   Commercial                                                                                 0.04         0.18          0.22
   Real estate                                                                                1.95         2.15          2.45
- ------------------------------------------------------------------------------------------------------------------------------

      Total                                                                                   0.87%        0.55%         0.75%
- ------------------------------------------------------------------------------------------------------------------------------

Allowance for loans losses to net loans at year-end                                           2.39%        2.67%         4.27%
- ------------------------------------------------------------------------------------------------------------------------------
(1) The amount transferred to loans held for sale related to Capital
    One assets was $5,272 for 1995.
(2) Consumer includes loan-by-check net charge-offs as noted below:

      Loan-by-check risk tests                                                           $  16,763   $        8
      Other loan-by-check                                                                    3,575          222
- ------------------------------------------------------------------------------------------------------------------------------

      Total loan-by-check net charge-offs                                                $  20,338   $      230
- ------------------------------------------------------------------------------------------------------------------------------
    Average loan-by-check:
      Loan-by-check risk tests                                                           $ 211,192   $   25,795
      Other loan-by-check                                                                  218,401       33,749
- ------------------------------------------------------------------------------------------------------------------------------

      Total loan-by-check                                                                $ 429,593   $   59,544
- ------------------------------------------------------------------------------------------------------------------------------

   Net loan losses (annualized) as a percentage of average loan-by-check:
      Loan-by-check risk tests                                                                7.94%        0.03%
      Other loan-by-check                                                                     1.64         0.66
- ------------------------------------------------------------------------------------------------------------------------------

      Total loan-by-check                                                                     4.73%        0.39%
- ------------------------------------------------------------------------------------------------------------------------------

</TABLE>

(3)  Real estate-mortgage includes real estate-commercial mortgage and real
     estate-residential mortgage. Real estate-residential mortgage charge-offs
     and recoveries were not significant for the periods presented.

<PAGE>

<TABLE>
<CAPTION>


Table 5
ALLOWANCE FOR LOAN LOSSES ALLOCATION (excluding Capital One)
- --------------------------------------------------------------------------------------------------------------------------------

                                           December 31, 1995               December 31, 1994              December 31, 1993
- --------------------------------------------------------------------------------------------------------------------------------

                                                    Percentage of                   Percentage of                  Percentage of
                                                    Loans in Each                   Loans in Each                  Loans in Each
                                       Allowance     Category to      Allowance      Category to     Allowance      Category to
(dollars in thousands)                  Amount       Total Loans       Amount        Total Loans      Amount        Total Loans
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>              <C>              <C>           <C>            <C>              <C>
Consumer                              $  49,825         31.45%          $  25,577      41.22%        $   3,514        27.59%
Commercial                               26,367         55.52              34,041      42.74            33,618        51.05
Real estate*                             40,123         13.03              60,532      16.04            83,315        21.36
Unallocated                              13,387                            31,853                       69,350
- -------------------------------------------------------------------------------------------------------------------------------

Total                                  $129,702        100.00%           $152,003     100.00%         $189,797       100.00%
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>
* Real estate loans  include real  estate-construction,  real  estate-commercial
  mortgage and real estate-residential mortgage loans. Real  estate-residential
  has an insignificant amount of allowance allocated to it because of the
  minimal credit risk associated with that type of loan.

in 1994. The increase resulted  primarily from growth and increased losses in
the consumer loan portfolio.

     Net charge-offs doubled to $50.0 million for 1995, compared with $24.9
million for the prior year.  In 1995,  $13.9 million of the charge-offs
resulted from the bulk sale of commercial real estate related loans for which
there was  sufficient  allowance.  Of the $30.1 million in real estate gross
charge-offs in 1994,  approximately  $21.0 million were the result of the sale
of $102 million of commercial  real estate related loans.  These sales were part
of Signet's strategy to reduce its overall commercial real estate exposure.
Commercial  loan net  charge-offs  declined when comparing 1995 with 1994 due to
improved credit quality and the generally favorable economic climate. Commercial
net charge-offs for the Company  totaled $1.2 million,  a $2.6 million  decrease
from the previous  year.  The 1995  commercial  loan  charge-offs  included $1.3
million  related to the loan sale in the second  quarter.  One large  commercial
credit,  for which there was  sufficient  allowance,  was sold early in 1994 and
accounted  for   approximately   $3.3  million  of  the  1994   commercial  loan
charge-offs.  Consumer loan net charge-offs  rose in 1995 as Signet  experienced
higher   charge-offs   related  to  certain   risk  tests   conducted   for  its
"loan-by-check"  product.  These charge-offs were on loans generated from direct
mail  solicitations in late 1994 as Signet ran controlled tests to determine the
criteria to be used when Signet expands loan-by-check solicitations. Information
gathered  from these risk tests was used to improve the credit  quality of loans
generated  by  subsequent  solicitations.  See  footnote  2 to  Table 4 for more
detailed  information on the loan-by-check  charge-offs.  Management expects the
consumer loan charge-off ratio to decline to more moderate levels once the loans
from these solicitations have seasoned.

     The allowance for loan losses at December 31, 1995 was $129.7  million,  or
2.39% of year-end loans,  compared with the pro forma 1994 year-end allowance of
$152.0 million,  or 2.67% of loans. The 1995 year-end  allowance for loan losses
equated  to 3.4 times  year-end  non-performing  loans  and 2.4  times  year-end
non-performing  assets, down from December 31, 1994 when the pro forma allowance
for loan  losses  amounted  to 5.8  times  non-performing  loans  and 3.1  times
non-performing  assets.  The  decline  in the level of the  allowance  primarily
reflected the higher consumer loan  charge-offs  and  charge-offs  taken on real
estate  related  loans,  the majority of which  resulted from the second quarter
1995 real estate loan sale mentioned previously.

     Signet's  allocated  allowance  for loan losses for all loan  categories is
detailed  in Table 5.  Management  allocates  a  specific  amount to  classified
commercial  and real estate loans which are  individually  reviewed.  Classified
loans represent those loans in which normal  repayment of principal and interest
is  questionable.  The credit  worthiness of the  borrower,  the adequacy of the
underlying  collateral and the impact of business and economic  conditions  upon
the borrower are all evaluated  monthly.  These factors lead to the risk ratings
applied to these loans which assist in the related allowance allocation.

     The consumer portfolio receives an overall allocation based on such factors
as current  and  anticipated  economic  conditions,  historical  charge-off  and
recovery  rates and  trends in  delinquencies.  The  remaining  loan  portfolios
(unclassified  commercial  and real estate  loans) are  attributed  allowance by
applying  historical  loss  information  to the loan  portfolios and taking into
consideration  other  factors  listed  above.  The overall  allocation  is not a
prediction of future charge-off  trends.  Furthermore,  the portion allocated to
each loan  category is not the total  amount  available  for future  losses that
might occur since the total allowance is a general  allowance  applicable to the
entire loan portfolio. Management continuously refines this process and believes
that the  allowance for loan losses is adequate to cover  anticipated  losses in
the loan portfolio under current economic conditions.

     Beginning in 1995, Signet adopted SFAS No. 114, "Accounting  by  Creditors
for  Impairment  of  a  Loan,"  and  SFAS  No.  118, "Accounting  by  Creditors
for  Impairment  of a Loan-Income  Recognition  and Disclosures."  In accordance
with SFAS No. 114,  impaired loans are measured and reported based on the
present value of expected future cash flows  discounted at the  loan's effective
interest  rate,  or at the  fair  value  of  the  loan's collateral if the loan
is collateral dependent.  Impaired loans are specifically reviewed loans for
which it is  probable  that the  creditor  will be unable to collect all
amounts  due  according  to the  terms of the loan  agreement  and represent a
subset of the classified loans noted above. A valuation allowance is required
to the  extent  that the  measure of  impaired  loans is less than the recorded
investment.

<PAGE>


     SFAS No. 114 does not apply to large  groups of  homogeneous  loans such as
consumer installment and credit card loans, which are collectively evaluated for
impairment.  Smaller  balance  commercial  loans  are  also  excluded  from  the
application  of SFAS No. 114. At December  31,  1995,  Signet's  loans that were
considered to be impaired  under SFAS No. 114 were comprised of $32.6 million of
non-accrual  loans for which the  related  allowance  for loan  losses was $10.6
million. The average recorded investment in impaired loans during the year ended
December 31, 1995 was approximately $28.8 million.  Collateral  dependent loans,
which  were  measured  at the fair value of the  loan's  collateral  made up the
majority of impaired loans at December 31, 1995.

     SFAS No. 118 allows a creditor  to use  existing  methods  for  recognizing
interest  income on impaired  loans.  Interest  receipts  on impaired  loans are
applied in a manner  consistent with Signet's policy for non-accrual  loans. For
the year ended December 31, 1995, no interest  income was recorded on loans once
placed on  non-accrual  status.  All  interest  receipts on impaired  loans were
applied to the principal.

NON-INTEREST INCOME (ON A PRO FORMA BASIS)

A significant  portion of Signet's revenue is derived from non-interest  related
sources  including  consumer loan servicing income,  service charges,  trust and
investment  management  fees and  other  income.  Signet's  business  strategies
continued to emphasize non-interest operating income sources.

     Table 6 details the various components of non-interest  income for the past
three  years on a pro  forma  basis.  Non-interest  income  for 1995 was  $195.6
million,  down 2% from $198.7  million for 1994 and included  $0.5 million ($0.3
million after-tax) and $3.4 million ($2.2 million after-tax), for 1995 and 1994,
respectively,  of securities available for sale gains. Signet recognized nominal
gains on investment  securities during 1995 and 1994, as certain securities were
called for redemption.

     Pro forma  non-interest  operating  income  amounted to $193.8  million for
1995,  a decline of $1.4  million,  or less than 1%,  versus  1994.  Two primary
reasons for this drop were:  1) prior to the  Separation  the entire credit card
portfolio retained by Signet was securitized causing the pro forma consumer loan
servicing and service  charge income to be $13.7 million  higher in 1994; and 2)
intercompany  reimbursements  from  Capital One for various  fixed  non-interest
expenses prior to the Separation totaled $26.4 million.

     Service charges on deposit accounts rose $2.1 million, or 3%, over 1994 to
$68.2 million. Trust and investment management income, which totaled  $23.5
million,  was up 21% from  last year  primarily  due to fees for managing  the
recently  acquired  Blanchard  funds,  growth  in the  number  of customers
served by Signet  and  revised  trust fee  schedules.  Consumer  loan servicing
income and service charge income fell 51% from 1994 primarily  related to the
fact that prior to the  Separation,  the  entire  credit  card  portfolio
retained by Signet was securitized. Signet recognized a $9.6 million gain on the
securitization of home equity loans during the fourth quarter of 1995.  Mortgage
servicing and  origination  income  totaled $22.4 million for 1995 compared with
$18.7  million in 1994,  an increase of 20%, as a result of the rise in mortgage
loan  servicing  income  more than  compensating  for a decline in the volume of
mortgage loans originated.  During 1995, residential mortgage production totaled
$751 million, which was 13% lower than the 1994 level. However,  towards the end
of 1995,  Signet  experienced an increase in volume as mortgage rates  declined.
The  Company's  mortgage  servicing  portfolio  grew to $6.6 billion at year-end
1995, up from $4.8 billion at December 31, 1994. Other service charges and fees,
which consisted primarily of discount brokerage ($5.1 million),  fees related to
commercial and standby  letters of credit ($3.9  million) and  checkbooks  ($3.4
million)  totaled $15.1 million,  level with 1994.  Trading profits derived from
services  performed as a dealer bank for  customers  and from profits and losses
earned on securities  trading and arbitrage  positions improved to $12.0 million
for 1995  compared with trading  losses of $268  thousand in 1994.  Results from
sales of  mortgage  loans also  experienced  a  turnaround  from  losses

<TABLE>
<CAPTION>

Table 6
NON-INTEREST INCOME (excluding Capital One)
- -------------------------------------------------------------------------------------------------------------------------------

                                                                                                 Percent Change
                                                                             Year Ended             Increase        Year Ended
(dollars in thousands)                                                       December 31           (Decrease)       December 31
- -------------------------------------------------------------------------------------------------------------------------------

                                                                         1995          1994         1995/1994          1993
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>          <C>                <C>          <C>
Service charges on deposit accounts                                   $  68,231    $  66,141            3%         $  64,471
Trust and investment management income                                   23,531       19,442           21             17,599
Consumer loan servicing income and service charge income                 13,163       26,834          (51)            30,656
Gain on securitization of loans                                           9,562                       N/M
Mortgage servicing and origination                                       22,429       18,661           20             24,210
Other service charges and fees                                           15,069       14,962            1             16,017
Trading profits (losses)                                                 11,969         (268)         N/M             (1,396)
Gains (losses) on sale of mortgage loans                                  7,178       (3,276)         N/M             (3,987)
Gain on sale of mortgage servicing                                          977        6,000          (84)
Intercompany reimbursements from Capital One                                          26,378          N/M             27,524
Other                                                                    21,671       20,331            7             18,723
- ------------------------------------------------------------------------------------------------------------------------------

   Non-interest operating income                                        193,780      195,205           (1)           193,817
Securities available for sale gains                                         532        3,413          (84)             3,913

Investment securities gains                                               1,257           46          N/M                405
- ------------------------------------------------------------------------------------------------------------------------------
   Total non-interest income                                           $195,569     $198,664           (2)%         $198,135
- ------------------------------------------------------------------------------------------------------------------------------

</TABLE>


<PAGE>

of $3.3 million in 1994 to gains of $7.2  million in 1995.  The adoption of SFAS
No. 122 mentioned  earlier and the sale of  approximately  $179 million
adjustable rate mortgage loans in December 1995 were major factors in the
improvement.  Gains on sales of mortgage  servicing rights amounted to $977
thousand in 1995, which was down from $6.0 million in 1994. The remaining
portion of non-interest  operating income,  which included safe deposit box
rentals,  income from various insurance products,  venture capital income and
miscellaneous  income from other sources, amounted to $21.7 million for 1995, an
increase of $1.3 million, or 7%, over the prior year.

NON-INTEREST EXPENSE (ON A PRO FORMA BASIS)

Pro forma  non-interest  expense for 1995 totaled $484.5  million,  a decline of
$3.8  million,  or 1%,  from  1994.  Excluding  the 1995 fraud loss and the 1994
restructuring  charges,  non-interest expenses were up $4.4 million, or just 1%,
from the prior  year as lower  staff  expenses  were more than  offset by higher
expenses  related to the growth of the consumer loan portfolio.  Table 7 details
the various categories of non-interest expense for the past three years on a pro
forma basis.

     Signet's pro forma efficiency ratio (the ratio of non-interest expense to
taxable  equivalent  operating  income) was 72.05% for 1995, compared  with
88.15% for 1994.  Excluding  the fraud loss,  the  restructuring charges,  other
one-time  spin-off  related  expenses and  foreclosed  property expense from
non-interest expense changes the ratio to 66.88% and 80.30% for the two
respective years.

     On  March  19,  1996,  subsequent  to the  announcement  of 1995  earnings,
management   discovered   the  Company  was  one  of  several  major   financial
institutions that were victims of fraudulent  commercial loan transactions which
occurred  prior to 1996.  The  Company  had loan  outstandings  related to these
transactions of  approximately  $81 million.  Federal  authorities  informed the
Company that they believe there will be substantial recoveries of assets related
to these  transactions.  Based on information  currently  available,  management
recorded a $35 million commercial fraud loss in non-interest expense at December
31, 1995 and recorded the estimated  probable  recovery amount of $46 million in
other assets as a receivable.  The  receivable  represents an amount  management
believes is likely to be recovered based on current facts and circumstances. The
amount of the recovery is based on the  Company's pro rata share of known claims
to the total amount  currently  restrained and held by federal  authorities less
associated  costs.  The recovery  amount is subject to change,  even in the near
term, as additional assets are recovered,  additional claims are asserted or the
market value of the restrained assets  fluctuates.  Management  believes the $35
million charge to 1995 earnings is adequate to cover estimated losses related to
these fraudulent  transactions based on currently available information,  but is
unable to predict the timing of the recovery. The Company will vigorously pursue
other sources of recovery,  but currently is unable to determine the probability
or amount of additional recoveries.

     In the third  quarter  of 1994,  Signet's  Board of  Directors  approved  a
comprehensive  core bank improvement plan to reduce the efficiency ratio through
cost reductions and revenue  initiatives.  In conjunction with the plan,  Signet
recorded a restructuring  charge of $43.2 million ($28.1 million  after-tax,  or
$0.48 per share). The charge included  approximately $15.6 million for increased
retiree medical and pension benefits  related to an early retirement  program in
which 225 employees  participated;  about $13.0 million of  accelerated  retiree
medical  and  pension   obligations  and  anticipated   severance  benefits  for
approximately 750 employees; and about $14.6 million related to the writedown of
bank-owned  properties  and lease  terminations  due to the expected  facilities
abandonment related to the reduction in employees.  As of December 31, 1995, the
amounts  actually  paid and charged  against the  restructuring  liability  were
approximately   $7.0  million  for  severance   payments  to  approximately  700
employees, $2.5 million for payments

<TABLE>
<CAPTION>

Table 7
NON-INTEREST EXPENSE (excluding Capital One)
- --------------------------------------------------------------------------------------------------------------------------------

                                                                                                 Percent Change
                                                                             Year Ended             Increase        Year Ended
(dollars in thousands)                                                       December 31           (Decrease)       December 31
- --------------------------------------------------------------------------------------------------------------------------------

                                                                         1995          1994         1995/1994         1993
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                                    <C>          <C>                <C>          <C>
Salaries                                                               $181,030     $186,216            (3)%        $173,710
Employee benefits                                                        44,014       50,039           (12)           55,492
- --------------------------------------------------------------------------------------------------------------------------------

Total staff expense                                                     225,044      236,255            (5)          229,202
Occupancy                                                                38,484       41,869            (8)           39,094
Supplies and equipment                                                   36,170       34,045             6            32,587
External data processing services                                        27,115       27,660            (2)           27,344
Travel and communications                                                24,544       22,758             8            17,800
Commercial fraud loss                                                    35,000                        N/M
Restructuring charge                                                                  43,212           N/M
Professional services                                                    16,176       16,905            (4)           14,096
Public relations, sales and advertising                                  15,941       13,469            18            14,912
FDIC assessment                                                           8,806       16,754           (47)           18,253
Credit and collection                                                     2,044        2,368           (14)            4,321
Foreclosed property                                                        (220)        (699)           69            13,575
Other                                                                    55,416       33,713            64            32,852
- --------------------------------------------------------------------------------------------------------------------------------

   Total non-interest expense                                          $484,520     $488,309            (1)%        $444,036
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

made under the early retirement program and approximately $7.0 for lease
termination and other facilities related costs. All cash outflows related to the
restructuring  charge were funded by cash provided by operations. In addition,
$19.5 million was transferred from the restructuring liability to Signet's
pension benefit liability and postretirement liability and $0.4 million was
reallocated  within the  restructuring  liability from accrued facilities
related  costs to  accrued  benefits  as a result of a change in the estimated
costs. The remaining  liability of $7.2 million is primarily comprised of
accrued  facilities  related  costs.  As a result of  implementing  the cost
reduction  measures,  the number of  full-time  equivalent  employees  excluding
Capital One fell 7% from December 31, 1993. The plan, as it relates to the early
retirement and severance programs, was fully implemented by the end of 1995. All
other components of the plan should be completed by the end of 1996.  Savings of
approximately  $40 million  per year,  primarily  related to reduced  salary and
benefits  expense,  should be realized  once the plan is fully  implemented.  As
noted  earlier,  the decline in staff  related  costs in 1995 has been more than
offset by an increase in expenses associated with expanded marketing and testing
initiatives throughout the Company.

     Staff expense  (salaries and employee  benefits),  the largest component of
non-interest  expense,  totaled $225.0 million, a 5% decline from 1994. Salaries
dropped 3% and benefits  expense fell 12%  year-over-year  primarily  due to the
decline in the number of employees  mentioned above and favorable  experience in
benefits expense during 1995.

     Certain  of  the  non-interest   expense  categories  reflected  the  costs
associated with increased  business volume.  Travel and  communications  expense
rose $1.8 million,  or 8%,  year-over-year,  primarily due to higher postage and
telephone charges related to managing a larger consumer loan portfolio. The $2.1
million increase in supplies and equipment expense was attributable to servicing
the  expanded  consumer  loan base.  Public  relations,  sales and  advertising
expense  rose $2.5  million,  or 18%, to $15.9  million as Signet  expanded  its
consumer loan  solicitation  program.  This strategy was implemented to increase
account  growth and  outstandings  and has  required  significant  out-of-pocket
expenses to launch large scale but carefully planned national solicitations. The
Company's  solicitation  strategy,  which uses extensive testing, is designed to
improve  the  efficiency  of  the  solicitation   process,   thereby   improving
opportunities to create value by controlling credit exposure and creating higher
probabilities for successful  growth.  The success of this strategy is witnessed
by the growth in the total managed  consumer loan portfolio from $1.6 billion at
December 31, 1993 to $2.8 billion at December 31, 1995.

     Occupancy expense decreased $3.4 million, or 8%, from year-to-year,  due to
the restructuring  mentioned earlier.  External data processing services totaled
$27.1  million,  a slight  improvement  from 1994.  Professional  services  also
experienced a moderate decline  year-to-year.  The $8.0 million, or 47%, drop in
deposit  insurance  assessment  from the Federal Deposit  Insurance  Corporation
("FDIC") reflects the decline in the rates charged by the FDIC effective June 1,
1995. The two Signet banks are "well capitalized" under FDIC regulations and, as
a result, pay the lowest FDIC insurance premium rate.

     Other  non-interest  expense  rose 64% from 1994 to 1995  primarily  due to
various servicing  agreements with Capital One. These agreements cover servicing
for Signet's credit card portfolio,  solicitation expense paid by Capital One on
Signet's behalf and payment of the difference between the secured card deposits'
stated and agreed upon rates.

INCOME TAXES (ON A PRO FORMA BASIS)

Pro forma income tax expense for 1995 was $48.8  million as compared  with $15.8
million for 1994.  This  represented an effective tax rate of 33.8% for 1995 and
22.0%  for  1994.  The  significant  increase  in the  effective  tax  rate  was
attributable  to a decline in the ratio of tax exempt  income as a percentage of
pre-tax  income.  Pre-tax income grew  dramatically  and total tax exempt income
dropped from year-to-year as a majority of the municipal bonds have been called.
Note L to the Consolidated  Financial Statements  reconciles reported income tax
expense to the amount computed by applying the federal  statutory rate to income
before income taxes.

BALANCE SHEET REVIEW (ON A PRO FORMA BASIS)
EARNING ASSETS

Pro forma average  earning  assets  totaled $9.4 billion for 1995,  (as shown in
Table 8--Average Balance Sheet), an increase of 21% from the 1994 level.  The
portfolios  experiencing  the largest  declines were federal  funds sold and
securities  purchased  under  agreements to resell ($333 million) and interest
bearing  deposits with other banks ($218  million), while the  securities
available for sale and the loan  portfolios  increased by $378 million and $1.2
billion,  respectively.  A more detailed discussion of the various earning asset
categories follows.

LOANS

Pro forma loans (net of unearned  income) for 1995,  averaged $5.8  billion,  an
increase  of $1.2  billion,  or 27%,  from  the  1994  level.  Average  balances
increased in the consumer,  commercial and real estate-residential mortgage loan
categories,  while  the  real  estate-construction  and  real  estate-commercial
mortgage loan average balances  declined.  The composition of the loan portfolio
has been  significantly  altered  over the past three years by strong  growth in
commercial  and  consumer  loans  reflecting   positive   response  to  Signet's
innovative  product offerings.  In addition,  Signet reduced its overall average
commercial  real estate loan exposure by $133 million  during 1995. At year-end,
Signet had no commercial  loans  outstanding to borrowers in the same or related
industries which, in total,  exceeded ten percent of total loans.  Approximately
half of the loan portfolio is secured,  including all real estate related loans,
leases,  and a portion of the  consumer  and  commercial  loan  portfolios.  The
unsecured portion includes mostly student,  loan-by-check and credit card loans.
Signet reviews each  prospective  credit in order to determine an adequate level
of security or collateral

<PAGE>

<TABLE>
<CAPTION>


Table 8
AVERAGE BALANCE SHEET (excluding Capital One)
- ---------------------------------------------------------------------------------------------------------------------------------

                                                     1995                          1994                         1993
- ---------------------------------------------------------------------------------------------------------------------------------

                                         Average     Income\ Yield\     Average   Income\ Yield\     Average   Income\  Yield\
(dollars in thousands)                   Balance     Expense  Rate      Balance   Expense  Rate      Balance   Expense   Rate
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>       <C>        <C>       <C>         <C>        <C>   <C>        <C>         <C>
ASSETS
Earning assets (tax equivalent
 basis): (1)
   Interest bearing deposits
      with other banks                   $ 31,649 $   1,903     6.01%   $  249,866  $ 11,441   4.58% $  262,910  $ 12,031     4.58%
   Federal funds and resale agreements    587,333    35,452     6.04       920,591    42,279   4.59     752,510    23,196     3.08
   Trading account securities             476,361    30,800     6.47       287,192    21,487   7.48     484,384    31,297     6.46
   Loans held for securitization          303,123    32,316    10.66
   Loans held for sale                    253,758    23,757     9.36       200,712    13,010   6.48     249,797    17,064     6.83
   Securities available for sale        1,705,966   125,492     7.36     1,327,896    72,826   5.48     299,023    17,007     5.69
   Investment securities-taxable          208,711    15,055     7.21        65,350     4,305   6.59   1,628,855    93,806     5.76
   Investment securities-nontaxable       115,221    13,614    11.82       197,231    23,895  12.12     274,967    32,366    11.77
   Loans (net of unearned income): (2)
      Consumer                          2,213,646   244,485    11.04     1,497,056   128,570   8.59   1,152,057    87,286     7.58
      Commercial                        2,633,370   209,765     7.97     2,148,726   165,372   7.70   2,101,423   158,587     7.55
      Real estate-construction            224,597    23,263    10.36       249,353    21,007   8.42     448,859    31,590     7.04
      Real estate-commercial mortgage     452,392    44,275     9.79       560,542    50,254   8.97     607,573    47,757     7.86
      Real estate-residential mortgage    241,038    19,992     8.29        97,855     8,399   8.58      76,962     7,634     9.92
- -----------------------------------------------------------------------------------------------------------------------------------

         Total loans                    5,765,043   541,780     9.40     4,553,532   373,602   8.20   4,386,874   332,854     7.59
- -----------------------------------------------------------------------------------------------------------------------------------


Total earning assets                    9,447,165  $820,169     8.68%    7,802,370  $562,845   7.21%  8,339,320  $559,621     6.71%
- -----------------------------------------------------------------------------------------------------------------------------------
Non-rate related assets:
   Cash and due from banks                522,774                          493,490                      460,799
   Allowance for loan losses             (138,655)                        (175,199)                    (203,839)
   Premises and equipment (net)           172,119                          189,894                      173,730
   Other assets                           603,964                          528,153                      558,398
- -----------------------------------------------------------------------------------------------------------------------------------

Total assets                          $10,607,367                       $8,838,708                   $9,328,408
- -----------------------------------------------------------------------------------------------------------------------------------

LIABILITIES AND STOCKHOLDERS' EQUITY
Interest bearing liabilities:
   Deposits:
      Money market and interest
        checking                      $ 1,033,501  $ 26,390     2.55%   $1,020,838  $ 23,123   2.27% $  960,342  $ 22,544     2.35%
      Money market savings              1,361,516    47,696     3.50     1,618,550    44,571   2.75   1,738,336    45,463     2.62
      Savings accounts                  1,283,696    48,738     3.80     1,019,068    33,461   3.28     772,194    24,079     3.12
      Savings certificates              1,852,542    81,345     4.39     1,981,823    66,352   3.35   2,364,320    58,514     2.47
      Large denomination certificates     105,390     5,498     5.22       159,027     7,382   4.64     272,693    10,970     4.02
      Foreign                             106,029     6,347     5.99        86,657     4,422   5.10     200,440     6,627     3.31
- ----------------------------------------------------------------------------------------------------------------------------------

         Total interest bearing
           deposits                     5,742,674   216,014     3.76     5,885,963   179,311   3.05   6,308,325   168,197     2.67
   Federal funds and repurchase
           agreements                   2,003,775   105,290     5.25        68,041     3,213   4.72
   Other short-term borrowings             55,654     3,174     5.70        74,286     4,896   6.59     377,457    21,513     5.70
   Long-term borrowings                   253,319    17,021     6.72       254,917    16,685   6.55     286,809    16,681     5.82
- -----------------------------------------------------------------------------------------------------------------------------------

Total interest bearing liabilities      8,055,422   341,499     4.24%    6,283,207   204,105   3.25%  6,972,591   206,391     2.96%
- -----------------------------------------------------------------------------------------------------------------------------------

Non-interest bearing liabilities:
   Demand deposits                      1,538,928                        1,549,629                    1,424,260
   Other liabilities                      205,342                          187,995                      156,211
Common stockholders' equity               807,675                          817,877                      775,346
- -----------------------------------------------------------------------------------------------------------------------------------

Total liabilities and stockholders'
   equity                             $10,607,367                       $8,838,708                   $9,328,408
- ------------------------------------------------------------------------------------------------------------------------------------

Net interest income/spread                         $478,670     4.44%               $358,740  3.96%              $353,230     3.75%
- ------------------------------------------------------------------------------------------------------------------------------------

Interest income to average earning assets                       8.68%                         7.21%                           6.71%

Interest expense to average earning assets                      3.61                          2.62                            2.47
- ------------------------------------------------------------------------------------------------------------------------------------
Net yield margin                                                5.07%                         4.59%                           4.24%
- ------------------------------------------------------------------------------------------------------------------------------------

</TABLE>

(1) Includes the effects of taxable  equivalent  adjustments,  using the federal
    income tax rate and state tax rates, as applicable, reduced by the
    nondeductible portion of interest expense.

(2) For the purpose of these computations, nonaccrual loans are included in the
    daily average loan amounts. Also, interest income includes fees on loans of
    approximately $19,322, $14,019 and $14,655 for 1995, 1994 and 1993,
    respectively.

<PAGE>



Table 9
SUMMARY OF TOTAL LOANS (excluding Capital One)
- ------------------------------------------------------------------------------

                                                     December 31
- ------------------------------------------------------------------------------

(in thousands)                           1995           1994            1993
- ------------------------------------------------------------------------------

Loans:
   Consumer                           $1,751,274     $2,384,178     $1,243,080
   Commercial                          3,090,904      2,472,620      2,299,973
   Real estate-construction              236,103        209,183        309,842
   Real estate-commercial mortgage       366,698        526,956        581,529
   Real estate-residential mortgage      122,584        191,508         71,411
- ------------------------------------------------------------------------------

      Total                           $5,567,563     $5,784,445     $4,505,835
- ------------------------------------------------------------------------------


prior to making the loan. The type of collateral will vary and range from liquid
assets to real estate.

     Consumer loans averaged $2.2 billion for 1995, a 48% increase  from  1994,
and  represented  38% of the total loan  portfolio.  This category consists of
student,  home equity,  installment,  credit card and other consumer loan types.
The increase in consumer loans was concentrated in student loans and installment
loans generated by Signet's  information-based  strategy. The growth was
achieved  through a variety of  attractive  products  offered to carefully
targeted customer segments.  Table 13 illustrates the effectiveness of Signet's
ability to implement growth strategies in the consumer and student loan markets
in 1995.  Risks faced by the  Company  include  the  possibility  of (i) future
economic  downturns  causing an  increase  in credit  losses and (ii) an
increasing  number of  consumers  defaulting  on payments or seeking  protection
under bankruptcy laws, resulting in accounts being charged off as uncollectible.

     Commercial  loans,   which  represented  46%  of  the  total  average  loan
portfolio,  averaged  $2.6 billion for 1995,  an increase of 23% from last year.
Signet's  commercial loan portfolio is strongly  oriented toward a diverse group
of middle market borrowers.  These loans are predominately in the manufacturing,
wholesaling, services and real estate industries. Signet also markets to certain
specialized  industries,   such  as  media  and  health  care.  The  specialized
industries are targeted based on certain in-house expertise along with projected
prospects for  profitability.  The credit risk associated with middle market and
specialized  industry  borrowers is principally  influenced by general  economic
conditions and the resulting impact on the borrower's  operations.  In addition,
the Company faces the risk of diminishing  collateral values.  Collateralization
for commercial  loans  primarily  consists of liquid assets,  trading assets and
capital assets, and is determined on a case-by-case basis.

     Real estate-construction loans averaged $225 million, a decrease of 10%, or
$25 million,  from the 1994 average.  This category  represented less than 4% of
the average  loan  portfolio  for 1995.  During 1995 and 1994,  the Company sold
portfolios of real estate  related loans  totaling $55 million and $102 million,
respectively,  at a discount for which there was sufficient allowance.  The sale
of these loans  accounted for  approximately  $13.9 million and $21.0 million of
the 1995 and 1994,  respectively,  net  charge-offs.  The real  estate loan sale
impacted   the  real   estate-construction   loan  ($6 million-1995   and  $73
million-1994) and real estate-commercial mortgage loan ($49 million-1995 and $29
million-1994) categories. The credit risk associated with real estate lending is
principally  influenced by real property markets and the resulting impact on the
borrower's  operations.  A primary risk associated with the real estate business
involves the  possibility  of future  economic  downturns  in the real  property
market  causing an increase in credit  losses.  Signet  maintains  loan-to-value
maximums of 80% for  construction  and commercial  mortgage  loans.  The maximum
loan-to-value  collateral  limits have been  established  to meet the  Company's
goals  in  targeting  percentages  based  on  diversification  strategy,  market
conditions and economic conditions.

     Real  estate-commercial  mortgage  loans  represented  less  than 8% of the
average loan  portfolio in 1995.  This category  averaged  $452  million,  a 19%
decrease  from 1994.  The  portfolio  consisted  of $254  million of  commercial
mortgage  loans and $198  million of  mini-permanent  (interim)  mortgage  loans
compared  with $276  million and $285 million for the  respective  loan types in
1994.  Construction  loans  typically are converted to  mini-permanent  mortgage
loans when the  related  project  is  generating  sufficient  cash to cover debt
service,  and  permanent  financing,  for  various  reasons,  is not  desired or
obtainable at the present time. Real estate-commercial  mortgage loans decreased
partially as a result of the sale of  approximately  $49 million in 1995 and $29
million in 1994 of these loans for which there was sufficient allowance.

     Real  estate-residential  mortgage loans  increased $143 million,  or 146%,
from 1994 to  average  $241  million  as a the  result  of  growth in  mortgages
originated  by Signet  and  loans  acquired  in the  Pioneer  acquisition.  This
category consisted of conventional home mortgages which experienced a decline in
refinancings during 1994. Refinancing activity rose substantially toward the end
of 1995 as interest  rates fell. In December,  1995,  Signet sold  approximately
$179  million  of  adjustable  rate  mortgage  loans at a $3.1  million  gain as
management  anticipated  a rise  in  prepayments  on  this  portfolio  as  rates
declined. It is the Company's policy to maintain average loan-to-value  maximums
of 85% for real  estate-residential  mortgages.  Loans  above 80% have  mortgage
insurance.

     The various  on-balance  sheet loan categories for the past three year-ends
are  detailed  in  Table 9.  Table 10 shows  the  maturities  of  selected  loan
categories at year-end 1995. Loans, as a result of maturities, monthly payments,
sales  and  securitizations  provide  an  important  source  of  liquidity.  See
discussion  on  Liquidity  elsewhere  in this  Report.  Unused
<PAGE>

<TABLE>
<CAPTION>

Table 10
MATURITIES OF SELECTED LOANS
December 31, 1995
- -----------------------------------------------------------------------------------------------------------------------------

                                                                                            Maturing
- -----------------------------------------------------------------------------------------------------------------------------

                                                                   Within         After One Year         After
(in thousands)                                                    One Year     But Within Five Years  Five Years       Total
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>               <C>                 <C>         <C>
Commercial                                                       $1,566,075        $1,158,200          $366,629    $3,090,904
Real estate-construction                                            106,872           121,812             7,419       236,103
Real estate-commercial mortgage                                     129,673           168,179            68,846       366,698
- -----------------------------------------------------------------------------------------------------------------------------

   Total                                                         $1,802,620        $1,448,191          $442,894    $3,693,705
- -----------------------------------------------------------------------------------------------------------------------------

</TABLE>


For interest  sensitivity  purposes,  $412,207 of the amounts due after one year
are fixed rate loans and $1,478,878 are variable rate loans.

loan  commitments related  primarily  to  commercial  loans and  excluding
credit card loans were approximately  $2.7 billion at year-end  1995 down from
$2.9 billion at year-end 1994.

SECURITIES

The securities  portfolio  consists of trading  account  securities,  securities
available for sale and  investment  securities.  If the Company has the positive
intent and ability to hold  securities  until  maturity,  they are classified as
investment  securities  and carried at  amortized  historical  cost.  Otherwise,
securities  are  classified  either as available for sale,  which are carried at
market  with  unrealized  gains  and  losses  recorded  through  adjustments  to
stockholders'  equity,  or as trading  account  securities and carried at market
with  unrealized  gains and  losses  recorded  through  earnings,  depending  on
management's  asset/liability  strategy,  liquidity  needs  or  objectives.  The
accounting  policy  for  investment   securities  is  described  in  Note  A  to
Consolidated Financial Statements. As noted earlier, Signet implemented SFAS No.
115 in 1994.  In  December,  1995,  Signet  reclassified  the entire  investment
securities portfolio to the available for sale category.  Investment  securities
for 1995 averaged $324 million, a $61 million increase over the 1994 level.

     At December 31, 1995, trading account securities  consisted of $403 million
of government securities,  $73 million of asset-backed securities and $3 million
of other securities.  Trading account securities  averaged $476 million in 1995,
up 66% from the $287 million level in 1994.

     Securities   available   for  sale   are  used  as  part  of   management's
asset/liability  strategy  and may be sold in  response  to changes in  interest
rates,  resultant  prepayment  risk and other factors  dictated by the strategy.
These  securities  consist  principally  of U.S.  Treasury  and  mortgage-backed
securities.  All mortgage-backed securities are subject to prepayment risk since
the  mortgages  related  to these  securities  can  prepay  at any time  without
penalty. This risk occurs when interest rates decline, causing the securities to
lose value since the term and, therefore,  the interest stream of the securities
has shortened due to prepayments.  The fixed rate  mortgage-backed  and treasury
securities  are subject to interest rate risk.  Therefore,  when interest  rates
fall,  these fixed rate  securities  gain value.  At December 31, 1995,  the net
unrealized gains, net of tax, related to securities  available for sale, totaled
$45.2  million  primarily  from an  increase  in the  value  of  mortgage-backed
securities and U.S. Treasury obligations due to declining interest rates.

     Pro forma securities  available for sale for 1995 averaged $1.7 billion, an
increase of $378  million  over the 1994 level.  Approximately  $233  million of
securities were reclassified from investment  securities to securities available
for sale in  December,  1995,  as noted  above.  The  U.S.  Treasury  securities
portfolio totaled $574 million at year-end 1995, up from $408 million at the end
of 1994.  At December 31, 1995,  the  securities  available  for sale  portfolio
(excluding  securities  having no maturity) had a remaining  average maturity of
approximately  four years and  unrealized  gains of $78.8 million and unrealized
losses  of $12.3  million.  Table  11 shows  the  maturities  of the  securities
available for sale portfolio and the weighted average yields to maturity of such
securities.

     At December 31, 1995, all CMOs and mortgage-backed  pass-through securities
held by Signet were issued or backed by federal agencies. At the end of the past
two years,  Signet

<TABLE>
<CAPTION>

Table 11
SECURITIES AVAILABLE FOR SALE
December 31, 1995
- -----------------------------------------------------------------------------------------------------------------------------------

                                                                        Maturities
- -----------------------------------------------------------------------------------------------------------------------------------

                                 Within 1 Year          1-5 Years          6-10 Years        After 10 Years        Total

(dollars in thousands)         Fair Value  Yield   Fair Value   Yield   Fair Value  Yield   Fair Value  Yield    Fair Value   Yield
<S>                             <C>       <C>     <C>           <C>     <C>         <C>      <C>        <C>      <C>          <C>
U.S. Government and agency
  obligations --
   Mortgage-backed securities                     $1,102,553    8.22%   $428,265    7.01%                        $1,530,818   7.88%
   Other                         $11,890   5.55%     414,526    6.73     156,859    6.40                            583,275   6.61
States and political
   subdivisions                   20,704  10.56       22,839   10.51       6,940   10.45     $ 4,213    10.54%       54,696  10.52
Other                              1,019   7.17       69,270    7.06                          94,893     6.88       165,182   6.49
- -----------------------------------------------------------------------------------------------------------------------------------

      Total                      $33,613   8.69%  $1,609,188    7.82%   $592,064    6.89%    $99,106     7.04%   $2,333,971   7.53%
- -----------------------------------------------------------------------------------------------------------------------------------

</TABLE>

The yields shown are actual  weighted  average  interest  rates at year-end on a
taxable equivalent basis using the federal income tax rate and state tax rates,
as applicable, reduced by the nondeductible portion of interest expense.

<PAGE>


did not have any investments with a single issuer (except for U.S.  Government
and agency  obligations which are separately  disclosed in this Report) which
aggregated greater than ten percent of stockholders' equity.

OTHER EARNING ASSETS

Other earning assets are comprised of interest bearing deposits with other
banks,  federal funds sold and  securities  purchased  under agreements  to
resell,  loans held for  securitization  and loans held for sale. Included in
the loans held for sale  category are loans held by Signet on behalf of Capital
One under  previously  agreed upon terms of the  spin-off.  Pro forma other
earning assets averaged $1.2 billion in 1995,  down $195 million,  or 14%, from
$1.4 billion in 1994.  These earning  assets  reflect the normal process of
balancing the subsidiary banks' reserve position;  dealer  activities,  in which
money market instruments are bought and then sold to customers; and, for a short
period of time,  holding  loans and/or  securities  to be sold in the  secondary
market. These investments are generally short-term, high quality and very liquid
(see Liquidity  discussion) and  consequently,  have yields generally lower than
loans or investment  securities.  The level of these  investments  can vary from
year-to-year as they are used to manage interest rate risk, to take advantage of
short-term interest rate opportunities and provide liquidity.

CONSUMER LOAN GROWTH

In 1994, Signet expanded its use of information-based strategies to all types of
consumer loans,  which  significantly  increased growth in this portfolio.  This
technique involved generating a data base of potentially  creditworthy customers
for particular  products and then  following up with direct mail  solicitations.
Much of the growth was in a new loan product, "loan-by-check," whereby customers
received a direct-mail  solicitation and were offered  installment  loans in the
form of a check.  To activate the loan, the customer  endorsed and deposited the
check.  Signet is also  applying  information-based  strategies  to home equity,
student and small business loans. Solicitations in these areas are mostly in the
preliminary  testing  stages.  These tests are  designed to help Signet  develop
products that are both appealing to customers and economically  feasible for the
Company. As a result of these  solicitations,  loans grew at a strong pace. From
December 31, 1994 to December 31, 1995,  the student loan  portfolio  (including
$300 million in student loans held for  securitization)  increased $161 million;
the installment loan portfolio

<TABLE>
<CAPTION>


Table 12
IMPACT OF CONSUMER LOAN SECURITIZATIONS (excluding Capital One)
- ---------------------------------------------------------------------------------

                                                     Year Ended December 31
- -----------------------------------------------------------------------------------

(dollars in thousands)                        1995            1994           1993
- -----------------------------------------------------------------------------------
<S>                                        <C>           <C>            <C>
STATEMENT OF INCOME
Net interest income                        $  468,067    $   345,034    $   337,477
Provision for loan losses                      34,786        (16,229)        13,256
Non-interest income                           195,569        198,664        198,135
Non-interest expense                          484,520        488,309        444,036
- -----------------------------------------------------------------------------------

Income before income taxes                 $  144,330    $    71,618    $    78,320
- -----------------------------------------------------------------------------------

ADJUSTMENTS FOR SECURITIZATIONS
Net interest income                        $   31,734    $    42,722    $    45,789
Provision for loan losses                      11,709         15,106         17,642
Non-interest income                           (29,587)       (27,616)       (28,147)
Non-interest expense
- ------------------------------------------------------------------------------------

Increase (decrease) to income
   before income taxes                     $   (9,562)   $         0    $         0
- ------------------------------------------------------------------------------------

ADJUSTMENTS FOR LOANS THAT MAY BE
   SOLD TO CAPITAL ONE
Net interest income                        $   (9,559)   $    (2,638)   $         0
Provision for loan losses                     (18,522)        (1,043)             0
Non-interest income                            (8,963)         1,595              0
Non-interest expense
- ------------------------------------------------------------------------------------

Increase (decrease) to income
   before income taxes                     $        0    $         0    $         0
- ------------------------------------------------------------------------------------

MANAGED STATEMENT OF INCOME (ADJUSTED)
Net interest income                        $  490,242    $   385,118    $   383,266
Provision for loan losses                      27,973         (2,166)        30,898
Non-interest income                           157,019        172,643        169,988
Non-interest expense                          484,520        488,309        444,036
- ------------------------------------------------------------------------------------

Income before income taxes                 $  134,768    $    71,618    $    78,320
- ------------------------------------------------------------------------------------

As reported (excluding Capital One):
   Average earning assets                  $9,447,165     $7,802,370    $ 8,339,320
   Return on assets                              0.90%          0.63%          0.69%
   Net yield margin                              5.07           4.59           4.24
On a managed basis:
   Average earning assets                  $9,338,467     $8,089,158    $ 8,659,320
   Return on assets                              0.85%          0.61%          0.66%
   Net yield margin                              5.40           4.93           4.61
Yield on managed consumer loan portfolio        10.90%         10.03%         10.15%
- ------------------------------------------------------------------------------------
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

Table 13
MANAGED CONSUMER LOAN PORTFOLIO (excluding Capital One)
- ----------------------------------------------------------------------------------------

                                                                   December 31
- ----------------------------------------------------------------------------------------

(in thousands)                                        1995            1994           1993
- ----------------------------------------------------------------------------------------
<S>                                               <C>            <C>            <C>
AVERAGE BALANCES:
   Student loans                                  $   784,423    $   649,520    $   409,371
   Installment loans                                  697,660        268,928        221,699
   Home equity loans                                  411,364        462,315        452,789
   Credit card                                        234,706         30,822
   Other loans                                         85,493         85,471         68,198
- --------------------------------------------------------------------------------------------

Sub-total average consumer loan portfolio           2,213,646      1,497,056      1,152,057
- --------------------------------------------------------------------------------------------

   Consumer loans held for sale                       124,056
   Credit card loans held for securitization           68,465
   Home equity loans held for securitization           82,603
   Student loans held for securitization              152,055
- --------------------------------------------------------------------------------------------

Total average on-balance sheet portfolio            2,640,825      1,497,056      1,152,057
Securitized consumer loans                            301,358        335,007        320,000
Less loans that may be sold to Capital One           (410,056)       (48,219)
- --------------------------------------------------------------------------------------------

Total average managed consumer loan portfolio      $2,532,127     $1,783,844     $1,472,057
- --------------------------------------------------------------------------------------------

PERIOD-END BALANCES:
   Student loans                                  $   709,583    $   848,099    $   526,730
   Installment loans                                  810,999        577,105        225,766
   Home equity loans                                   87,348        511,947        434,101
   Credit card                                         81,532        339,270
   Other loans                                         61,812        107,757         56,483
- --------------------------------------------------------------------------------------------

Sub-total period-end consumer loan portfolio        1,751,274      2,384,178      1,243,080
- --------------------------------------------------------------------------------------------

   Consumer loans held for sale                       240,902
   Credit card loans held for securitization           89,700
   Student loans held for securitization              300,000
- --------------------------------------------------------------------------------------------

Total period-end on-balance sheet portfolio         2,381,876      2,384,178      1,243,080
Securitized consumer loans                            665,702        428,333        320,000
Less loans that may be sold to Capital One           (240,902)      (517,295)
- --------------------------------------------------------------------------------------------

Total period-end managed consumer loan portfolio   $2,806,676     $2,295,216     $1,563,080
- --------------------------------------------------------------------------------------------

</TABLE>

(excluding loans that may be sold to Capital One) grew $290 million; and the
home equity loan portfolio (including $481 million of securitized loans) was up
$56 million.

     In order to  facilitate  the growth in the  consumer  loan  portfolio,  the
Company  has  securitized  portions  of  the  portfolio.  Securitization  is  an
off-balance  sheet  funding  technique  which  transforms  a pool of loans  into
marketable  securities.  The  loans  are  generally  transferred  to a trust and
interests in the trust are sold to public or private  investors  for cash.  In a
securitization,  the  gain on the  sale of the  loans is  limited  to the  loans
existing  at the date of sale and should not include  amounts  related to future
loans to be sold according to the terms of the  securitization  agreements.  For
loans with a relatively short life (such as credit card receivables), no gain is
recorded at the time of sale.  Rather,  the net of interest income,  fee income,
charge-offs and the investors'  coupon  payments  becomes  servicing  income for
Signet  and is  recorded  monthly  as  earned.  Therefore,  amounts  that  would
previously  have been  reported as interest  income,  loan  service  charges and
provision  for loan  losses  are  instead  reported  in  non-interest  income as
consumer loan servicing income.  The change in the method of income  recognition
has a minimal impact on the Company's earnings. Because loan losses are absorbed
against these cash flows, the Company's  consumer loan servicing income over the
term of the  transaction  may vary depending upon the credit  performance of the
securitized loans.  However,  the Company's exposure is generally  contractually
limited  to these cash  flows.  For loans  with a longer  average  life (such as
equity  lines of  credit),  a gain is  recorded at the time of sale equal to the
present value of the anticipated  future net cash flows.  Table 12 indicates the
impact of  securitizations on income,  average assets,  return on assets and net
yield margin for the past three years.

     The managed  consumer  loan  portfolio  is  comprised  of  consumer  loans,
consumer  loans  held for  sale,  consumer  loans  held for  securitization  and
securitized  consumer  loans,  less  loans  that may be sold to  Capital  One in
accordance  with  previously  agreed  upon  terms of the  spin-off.  Securitized
consumer  loans are not assets of the Company and,  therefore,  are not shown on
the balance sheet.  Signet's managed  consumer loan portfolio  increased by $511
million,  or 22%,  from  December  31, 1994 to December 31, 1995 as indicated in
Table 13.

RISK ELEMENTS (ON A PRO FORMA BASIS)

NON-PERFORMING ASSETS

Non-performing   assets  include  non-accrual  loans,   restructured  loans  and
foreclosed  properties.  Non-accrual  loans are loans on which interest accruals
have been suspended.  Signet  discontinues  interest  accruals on commercial and
real  estate  loans  when  they  become  contractually  past  due 90  days as to
principal  or  interest  payments or when other  internal  or  external  factors
indicate  that  collection  of principal

<PAGE>

<TABLE>
<CAPTION>
Table 14
NON-PERFORMING ASSETS (excluding Capital One)
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                       December 31
                                                                                           ----------------------------------

(dollars in thousands)                                                                       1995         1994         1993
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                                        <C>          <C>         <C>
Non-accrual loans:
   Commercial                                                                              $  9,033     $10,548     $  42,303
   Consumer                                                                                   1,572       1,708         2,191
   Real estate-construction                                                                   2,988       5,490        17,837
   Real estate-mortgage *                                                                    24,888       7,310         6,523
- -----------------------------------------------------------------------------------------------------------------------------

      Total non-accrual loans                                                                38,481      25,056        68,854
Restructured loans:
   Commercial                                                                                                           1,609
   Real estate-construction                                                                               1,000         3,470
- -----------------------------------------------------------------------------------------------------------------------------

      Total restructured loans                                                                            1,000         5,079
- -----------------------------------------------------------------------------------------------------------------------------

      Total non-performing loans                                                             38,481      26,056        73,933
Foreclosed properties                                                                        15,822      22,480        48,295
Less foreclosed property reserve                                                                                       (5,742)
- -----------------------------------------------------------------------------------------------------------------------------

      Total foreclosed properties                                                            15,822      22,480        42,553
- -----------------------------------------------------------------------------------------------------------------------------

      Total non-performing assets                                                           $54,303     $48,536      $116,486
- -----------------------------------------------------------------------------------------------------------------------------
Percentage to loans (net of unearned) and foreclosed properties                                1.00%       0.85%         2.59%
- -----------------------------------------------------------------------------------------------------------------------------

Allowance for loan losses to:
   Non-performing loans                                                                      337.05%     583.37%       256.71%

   Non-performing assets                                                                     238.85      313.18        162.94
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>

* Real estate-mortgage includes real estate-commercial mortgage and real
  estate-residential mortgage.
  Real  estate-residential  mortgage  non-accrual loans were not significant for
  the periods presented.


or interest is doubtful.  Occasionally, exceptions are made to this policy if
supporting  collateral is adequate and the loan is in the process of
collection.  Credit card loans  typically are charged off  when  they  are six
months  past due and a  minimum  payment  has not been received for 60 days,
while other consumer loans typically are charged off when the loan is six months
past due;  therefore,  these loans are not usually placed in non-accruing
status. Restructured loans are loans on which a concession (such as a reduction
in interest rate below the current  market rate for new debt with similar
risks) is granted to a borrower.  Foreclosed  properties  are generated when
Signet physically takes possession of the collateral.

     Non-performing  assets at year-end 1995 totaled $54.3 million,  or 1.00% of
loans and foreclosed  properties.  This compares with $48.5  million,  or 0.85%,
respectively,  at the end of 1994.  Overall  non-performing  real estate  assets
increased  $8.4 million  although  foreclosed  properties  dropped $6.7 million.
Table 14 provides details on the various components of non-performing assets for
the last three year-ends.

     Foreclosed  properties  totaled $15.8 million at the end of 1995,  and were
equal to 29% of  total  non-performing  assets  and 36% of  non-performing  real
estate assets.  Signet sold $9.2 million of foreclosed  properties  during 1995.
The reserve for foreclosed  properties was eliminated at December 31, 1994 since
management  deemed  foreclosed  properties  to be fairly  valued on the  balance
sheet.

     Accruing  loans  past  due 90  days or more  as to  principal  or  interest
payments  totaled  $66.4  million and $40.6 million at the end of 1995 and 1994,
respectively. The details of these past due loans are displayed in Table 15. The
past due  commercial and real estate loans were in the process of collection and
were adequately collateralized.  Also, of the 1995 past due student loans, $30.7
million,  or 95%, were  indirectly  government  guaranteed  and do not represent
material loss exposure to Signet.


<TABLE>
<CAPTION>
Table 15
ACCRUING LOANS PAST DUE 90 DAYS OR MORE (excluding Capital One)
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                                    December 31
- ---------------------------------------------------------------------------------------------------------------------------

(dollars in thousands)                                                                    1995         1994        1993
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                                    <C>           <C>         <C>
Commercial                                                                             $  6,326      $ 5,433     $  2,641
Consumer:
   Student loans                                                                         32,308       22,654       19,694
   Credit card                                                                            5,118        3,289
   Loan-by-check-risk tests                                                               8,812
   Loan-by-check other                                                                    2,424          177
   Other consumer                                                                         2,068        1,192        1,179
- ---------------------------------------------------------------------------------------------------------------------------

      Total consumer                                                                     50,730       27,312       20,873
Mortgage                                                                                  9,200        5,464        5,989
Construction                                                                                115        2,363       11,133
- ---------------------------------------------------------------------------------------------------------------------------

      Total                                                                             $66,371      $40,572      $40,636
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>


     At year-end  1995,  management  was  monitoring  $17.1 million of loans for
which the ability of the  borrower to comply with  present  repayment  terms was
uncertain.  These loans were not included in the Table 15  disclosure.  They are
followed closely, and management at present believes that the allowance for loan
losses is adequate to cover anticipated losses that may be attributable to these
loans.

     Interest recorded as income on year-end non-accrual and restructured loans
was $0.9 million, $0.5 million and $2.5 million for 1995, 1994 and 1993,
respectively, compared with interest income of $4.1 million, $3.4 million and
$7.5 million for the same  respective  periods which would have been recorded
had these loans performed in accordance with their original terms.  The pre-tax
costs of carrying  (funding) an average of $15.0  million of foreclosed
properties  in 1995,  $34.1  million  in 1994 and  $61.6  million  in 1993  were
approximately $0.6 million,  $1.1 million and $1.8 million,  respectively,  when
calculated  by  applying  an  average  annual  cost of funds to the  outstanding
balance.  These amounts have been calculated using historical rates, and may not
necessarily reflect improved earnings on a prospective basis, as these funds may
be reemployed at different rates.

Funding (on a pro forma basis)

DEPOSITS

Signet  offers a  diverse  range of  products  including  interest  bearing  and
non-interest bearing demand, savings and certificates of deposits, both domestic
and foreign.  The Company  competes for deposits  with other  commercial  banks,
savings  banks,  savings and loan  associations,  the bond and stock  market and
other providers of non-bank  financial  services,  including money market funds,
credit unions,  mutual funds and other deposit gathering  institutions.  Average
deposits  totaled  $7.3  billion  for 1995,  down 2% from  1994.  Core  deposits
averaged $7.1 billion for 1995,  virtually  unchanged from 1994.  These deposits
represent  Signet's  largest  and most  important  funding  source  due to their
relatively  low cost and reasonably  stable nature.  This source of funding also
enhances the Company's overall liquidity  position.  The core deposit categories
which  experienced  the greatest  decline were money market  savings and savings
certificates which fell $257 million and $129 million, respectively,  from 1994.
The  increase in savings  accounts was due to growth in the Capital One deposits
held by Signet under previously agreed upon terms of the spin-off. Approximately
$500 million of these deposits will transfer to Capital One in the first quarter
of 1996. The  competition  among financial  institutions  for these deposits and
increased consumer awareness have effectively increased the relative cost of and
reduced the overall benefits received from these deposits.

     Purchased deposits (large  denomination  certificates and foreign deposits)
averaged $211 million for 1995, a decline of $34 million, or 14%, from the prior
year. Large denomination certificates are principally sold to existing corporate
customers.  The  demand  for  such  funds  depends  upon the  Company's  varying
financing needs. As a result, the interest rates are based on market competition
for these funds.  Table 16 shows the maturity  composition of large denomination
certificates at year-end 1995.


Table 16
MATURITIES OF DOMESTIC LARGE DENOMINATION CERTIFICATES ($100,000 OR MORE)
December 31, 1995
- -----------------------------------------------------------------
(in thousands)                          Balance      Percent
- -----------------------------------------------------------------
3 months or less                       $ 78,460        60%
Over 3 through 6 months                  15,199        12
Over 6 through 12 months                  6,202         5
Over 12 months                           29,850        23
- -----------------------------------------------------------------

   Total                               $129,711       100%
- -----------------------------------------------------------------
The majority of foreign deposits are in denominations of $100,000 or more.

SHORT-TERM AND LONG-TERM BORROWINGS
Short-term borrowings consist of federal funds purchased,  securities sold under
repurchase agreements, commercial paper, Treasury tax and loan deposits, Federal
Reserve borrowings and short-term  borrowings from other banks. This category of
borrowings is an accessible source of generally  moderately priced funds and has
become an important  financing  vehicle for Signet's  balance sheet  management.
Signet  supplements  its  funding  sources in the  short-term  money  market and
through securitizations. Short-term borrowings have an original maturity of less
than one year. This category rose $1.9 billion from 1994 to average $2.1 billion
in order to fund the  growth  in  loans.  See Note G to  Consolidated  Financial
Statements for further details on this source of funds.

     Long-term   borrowings   represent  a  very  stable,   although  relatively
expensive,  source of funds and have been used to  provide  Tier II  capital  to
Signet's subsidiaries, for acquisitions and for general corporate purposes. This
category  averaged  $253  million for 1995,  a decline of only $1.6 million from
1994. Note H to Consolidated  Financial  Statements provides a detailed analysis
of long-term borrowings at December 31, 1995 and 1994.

STOCKHOLDERS' EQUITY
Stockholders'  equity provides a source of permanent funding,  allows for future
growth and assists the Company in withstanding  unforeseen adverse developments.
At December 31, 1995,  stockholders' equity totaled $864 million, an increase of
$120  million,  or 16%,  from the  previous  year-end  pro  forma  level of $744
million.  The increase reflects net retained income for 1995 of $49 million, net
unrealized  gains  on  securities  available  for  sale of $67  million  and the
issuance of common stock through  investor,  employee  stock  purchase and stock
option plans,  which, in total,  added an additional $13 million in net proceeds
to equity.

     At the time of the spin-off,  Signet's  stockholders' equity was reduced by
$383  million,  the amount of Capital One's  stockholders'  equity less minority
interest (see Note T to the Consolidated Financial  Statements).  This generally
reduced Signet's capital ratios; however, the ratios remained strong and both of
Signet's  banks  are  within   "well-capitalized"   regulatory  guidelines  (see
discussion on Capital Analysis).

<PAGE>


     Effective January 1, 1994, Signet adopted SFAS No. 115, which requires that
securities  classified  as  available  for sale be  reported  at fair value with
unrealized gains and losses reported as a component of retained earnings, net of
tax. At December 31, 1995,  the net  unrealized  gains,  net of tax,  related to
securities  available for sale, totaled $45.2 million,  primarily from a rise in
the value of mortgage-backed  securities and U.S. Treasury  obligations.  Signet
has no plans at present to sell these securities.

     The dividends  declared during 1995 of $46.5 million  represented an annual
rate of $0.79 per share.  On October 20, 1995,  reflecting its confidence in the
Company's growth plans and improving profitability,  Signet's Board of Directors
raised  the  quarterly  dividend  by 3 cents  to $0.20  per  common  share.  The
principal  sources of dividends to be paid to  shareholders  are  dividends  and
interest from the subsidiary banks.  Various state and federal laws and policies
limit the ability to pay dividends to  shareholders  and the ability of Signet's
subsidiary banks to pay dividends to the Company. Under  applicable  regulatory
restrictions,   each  of  the  Company's  banking subsidiaries was able to pay
dividends to the Company in 1995.

CAPITAL ANALYSIS
A primary management objective is to sustain its strong capital position to
merit the confidence of customers, the investing public, banking regulators and
stockholders. A strong capital position has  helped the  Company  withstand
unforeseen  adverse  developments  and take advantage  of  profitable
investment  opportunities.  Table 17 details  certain risk-based and other
capital data.

     Capital  adequacy  is defined as the amount of capital  needed to  maintain
future asset growth and to absorb losses. Regulators consider a range of factors
when determining capital adequacy,  such as the organization's size, quality and
stability  of  earnings,  risk  diversification,   management  expertise,  asset
quality, liquidity and internal controls. Management reviews the various capital
measures  monthly  and  takes  appropriate  action  to  ensure  they are  within
established  internal  and external  guidelines.  Management  believes  Signet's
current capital and liquidity  positions are strong and its capital  position is
adequate to support its business areas.

     The Federal Reserve Board has issued capital guidelines which are sensitive
to credit risk  factors  (including  off-balance  sheet  exposure).  Emphasis is
placed on common  stockholders'  equity in relationship to total assets adjusted
for risk.  The focus is  principally  on credit risk,  but does include  certain
interest rate and market risks when  assigning risk  categories.  The risk-based
capital   guidelines   define  capital  as  either  core  capital  (Tier  I)  or
supplementary  capital (Tier II). These guidelines require banking organizations
to meet a minimum total capital ratio of 8%, with at least 4% Tier I Capital.

     The  Federal  Deposit  Insurance   Corporation   Improvement  Act  of  1991
("FDICIA") requires federal banking agencies to take prompt corrective action in
respect  to   depository   institutions   that  do  not  meet  minimum   capital
requirements. FDICIA established five capital tiers: well-capitalized,
adequately capitalized, undercapitalized, significantly undercapitalized  and
critically  undercapitalized.  A depository  institution's capital  tier
depends upon the  relationship  of its capital  levels to various relevant
capital  measures,  which include a risk-based  capital  measure and a leverage
ratio capital  measure,  and certain other factors.  As of December 31, 1995,
both of Signet's banking subsidiaries met the well-capitalized criteria.


<TABLE>
<CAPTION>
Table 17
RISK-BASED AND OTHER CAPITAL DATA
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                            December 31
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                    1995                      1994
- ---------------------------------------------------------------------------------------------------------------------------

(dollars in thousands-except per share)                                    Balance       Percent      Balance      Percent
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                     <C>              <C>       <C>             <C>
Qualifying common stockholders' equity                                  $   815,342                $1,237,453
Less goodwill and other disallowed intangibles                              (58,881)                  (44,581)
- ---------------------------------------------------------------------------------------------------------------------------

   Total Tier I capital                                                     756,461        9.82%    1,192,872         12.58%

Qualifying debt                                                             114,534                   165,800
Qualifying allowance for loan losses                                         96,751                   119,812
- ---------------------------------------------------------------------------------------------------------------------------

   Total Tier II capital                                                    211,285        2.74       285,612          3.01
- ---------------------------------------------------------------------------------------------------------------------------

   Total risked-based capital                                           $   967,746       12.56    $1,478,484         15.59
- ---------------------------------------------------------------------------------------------------------------------------

Total risk-adjusted assets                                               $7,707,111                $9,484,219
- ---------------------------------------------------------------------------------------------------------------------------

Leverage ratio                                                                             6.93                        9.90
- ---------------------------------------------------------------------------------------------------------------------------

Tangible Tier I leverage ratio                                                             6.36                        9.57
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>


                                                                                                     December 31
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                           1995          1994         1993
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                                      <C>           <C>           <C>  
Other Ratios:
Common equity to assets (excluding Capital One)                                            7.87%         7.54%         8.07%
Internal equity capital generation rate                                                    5.90          8.79         13.21
Common dividend payout ratio                                                              42.55         38.61         26.14
Book value per share                                                                     $14.59        $18.96        $17.04
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>


Table 18
INTANGIBLE ASSETS (excluding Capital One)
- -----------------------------------------------------------

                                      December 31
- -----------------------------------------------------------

(in thousands)               1995       1994         1993
- -----------------------------------------------------------

Goodwill                  $ 53,125     $37,247      $22,833
Core deposit premiums       12,685      16,019       11,730
Mortgage servicing rights   58,668      29,431       12,847
- -----------------------------------------------------------

 Total intangible assets  $124,478     $82,697      $47,410
- -----------------------------------------------------------
The amortization of intangibles is expected to be approximately
$9,089 annually over the next five years.


     As  detailed in Table 17, the  Company's  consolidated  risk-based  capital
ratios at December  31, 1995 were 12.56% and 9.82% for Total  Capital and Tier I
Capital,  respectively.  The  Federal  Reserve  Board  also  requires  a minimum
leverage  ratio of 3%. For most  corporations,  including  Signet,  the  minimum
leverage  ratio is 3% plus an  additional  cushion  of at least 100 to 200 basis
points  depending  upon risk profiles and other  factors.  The leverage ratio is
calculated  by dividing  Tier I Capital by the current  quarter's  total average
assets less goodwill and other disallowed  intangibles.  Signet's leverage ratio
at  December  31,  1995 was 6.93%.  The  decline in these  capital  ratios  from
December 31, 1994 reflects the impact of the spin-off.  However,  on a pro forma
basis,  the Company's total  stockholders'  equity to assets ratio improved from
7.54% at  December  31,  1994 to  7.87%  at  year-end  1995.  For  informational
purposes,  Table 18 details the components of Signet's intangible assets for the
past three years and the  estimated  amortization  for the next five years.  The
increase  in  goodwill  during  1995  was due to the  acquisition  of  Sheffield
Management Company and Sheffield Investments, Inc.

DERIVATIVES AND OTHER OFF-BALANCE SHEET RISK
Signet has used financial  instruments with off-balance sheet risk in the normal
course of business to meet the financing  needs of its customers,  to reduce its
own exposure to  fluctuations  in interest  rates and to  participate in trading
activities.  These financial  instruments  include commitments to extend credit,
standby and  commercial  letters of credit,  mortgages  sold with  recourse  and
interest rate contracts,  including forwards, futures, options and interest rate
swaps, caps and floors. These instruments involve, to varying degrees,  elements
of credit or  interest  rate risk in  excess  of the  amount  recognized  in the
balance sheet.  Signet uses the same credit policies for off-balance sheet items
as it does for on-balance sheet instruments.

     Interest  rate  swaps,  where the Company  generally  makes  variable  rate
payments  and  receives  fixed rate  payments,  were  entered into to manage the
interest rate risk in the existing balance sheet mix. During 1995, the Company's
interest  rate swaps  decreased  income on earning  assets by $14.0  million and
reduced  borrowing  costs by $20.3  million  for a net  pre-tax  impact  of $6.3
million.  Of the existing interest rate swaps, the majority will mature by 1998.
Interest rate floors, with average strike prices of approximately 5% tied to the
three-month  LIBOR  decreased  income on earning assets by $1.9 million in 1995.
Interest  rate floors  were  purchased  to hedge  variable  rate assets  against
decreases in interest  rates.  Maturity  dates on the interest rate floors range
from 1997-2003.  Interest rate caps, with average strike prices of approximately
7.5% tied to the three-month LIBOR, increased borrowing costs by $0.5 million in
1995.  Interest  rate caps were  purchased to hedge  variable  rate  liabilities
against increases in interest rates. All interest rate caps mature by the end of
1996.  Futures  contracts  were  purchased  to hedge  interest  rate  changes on
securities available for sale and savings  certificates.  During 1995, gains and
losses on closed  contracts  had an  immaterial  impact on income on  securities
available  for sale and  expense  on  savings  certificates.  As the  derivative
contracts  mature,  management  will  determine  the  necessity  to  enter  into
additional contracts at that time. Refer to Table 19 for a roll forward schedule
of interest rate swap activity.  The impact of derivative  activity on liquidity
is  discussed  in the  Liquidity  discussion.  Refer  to  Note  O and  Note U to
Consolidated Financial Statements for further details of off-balance sheet risk.
Discussion of the impact of derivative  income on operations is included in Note
A to  Consolidated  Financial  Statements  and  the  Interest  Rate  Sensitivity
discussion.


Table 19
INTEREST RATE SWAPS
- --------------------------------------------------------------

                                  Synthetic   Trading/
(notional in millions)         Alteration (a) Dealer(b)  Total
- --------------------------------------------------------------

Balance at December 31, 1993      $2,558        $328    $2,886
Additions (c)                        953          30       983
Expirations                          187          81       268
- --------------------------------------------------------------

Balance at December 31, 1994       3,324         277     3,601
ADDITIONS                          6,670         196     6,866
EXPIRATIONS                        1,005         203     1,208
TRANSFERRED TO CAPITAL ONE         6,165           -     6,165
- --------------------------------------------------------------

BALANCE AT DECEMBER 31, 1995      $2,824        $270    $3,094
- --------------------------------------------------------------

(a) Impacts interest rate sensitivity. Synthetic alteration is a risk-management
    tool used to change  the nature of an  interest  earning  asset or  interest
    bearing liability from fixed rate to variable rate or vice versa.
(b) Impacts trading income.
(c) In 1994,  the Company  purchased  $539  million of interest  rate swaps that
    hedge  credit card  securitizations.  Income from these swaps is recorded in
    non-interest  income.  These  swaps are not  included  in this roll  forward
    schedule.


INTEREST RATE SENSITIVITY

Signet's  interest  rate  sensitivity  position  is  managed  by the  Asset  and
Liability  Committee  ("ALCO") and monitored  through the use of  simulations on
rate sensitive  pre-tax income.  Interest rate  sensitivity is the  relationship
between  changes in market  interest rates and changes in rate sensitive  income
due to the repricing characteristics of assets and liabilities.  For example, in
periods of rising  rates,  the core banking  businesses  will  experience  wider
spreads as  consumer  deposit  costs lag  increases  in market  interest  rates.
Improved  spreads  due to the  lag in  pricing  on  consumer  deposits  will  be
partially offset to the extent that the funding cost on the investment portfolio
increases.  ALCO  routinely  uses  derivatives  such as  interest  rate swaps to
insulate  the Company  against  the  possibility  of sudden  changes in interest
rates.

     ALCO,  in managing  interest rate  sensitivity,  also uses  simulations  to
better measure the impact that market changes and alternative  strategies  might
have on net interest income. Current period maturity,  repricing information and

<PAGE>

Table 20
INTEREST RATE SENSITIVITY
December 31, 1995
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------

                                              1-30      31-60      61-90     91-180     Within     180 Days-  >1 Year-     Over
(dollars in millions)                         Days      Days       Days       Days      180 Days    1 Year     5 Years    5 Years
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                          <C>       <C>        <C>       <C>         <C>        <C>        <C>       <C>
Earning assets:
   Securities available for sale             $  126    $    31    $    10    $    78    $   245    $    72    $   385   $1,632
   Loans                                      3,265         28        108        337      3,738        311        681      686
   Other earnings assets                      1,353         40         10          1      1,404        241         48
- ---------------------------------------------------------------------------------------------------------------------------------

   Total earning assets                       4,744         99        128        416      5,387        624      1,114    2,318
Interest bearing liabilities:
   Deposits:
      Savings (1)                             2,002                                       2,002                 1,632      203
      Other time                                218        110        122        302        752        358        883       37
   Short-term borrowings                      1,837         52          9                 1,898          6
   Long-term borrowings                                               100        150        250                              3
- ---------------------------------------------------------------------------------------------------------------------------------

Total interest bearing liabilities            4,057        162        231        452      4,902        364      2,515      243
Non-rate related assets and liabilities, net                                                                      948      471
- ---------------------------------------------------------------------------------------------------------------------------------

INTEREST SENSITIVITY GAP                        687        (63)      (103)       (36)       485        260     (2,349)   1,604
Impact of interest rate swaps, futures,
  floors and caps                              (899)      (875)    (1,100)       400     (2,474)       425      2,034       15
Impact of securitizations and repricing (2)    (185)                              87        (98)                   98
- ---------------------------------------------------------------------------------------------------------------------------------

Interest sensitivity gap adjusted for impact
  of securitization, interest rate swaps,
  futures, floors and caps (2)                 (397)      (938)    (1,203)       451     (2,087)       685       (217)  $1,619
- ---------------------------------------------------------------------------------------------------------------------------------

Adjusted interest sensitivity gap as a
  percentage of total assets                  (3.62)%    (8.54)%   (10.96)%     4.11%    (19.01)%     6.24%     (1.98)%  14.75%
CUMULATIVE ADJUSTED INTEREST SENSITIVITY
  GAP                                        $ (397)   $(1,335)   $(2,538)   $(2,087)   $(2,087)   $(1,402)   $(1,619)
- ---------------------------------------------------------------------------------------------------------------------------------

Adjusted cumulative interest sensitivity
  gap as a percentage of total assets         (3.62)%   (12.16)%   (23.12)%   (19.01)%   (19.01)%   (12.77)%   (14.75)%
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  Historical  rate  sensitivity  analysis  shows that  interest  checking and
     statement savings,  while technically subject to immediate withdrawal,
     actually have shown repricings and run-off characteristics that generally
     fall within 1-5 years. A similar analysis has been done with money market
     savings and money market checking and these products have been adjusted
     accordingly.

(2)  Some of the coupons on securitizations are tied to commercial paper and
     LIBOR rates and, therefore, are shown in the earliest period for repricing.
     While the income from securitizations is booked in non-interest income, it
     is shown in this chart as it is impacted by rate movements.


projected  balance sheet strategies are used to simulate rate  sensitivity.  The
lag effect of consumer deposit rates, determined through historical analysis and
forecasting  techniques,  is  also  modeled.  These  simulations  show  that  an
immediate and sustained 100 basis point change in interest rates would have less
than a 2%  impact  on  rate  sensitive  income  over  the  next  twelve  months,
reflecting Signet's  conservative balance sheet strategy.  ALCO operates under a
policy  designed  to limit the  impact of a sudden  100  basis  point  change in
interest  rates to no more  than a 5%  change in rate  sensitive  income  over a
twelve month period.

     During the latter half of 1995, as well as at year-end,  Signet  positioned
itself for a declining  rate  environment.  While Table 20 shows a basic 180-day
net asset  position of $485 million at December 31, 1995,  the Company has taken
steps to limit its  exposure  to  declining  interest  rates  through the use of
derivative  products.  Execution of these  off-balance  sheet  interest rate and
hedging  instruments  resulted  in a  180-day  net  liability  position  of $2.1
billion, or 19% of total assets.

     At December 31, 1995,  the notional  values of derivative  products for the
purpose of managing interest rate risk were $2.8 billion of interest rate swaps,
$650 million of interest rate floors and $300 million of interest rate caps.

LIQUIDITY (ON A PRO FORMA BASIS)

Liquidity is the ability to meet present and future financial obligations either
through  the sale or  maturity  of  existing  assets  or by the  acquisition  of
additional funds through  liability  management.  Both the coordination of asset
and liability maturities and effective liability management are important to the
maintenance of liquidity. Stable core deposits and other interest bearing funds,
accessibility  to local,  regional  and  national  funding  sources  and readily
marketable assets are all important determinants of liquidity. Table 21 reflects
certain liquidity ratios for the past three year-ends, on a pro forma basis.



Table 21
LIQUIDITY RATIOS (excluding Capital One)
- -------------------------------------------------------------


                                        December 31
                           ----------------------------------
                                 1995      1994       1993
- -------------------------------------------------------------

Ratio of liquid assets to:
   Purchased funds                198.0%   194.0%     252.8%
   Loans                           85.4     58.0       94.3
   Assets                          42.1     33.5       42.6
- -------------------------------------------------------------


<PAGE>


     Asset  liquidity is generally  provided by interest  bearing  deposits with
other banks,  federal funds sold and securities  purchased  under  agreements to
resell,  securities  available for sale, loans held for sale and trading account
securities.  Liability  liquidity is measured by the Company's ability to obtain
deposits and purchased funds at favorable  rates and in adequate  amounts and by
the length of  maturities.  Since core  deposits  are the most stable  source of
liquidity a bank can have because they are government insured, the high level of
average core deposits  during 1995  maintained  the Company's strong liquidity
position.  Signet's 1995 pro forma  average loan  balances were entirely  funded
with core deposits. However, as noted previously, approximately $500 million of
core  deposits  will  transfer  to  Capital  One in the first  quarter  of 1996.
Signet's  equity  base,  as noted  earlier, also  provides  a stable  source of
funding.  The parent company has not recently  relied on the capital markets for
funding. The parent company does not have any significant  long-term debt issues
maturing until 1997;  however, on February 1, 1994, Signet called for redemption
at par the remaining $11.9 million of 7 3/4% Senior Debentures due in 1997.

     For 1995, cash and cash equivalents  declined $961 million primarily due to
a sharp decline in interest  bearing deposits with other banks and federal funds
sold and securities  purchased under resale agreements.  Cash used by operations
was $70  million  for this time  period  resulting  mainly  from  purchases  and
originations  exceeding proceeds from sales of loans held for sale and purchases
exceeding  proceeds  from  sales of  trading  account  securities.  Cash used by
investing  activities  amounted to $2.3 billion  principally due to purchases of
securities  available  for sale and an  increase  in  loans.  Cash  provided  by
financing activities amounted to $1.4 billion due primarily to financing Capital
One prior to the spin-off.

     The Company's  future  liquidity may be affected by derivative  activities.
Potential losses are limited to counterparty  risk in situations where Signet is
owed money; that is, when Signet holds contracts with positive fair values.  The
Company's net  unrealized  gain as of December 31, 1995 was $58.0  million.  The
Company  does not expect any losses  from  counterparties  failing to meet their
obligations.  Also, at December 31, 1995, the Company had  unrealized  losses on
derivative  transactions  totaling  $21.8  million,  which if  terminated  would
require a cash outlay.  Signet  presently  has no  intention to terminate  these
contracts. There are no credit concerns related to the Company's obligations and
it expects to meet those obligations without default.

INFLATION

Since  interest  rates and  inflation  rates do not always move in concert,  the
effect  of  inflation  on  banks  may not  necessarily  be the  same as on other
businesses.  A bank's asset and liability  structure differs  significantly from
that of  manufacturing  and other  concerns  in that  virtually  all  assets and
liabilities  are of a  monetary  nature.  Inflation  affects  a  bank's  lending
activities.  Since  inflation  tends to drive the  costs of goods  and  services
higher,  the level of customers'  financing needs usually rises to keep pace. As
loan demand  increases,  competition  for variable funds may raise the base rate
charged  for these  funds.  Banks then are faced with  increased  credit risk as
borrowers  experience  greater exposure to financial risk from the higher rates.
In such cases,  banks place more  emphasis on the adequacy of the  allowance for
loan losses.  As a result,  continued  inflation  increases  the overall cost of
doing business, both directly and indirectly.

FAIR VALUE

The  requirements  of SFAS No. 107,  "Disclosures  About Fair Value of Financial
Instruments," are included in Note R to Consolidated Financial Statements. Since
interest rates, credit risks and other dimensions of fair value of the Company's
assets,  liabilities and off-balance sheet instruments change rapidly and, since
this disclosure  excludes some aspects of the Company's overall fair value, Note
R should not be viewed as an indication of the Company's  overall  market value.
Furthermore,  certain  valuation  techniques  used in developing  Note R require
assumptions  and  forecasts of cash flows.  While Note R complies  with SFAS No.
107, these assumptions and other subjective  determinations should be considered
when interpreting the data.

RECENT ACCOUNTING PRONOUNCEMENTS

SFAS No.  121,  "Accounting  for the  Impairment  of  Long-Lived  Assets and for
Long-Lived  Assets to be Disposed  Of," was issued in March 1995.  The statement
requires that long-lived assets and certain identifiable intangibles be reviewed
for impairment  whenever  events or changes in  circumstances  indicate that the
carrying  amount of the assets  may not be  recoverable.  Signet  will adopt the
statement  beginning January 1, 1996. The effect of adopting SFAS No. 121 is not
expected to have a material  impact on the financial  statements of the Company.

Signet Banking Corporation and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS--1994 COMPARED TO 1993


On February 28, 1995,  Signet completed the spin-off of substantially all of its
credit card business. For a more detailed discussion of this transaction, please
refer to Management's Discussion and Analysis of Financial Condition and Results
of  Operations  -- 1995  Compared  To 1994.  In addition  to the  discussion  of
consolidated information,  pro forma data is provided where it was meaningful to
discuss the Company's results excluding Capital One.

INCOME STATEMENT ANALYSIS

Signet reported  consolidated net income of $149.8 million,  or $2.59 per share,
for 1994 compared with $174.4 million, or $3.06 per share, in 1993. The 1994 net
income reflected  special pre-tax charges of $92.2 million for restructuring and
for terminating certain data processing contracts. Included in the restructuring
charges were costs related to an early retirement plan,  employee  severance and
consolidation of
<PAGE>

facilities.  On a pro forma basis, net income was $55.8 million in 1994, a
decrease of $8.1 million,  or 12.6%,  from $63.9 million in 1993. The 1994 pro
forma net income reflected special pre-tax charges of $43.2 million for
restructuring. On a pro forma basis and excluding special one-time charges, 1994
net income amounted to $83.9 million  resulting in an ROA of 0.95% and an ROE of
10.26%.  These  ratios  compared  favorably  with the  0.69%  ROA and  9.10% ROE
achieved in 1993, on a pro forma basis.

     Taxable  equivalent  net interest  income of $523.7 million was a principal
component of earnings and reflected a decline of $21.4  million,  or 3.9%,  from
the 1993  level.  The net yield  margin  for 1994 was 5.16%,  a one basis  point
decline from the prior year. This decrease in the net yield margin was primarily
due to higher funding costs  associated with interim funding for Capital One. On
a pro forma basis,  taxable equivalent net interest income increased slightly to
$345.0  million.  The pro forma net yield  margin  increased  35 basis points to
4.59% from 4.24% in the previous  year.  On a pro forma basis,  the net interest
spread was 3.96%, a 6% increase from the 1993 level of 3.75%.  The overall yield
on earning assets was 7.21%, up 50 basis points from 1993, while the increase in
rates paid for  interest  bearing  liabilities  amounted  to 3.25%,  up 29 basis
points from the previous year.

     Pro forma  non-interest  operating  income totaled $195.2 million for 1994,
relatively  level with the prior year. Most of the change from the previous year
resulted from  increases in service  charges on deposit  accounts ($1.7 million)
and trust  income  ($1.8  million)  that were offset by a decline in credit card
servicing and service charge income ($3.8 million).

     Pro forma non-interest expense totaled $488.3 million for 1994, an increase
of $44.3  million,  or 10%.  The increase  from the previous  year is due to the
restructuring  charge of $43.2 million which  included costs related to an early
retirement  plan,  employee  severance and  consolidation  of facilities.  Staff
expense (salaries and employee benefits),  the largest component of non-interest
expense,  totaled $236.3  million,  a $7.1 million,  or 3%,  increase over 1993.
Salaries rose $12.5 million or 7%  year-over-year  and benefits expense for 1994
decreased $5.5 million, or 10%, because the $6 million cost of implementing SFAS
No. 112,  "Employers'  Accounting for Postemployment  Benefits," was recorded in
1993.   Travel  and   communications   expense  rose  $5.0   million,   or  28%,
year-over-year, primarily due to higher postage and telephone charges related to
managing  a larger  consumer  loan  portfolio.  The  $14.3  million  decline  in
foreclosed  property  expense was  primarily due to the  elimination  in 1994 of
provisions recorded to maintain the reserve for foreclosed  properties and lower
costs to maintain and operate these properties. During 1993, foreclosed property
reserve provisions of $7.4 million were recorded.  The reserve was eliminated at
year-end 1994 as management  deemed  foreclosed  property to be fairly valued on
the balance sheet. The deposit insurance  assessment from the FDIC totaled $16.8
million, a $1.5 million decline from 1993.

     Signet's pro forma efficiency ratio (the ratio of non-interest  expense to
taxable  equivalent  operating  income) was 88.2% for 1994, compared with 81.2%
for 1993. Excluding the restructuring charges and foreclosed property expense
from non-interest  expense lowered the ratio to 80.3% and 78.7% for the same
respective years. With the anticipated Capital One spin-off, Signet began a
major  refocus on its core banking  businesses.  In the third quarter of 1994,
Signet's Board of Directors approved a comprehensive core bank improvement plan
aimed at reducing  Signet's  efficiency  ratio through cost  reductions and
revenue initiatives in order to enhance its competitive position. In conjunction
with the plan,  Signet recorded a  restructuring  charge of $43.2 million ($28.1
million after-tax, or $0.48 per share). Included in the charge was approximately
$15.6  million  primarily  for increased  retiree  medical and pension  benefits
related  to an early  retirement  program in which 225  employees  participated,
approximately   $13.0  million  of  accelerated   retiree  medical  and  pension
obligations and anticipated  severance  benefits for approximately 750 employees
and  approximately   $14.6  million  related  to  the  writedown  of  bank-owned
properties  and lease  termination  costs  due to the  expected  abandonment  of
facilities  resulting from the reduction in employees.  As of December 31, 1994,
Signet had reduced the restructuring liability by approximately $2.4 million for
severance and early retirement benefits and approximately $5.9 million for lease
termination and other facilities  related costs. As a result of implementing the
cost reduction measures,  the number of full-time equivalent employees excluding
Capital One fell 13% during the year ended December 31, 1994.

     The provision  for loan losses of $14.5  million  represented a significant
decrease  from the 1993 level of $47.3  million as credit  quality  continued to
improve.  On a pro forma  basis,  Signet had net  provision  reversals  of $16.2
million in 1994 due to improved  credit quality in the commercial  portfolio and
improved  confidence in the real estate portfolio from successful  completion of
the Accelerated  Real Estate Assets  Reduction  Program  compared with provision
expense of $13.3 million in 1993. Net charge-offs decreased 25% to $24.9 million
for 1994,  compared with $33.0 million for the prior year.  Decreases were noted
in all loan categories except real estate-mortgage. Of the $30.1 million in real
estate  charge-offs,  approximately  $21 million  were the result of the sale of
$102  million  of real  estate  related  loans  in the  third  quarter  of 1994.
Commercial loan net charge-offs  experienced an improvement  when comparing 1994
with 1993 due to improved credit quality.  Consumer net charge-offs increased to
$1.6  million  from $0.5 in 1993  partially  the  result of  charge-offs  on the
loan-by-check  product.  The  allowance  for loan losses on a pro forma basis at
December 31, 1994 was $152.0 million, or 2.67% of year-end loans,  compared with
the 1993 year-end allowance of $189.8 million, or 4.27% of loans.

     Pro forma  income tax expense for 1994 was $15.8  million as compared  with
$14.4 million for 1993. This represented an effective tax rate of 22.0% for 1994
and 18.4% for 1993.  An increase in the federal tax rate from 34% to 35% in 1993
had  minimal  impact  on the  income  tax  expense.  Adoption  of SFAS No.  109,
"Accounting  for  Income  Taxes" in
<PAGE>

1993 did not have a  material  impact on the Company's financial position or
results of operations.

BALANCE SHEET REVIEW

Pro forma  average  earning  assets  totaled  $7.8  billion for 1994,  down $537
million  from 1993.  The  portfolios  experiencing  the  largest  declines  were
investment  securities  ($1.6  billion)  and trading  account  securities  ($203
million),  while  the  securities  available  for sale  and the loan  portfolios
increased by $1.0 billion and $167 million, respectively. Loans (net of unearned
income) for 1994,  averaged $4.6 billion, a 4% increase from the 1993 level. Pro
forma  consumer  loans averaged $1.5 billion for 1994, a 30% increase from 1993,
and  represented  33% of the total loan  portfolio.  The  increase  in pro forma
consumer  loans  was  concentrated  in  student  loans and  loans  generated  by
implementing Signet's information-based strategy. Real estate-construction loans
totaled $249 million, a decrease of 44%, or $200 million, from the 1993 average.
During 1994,  the Company sold a $102 million  portfolio of real estate  related
loans at a discount for which there was  sufficient  allowance.  The real estate
loan  sale  impacted  the  real   estate-construction  ($73  million)  and  real
estate-commercial  mortgage loan ($29 million) categories. At December 31, 1994,
trading account securities  consisted of $212 million of government  securities,
$139  million of  asset-backed  securities  and $2 million of other  securities.
Trading account securities averaged $287 million in 1994, down 41% from the $484
million  level in 1993.  Securities  available  for sale for 1994  averaged $1.3
billion,  an increase of $1.0 billion over the 1993 level, when SFAS No. 115 was
adopted.  At December 31, 1994,  the  securities  available  for sale  portfolio
(excluding  securities  having no maturity) had a remaining  average maturity of
less than four years and unrealized gains of $1.6 million and unrealized  losses
of $39.2 million.  Signet's investment securities portfolio totaled $399 million
at December 31, 1994.  Investment  securities for 1994 averaged $264 million,  a
decrease of $1.6 billion over the 1993 level, as approximately $1.5 billion were
reclassified  from investment  securities to securities  available for sale when
SFAS No. 115 was adopted. At year-end 1994, the investment  securities portfolio
had a remaining average maturity of less than four years and unrealized gains of
$5.9  million  and  unrealized  losses of $5.0  million.  Investment  securities
portfolio  yields  increased  to  10.71%  from  the  1993  level of 6.63% as the
majority of securities  reclassified  to available for sale were lower  yielding
securities.

RISK ELEMENTS

Non-performing  assets at year-end  1994 totaled  $48.5  million.  This compared
favorably  with $116.5  million  (net of the $5.7  million  foreclosed  property
reserve) at the end of 1993.  Non-performing  real estate assets  declined $34.1
million, or 48%, including a $20.1 million drop in foreclosed properties (net of
reserves). One large commercial credit ($24.7 million) was placed on non-accrual
status at the end of 1993. In early 1994,  the Company sold this loan, for which
there  was  sufficient  allowance.  Signet  sold  $27.5  million  of  foreclosed
properties during 1994.  Signet provided  financing on only $388 thousand of the
foreclosed  properties  sold in 1994. The reserve for foreclosed  properties was
eliminated at December 31, 1994, since management deemed  foreclosed  properties
to be fairly valued on the balance sheet.

     Pro  forma  accruing  loans  past  due 90 days or more as to  principal  or
interest payments totaled $40.6 million at the end of 1994 and 1993. Of the 1994
past due student  loans,  $20.3  million,  or 90%,  were  indirectly  government
guaranteed  and do not represent  material loss exposure to Signet.  At year-end
1994,  management was monitoring $43.2 million of loans for which the ability of
the borrower to comply with present  repayment terms was uncertain.  These loans
were not included in the above disclosure.

     By the end of 1993, Signet had successfully  completed its Accelerated Real
Estate Asset Reduction  Program.  As a result of the success,  Signet terminated
the Program effective January 1, 1994, and all remaining assets were assigned to
work-out units.

FUNDING AND CAPITAL

Pro forma average deposits totaled $7.4 billion for 1994, a 4% decrease from
1993.  Short-term  borrowings  declined $235 million, or 62%, from 1993 to
average $142 million.  Long-term  borrowings  averaged $255 million for 1994, a
decline of 11%, or $32  million,  from 1993.  This decline  resulted primarily
from regularly scheduled  amortization of principal and on February 1, 1994,
Signet called for redemption at par the remaining $11.9 million of 7 3/4% Senior
Debentures  due in 1997.  During  the  third  quarter  of  1994,  Signet
completed  the  acquisition  of Pioneer,  a $400 million  financial  institution
located in Chester,  Virginia.  The  transaction  was  structured  as a tax-free
exchange of stock and was  accounted for as a purchase.  Pioneer's  shareholders
received  .6232 shares of Signet common stock for each Pioneer share held.  This
resulted in Signet issuing approximately 1.5 million shares of common stock. The
transaction had little dilutive effect on Signet's earnings per share. Effective
January 1, 1994,  Signet adopted SFAS No. 115,  which  requires that  securities
classified as available for sale be reported at fair value with unrealized gains
and losses reported as a component of retained earnings, net of tax. At December
31, 1994, the net unrealized losses, net of tax, related to securities available
for sale,  totaled  $21.8  million  primarily  from a reduction  in the value of
mortgage backed securities and U.S. Treasury obligations. The risk-based capital
ratios for the  Company at  December  31,  1994 were 15.59% and 12.58% for Total
Capital and Tier I Capital,  respectively.  The  leverage  ratio at December 31,
1994 was 9.90%.

<PAGE>

Signet Banking Corporation and Subsidiaries
1995 FOURTH QUARTER ANALYSIS

Tables 22 through 25, on the following pages,  contain selected quarterly
financial  data for the years ended  December  31, 1995 and 1994.  In addition
to the  discussion  of  consolidated  information,  pro forma  data is provided
for the same periods  where it was  meaningful to discuss the Company's results
excluding  Capital One.  Consolidated and pro forma results are the same for the
second, third and fourth quarters of 1995.

     Consolidated net income for the fourth quarter of 1995 was $9.0 million, or
$.15 per share, and included the $35.0 million fraud loss, as noted  previously,
and a $9.6 million gain related to the  securitization of $481 million of equity
line loans. This compared with $42.9 million,  or $.73 per share, for the fourth
quarter of 1994 which included  special  pre-tax charges of $9.6 million related
to  restructuring.  The fourth quarter 1995 results  represent a 49% decrease in
net income from the 1994 fourth quarter net income of $17.6 million, or $.31 per
share, on a pro forma basis.

     The  fourth  quarter  1995 ROA of 0.33% and ROE of 4.18% were down from the
fourth  quarter  1994 ROA of 0.74%  and ROE of 8.61% on a pro forma  basis.  The
equity-to-asset  ratio was 7.90% as of December 31,  1995,  up from 7.54% at the
end of 1994, on a pro forma basis.

     Total revenues (net interest income and non-interest income) for the
quarter were $183.7 million,  up 12% from the previous  quarter. On a pro forma
basis,  total revenues were up 34% from the 1994 fourth  quarter. Signet's net
interest  margin was 4.78%, a slight increase from the 4.73% margin on a pro
forma  basis in the  fourth  quarter  of 1994,  but down from the third quarter
1995 net interest margin of 4.96%. Approximately  half of the  decline in the
net  interest  margin  from the third quarter resulted from securitizing
consumer loans.

     Taxable equivalent net interest income declined $14.2 million, or 11%, from
the fourth  quarter of 1994.  On a pro forma basis,  net interest  income was up
$18.4  million,  or 19%.  Interest  income on consumer  loans and loans held for
securitization  increased $20.0 million,  or 43%, as a result of a $535 million,
or 28%,  increase in  outstandings  and higher yields on the portfolio.  Taxable
equivalent commercial loan income increased $13.9 million, or 32%, compared with
the fourth  quarter of 1994 due to a $668 million,  or 30%,  increase in average
commercial  loans  outstanding.  The increase in interest  income was  partially
offset by a $26.5  million  increase in  interest  expense  resulting  from $1.5
billion in additional  interest  bearing  liabilities  required to fund the loan
growth.  A 58  basis  point  increase  in the  rate  paid  on  interest  bearing
liabilities also contributed to the increase in interest expense.

     Non-interest  income increased $26.4 million, or 63%, from $41.7 million in
the  fourth  quarter  of  1994,  on a pro  forma  basis.  Trust  and  investment
management income increased $2.0 million, or 39%, as a result of the increase in
mutual fund assets under management due to the July acquisition of the assets of
Sheffield  Management  Company and  Sheffield  Investments,  Inc.,  managers and
distributors  of  the  Blanchard  family  of  funds.   Mortgage   servicing  and
origination income increased $2.5 million, or 59%, related to an increase in the
volume of loans  processed due to lower interest rates along with an increase in
the  mortgage  loans  serviced  by Signet.  Trading  profits  were $4.0  million
compared to $106 thousand in the fourth quarter of 1994.  Gains were realized in
the fourth quarter of 1995 related to the home equity line securitization  ($9.6
million) and the sale of approximately  $179 million of adjustable rate mortgage
loans  ($3.1  million).   Nominal  investment  securities  gains  resulted  from
securities being called for redemption.

     On a pro  forma  basis,  non-interest  expense  increased  over the  fourth
quarter  of  1994  due to the  fraud  loss.  Categories  experiencing  increases
included  salaries  and employee  benefits of $3.9  million,  or 7%,  travel and
communications  of $1.3  million,  or 21%,  and a decrease in income  related to
foreclosed  properties  of $1.6  million  that  is  recorded  net of  foreclosed
property expense. The FDIC assessment fell $3.5 million from the same quarter in
1994 reflecting the decline in rates charged by the FDIC effective June 1, 1995.
A  restructuring  charge of $9.6 million  related to the writedown of bank-owned
properties and lease  termination costs due to the abandonment of facilities was
recorded in the fourth quarter of 1994. The efficiency  ratio of 63%,  excluding
the fraud loss, improved 3 points from the 1995 third quarter and 14 points from
the 1994 fourth quarter,  excluding restructuring charges, primarily as a result
of re-engineering programs initiated in the second half of 1994.

     Growth in installment and student loans fueled a 5% increase in the managed
consumer loan portfolio,  which was up $142 million from the previous quarter.
The Company securitized $481 million of home equity loans and sold $179 million
of adjustable rate residential mortgages. Signet continued to de-emphasize
commercial real estate lending and reduced that portfolio 6% to $603 million at
year-end from $643 million on September 30, 1995.

     Non-performing assets at December 31, 1995, totaled $54.3 million, or 1.00%
of loans and foreclosed  properties.  Net charge-offs for the quarter were $15.6
million,  or 1.12%, of average loans. The Company provided $18.6 million for the
allowance for loan losses in the fourth quarter which was  significantly  higher
than previous  quarters due to higher loss estimates on the  loan-by-check  risk
tests.  At December 31, 1995, the loan loss allowance of $129.7 million  equaled
238.85%  of  non-performing  assets  and  2.39% of loans  outstanding.
<PAGE>


Table 22
SELECTED  QUARTERLY  FINANCIAL  INFORMATION
(dollars in thousands -- except per share)

Signet Banking Corporation ("Signet") completed the spin-off of its subsidiary,
Capital One Financial Corporation ("Capital One") on February 28, 1995. Due to
the significance of the spin-off, certain pro forma financial information is
provided below to illustrate  Signet's financial results and other data assuming
the spin-off occurred prior to the periods presented.

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

                                                       1995                                         1994
- ------------------------------------------------------------------------------------------------------------------------------

                                    Fourth       Third      Second       First      Fourth      Third     Second       First
                                    Quarter     Quarter     Quarter     Quarter     Quarter    Quarter    Quarter     Quarter
- ------------------------------------------------------------------------------------------------------------------------------
<S>                               <C>         <C>         <C>         <C>        <C>        <C>        <C>         <C>
CONSOLIDATED
EARNINGS
Interest income                   $  206,989  $  206,743  $  202,735  $  249,532 $  222,931 $  198,222 $  196,225  $  189,635
Interest expense                      91,394      89,799      85,289     106,283     94,768     68,500     71,315      62,419
- ------------------------------------------------------------------------------------------------------------------------------

   Net interest income               115,595     116,944     117,446     143,249    128,163    129,722    124,910     127,216
Provision for loan losses             18,604       8,681       4,250       7,180      3,000      3,000      2,999       5,499
- ------------------------------------------------------------------------------------------------------------------------------

   Net interest income after
      provision for loan losses       96,991     108,263     113,196     136,069    125,163    126,722    121,911     121,717
Non-interest operating income (1)     67,666      46,363      42,692     120,758    148,166    151,658    136,157     128,643
Securities gains (losses)                454         731         247         357        267        162      3,310        (280)
Non-interest expense (2)             152,191     109,507     111,444     190,926    210,875    276,814    186,625     172,109
- ------------------------------------------------------------------------------------------------------------------------------

Income before income taxes (benefit)  12,920      45,850      44,691      66,258     62,721      1,728     74,753      77,971
Applicable income taxes (benefit)      3,894      15,707      15,005      24,033     19,847     (1,734)    24,368      24,858
- ------------------------------------------------------------------------------------------------------------------------------

Net income                             9,026      30,143      29,686      42,225     42,874      3,462     50,385      53,113
Net income excluding the fraud
  loss and restructuring/
  termination charges (2)             31,776      30,143      29,686      42,225     49,110     57,164     50,385      53,113
PER COMMON SHARE
   Net income                     $     0.15  $     0.50  $     0.50  $     0.71 $     0.73 $     0.05 $     0.88  $     0.93
   Net income excluding the
     fraud loss and
     restructuring/termination
     charges (2)                        0.53        0.50        0.50        0.71       0.84       0.98       0.88        0.93
- ------------------------------------------------------------------------------------------------------------------------------

PRO FORMA (excluding Capital One)
EARNINGS
   Net interest income
      (taxable equivalent)        $  117,443  $  119,482  $  120,401  $  121,344 $   99,009 $   92,621 $   79,600  $   87,510
   Net interest income               115,595     116,944     117,446     118,082     95,561     89,166     76,231      84,076
   Net income                          9,026      30,143      29,686      26,706     17,621      4,456     15,784      17,982
   Net income excluding the fraud
     loss and restructuring
     charges (3)                      31,776      30,143      29,686      26,706     23,857     26,308     15,784      17,982
PER COMMON SHARE
   Net income                     $     0.15  $     0.50  $     0.50  $     0.45 $     0.31 $     0.07 $     0.28  $     0.31
   Net income excluding the fraud
     loss and restructuring
     charges (3)                        0.53        0.50        0.50        0.45       0.42       0.45       0.28        0.31
   Book value                          14.59       14.27       13.90       13.15      12.69      14.41      14.31       14.47
AT PERIOD-END
   Earning assets                 $9,443,028  $9,911,356  $9,514,318  $9,337,761 $8,824,793 $7,774,290 $7,461,630  $7,645,907
   Loans (net of unearned income)  5,416,028   5,509,437   5,684,427   5,647,599  5,695,722  4,720,418  4,379,022   4,325,734
   Core deposits                   7,413,414   7,173,040   7,106,437   7,113,166  7,164,587  7,239,642  7,083,856   7,321,176
   Number of common stockholders      15,166      15,134      15,259      15,374     15,503     15,462     14,716      14,756
   Full-time employees                 3,974       3,900       3,743       3,759      3,723      4,154      4,462       4,402
   Part-time employees                 1,021       1,049       1,133       1,029        987        967      1,218       1,103
RATIOS
   Return on average assets             0.33%       1.11%       1.14%       1.06%      0.74%      0.21%      0.74%       0.82%
   Return on average common
      stockholders' equity              4.18       14.51       15.00       14.34       8.61       2.13       7.87        8.85
   Efficiency ratio (4)                63.47       65.99       68.67       69.95      77.46      75.89      87.04       81.55
   Net interest spread                  4.16        4.32        4.50        4.83       4.07       4.26       3.60        3.93
   Net yield margin                     4.78        4.96        5.14        5.42       4.73       4.90       4.24        4.50
   Total stockholders' equity to
     assets                             7.87        7.59        7.70        7.36       7.54       9.58       9.60        9.43
AVERAGE SHARES OUTSTANDING
   (in thousands)                     60,230      60,146      59,669      59,142     58,927     57,898     57,358      57,247
CREDIT QUALITY DATA
   Non-performing assets          $   54,303  $   51,504  $   57,447  $   41,597 $   48,536 $   65,857 $   77,655  $   88,370
   Accruing loans past due 90 days
      or more                         66,371      66,232      54,538      42,919     40,572     45,080     39,835      38,380
   Net charge-offs (5)                15,622      12,965      18,593       2,775      1,707     21,570      1,262         353
   Allowance for loan losses to:
      Non-performing loans            337.05%     339.92%     297.24%     574.88%    583.37%    410.51%    452.45%     389.42%
      Non-performing assets           238.85      251.77      237.60      364.76     313.18     238.16     232.11      211.57
      Net loans                         2.39        2.35        2.40        2.69       2.67       3.32       4.12        4.32
   Non-performing assets to loans
      and foreclosed properties         1.00        0.93        1.01        0.74       0.85       1.39       1.76        2.02
   Net loan losses to average loans     1.12        0.89        1.27        0.19       0.14       1.92       0.12        0.03
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1) The third  quarter of 1994  included a $6.0 million gain on sale of mortgage
    servicing  rights.  The fourth  quarter of 1995  included a $9.6 million
    gain on securitization  of loans.
(2) The third quarter of 1994 included a $49.0 million contract termination fee
    and $33.6 million of restructuring  charges. The fourth quarter of 1994
    included $9.6 million of restructuring charges. First, second, third and
    fourth quarters of 1994 included credit card solicitation expenses of $21.4
    million, $24.2 million, $24.2 million and $31.1 million, respectively.  The
    first  quarter of 1995  included  $29.1 million of credit card solicitation
    charges. The fourth quarter of 1995 included the $35.0 million fraud loss.
(3) The third and fourth quarters of 1994 included $33.6 million and $9.6
    million of restructuring charges, respectively. The fourth quarter of 1995
    included the $35.0 million fraud loss.
(4) The  efficiency  ratio  has  been  adjusted  to  exclude  the  fraud  loss,
    restructuring  charges,   foreclosed  property  expense  and  one-time
    spin-off expenses.
(5) The second quarter of 1995 and the third quarter of 1994 included
    approximately  $13.9 million and $20.6  million,  respectively,  of
    charge-offs related to the sale of approximately $55.0 million and $101.5
    million, respectively, of real estate related loans for which there was
    sufficient allowance.

The  "Consolidated"  section of the above schedule is a tabulation of the
Company's  unaudited  quarterly results of operations for the years ended
December 31, 1995 and 1994.

The Company's  common shares are  traded on the New York  Stock  Exchange  under
the  symbol  SBK.  In addition, shares may be traded in the over-the-counter
stock market.

<PAGE>

Table 23
QUARTER-END BALANCE SHEET TREND (excluding Capital One)

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

(in thousands)                   12/31/95      9/30/95     6/30/95      3/31/95   12/31/94     9/30/94    6/30/94     3/31/94
- ------------------------------------------------------------------------------------------------------------------------------
<S>                            <C>         <C>          <C>          <C>         <C>        <C>        <C>         <C>
ASSETS
  Cash and due from banks      $   599,113 $   498,193  $   529,205  $   541,946 $  437,867 $  451,079 $  537,330  $  501,678
  Interest bearing deposits
   with other banks                  3,129       1,712       14,610       33,523    342,795    239,274    227,198     217,430
  Federal funds sold and
   resale agreements               460,217     425,305      638,641      772,865    835,821  1,090,348  1,078,429     728,735
  Trading account securities       478,723     464,950      439,737      490,266    353,040    279,245    258,547     262,944
  Loans held for securitization    389,700     750,000      450,300      150,000
  Loans held for sale              361,260     267,535      259,372      159,224     69,506    128,613    145,299     241,312
  Securities available for sale  2,333,971   2,195,180    1,651,554    1,692,387  1,142,626  1,113,371  1,152,477   1,637,359
  Investment securities                        297,237      375,677      391,897    385,283    203,021    220,658     232,393
  Loans:
   Consumer                      1,751,274   1,776,434    2,116,882    2,229,957  2,384,178  1,618,995  1,377,554   1,286,806
   Commercial                    3,090,904   2,982,401    2,820,339    2,577,674  2,472,620  2,282,334  2,173,695   2,163,035
   Real estate-construction        236,103     237,271      227,531      211,097    209,183    218,500    244,354     278,554
   Real estate mortgage-
     commercial                    366,698     406,102      433,701      505,717    526,956    532,391    566,211     578,906
   Real estate mortgage-
     residential                   122,584     248,145      224,433      225,477    191,508    133,084     73,815      71,927
- ------------------------------------------------------------------------------------------------------------------------------

   Gross loans                   5,567,563   5,650,353    5,822,886    5,749,922  5,784,445  4,785,304  4,435,629   4,379,228
   Less:  Unearned income         (151,535)   (140,916)    (138,459)    (102,323)   (88,723)   (64,886)   (56,607)    (53,494)
          Allowance for loan
            losses                (129,702)   (129,672)    (136,497)    (151,729)  (152,003)  (156,843)  (180,248)   (186,961)
- ------------------------------------------------------------------------------------------------------------------------------

   Net loans                     5,286,326   5,379,765    5,547,930    5,495,870  5,543,719  4,563,575  4,198,774   4,138,773
  Premises and equipment (net)     192,431     180,549      166,731      160,672    159,031    202,714    202,697     196,036
  Interest receivable              104,437      98,000       90,190       75,082     83,942     70,484     65,990      82,602
  Other assets                     768,558     534,689      458,370      513,994    505,053    457,403    389,500     469,901
- ------------------------------------------------------------------------------------------------------------------------------

        Total assets           $10,977,865 $11,093,115  $10,622,317  $10,477,726 $9,858,683 $8,799,127 $8,476,899  $8,709,163
- ------------------------------------------------------------------------------------------------------------------------------

LIABILITIES
  Non-interest bearing
    deposits                   $ 1,726,378 $ 1,603,922  $ 1,647,309  $ 1,533,797 $1,537,702 $1,592,825 $1,543,001  $1,631,185
  Interest bearing deposits:
   Money market and
     interest checking           1,102,140   1,064,412    1,038,959    1,023,532  1,050,176  1,011,484    996,276   1,032,734
   Money market savings          1,338,985   1,337,665    1,319,829    1,382,105  1,453,629  1,500,611  1,620,924   1,686,754
   Savings accounts              1,395,514   1,338,824    1,291,289    1,224,393  1,170,990  1,095,370  1,000,049     951,792
   Savings certificates          1,850,397   1,828,217    1,809,051    1,949,339  1,952,090  2,039,352  1,923,606   2,018,711
   Large denomination
     certificates                  129,711      99,890       99,020      100,987    168,853    216,428    201,739     138,304
   Foreign                          49,846      80,318       96,084      183,337      9,225     85,242
- ------------------------------------------------------------------------------------------------------------------------------

        Total interest bearing
          deposits               5,866,593   5,749,326    5,654,232    5,863,693  5,804,963  5,948,487  5,742,594   5,828,295
- ------------------------------------------------------------------------------------------------------------------------------

        Total deposits           7,592,971   7,353,248    7,301,541    7,397,490  7,342,665  7,541,312  7,285,595   7,459,480
  Securities sold under
   repurchase agreements         1,124,105   1,153,479    1,229,433    1,202,629    875,458
  Federal funds purchased          780,193   1,285,918      816,946      521,295    195,005
  Other short-term borrowings                                            105,408    201,619
  Long-term borrowings             253,033     253,129      253,222      253,550    253,641    253,729    253,818     254,124
  Interest payable                  19,460      23,455       18,030       26,047     21,814     28,036     24,874      35,490
  Other liabilities                344,154     181,514      185,140      199,831    224,659    133,159     99,023     139,208
- ------------------------------------------------------------------------------------------------------------------------------

        Total liabilities       10,113,916  10,250,743    9,804,312    9,706,250  9,114,861  7,956,236  7,663,310   7,888,302
STOCKHOLDERS' EQUITY
  Common stock                     296,044     295,244      294,175      293,298    293,184    292,389    284,333     283,594
  Capital surplus                  200,093     197,911      195,899      193,986    198,869    195,704    141,446     137,942
  Retained earnings                367,812     349,217      327,931      284,192    251,769    354,798    387,810     399,325
- ------------------------------------------------------------------------------------------------------------------------------

        Total stockholders'
          equity                   863,949     842,372      818,005      771,476    743,822    842,891    813,589     820,861
- ------------------------------------------------------------------------------------------------------------------------------

        Total liabilities and
          stockholders'
          equity               $10,977,865 $11,093,115  $10,622,317  $10,477,726 $9,858,683 $8,799,127 $8,476,899  $8,709,163
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

Table 24
QUARTERLY AVERAGE BALANCE SHEET TREND (excluding Capital One)

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

                                                                     Three Months Ended
- ------------------------------------------------------------------------------------------------------------------------------

(in thousands)                    12/31/95     9/30/95      6/30/95     3/31/95    12/31/94    9/30/94     6/30/94    3/31/94
- ------------------------------------------------------------------------------------------------------------------------------
<S>                            <C>         <C>          <C>          <C>         <C>        <C>        <C>         <C>
ASSETS
Earning assets
  Interest bearing deposits
   with other banks            $     7,077 $     8,136  $    22,799  $    89,749 $  247,233 $  243,888 $  247,936  $  260,623
  Federal funds sold and
   resale agreements               538,752     469,512      532,922      812,447  1,230,529  1,003,048    856,757     607,287
  Trading account securities       469,665     464,254      553,080      418,011    309,084    257,789    272,872     286,083
  Loans held for securitization    623,801     425,543      153,300        1,667
  Loans held for sale              369,802     312,734      234,107       94,718    110,040    127,541    212,379     356,399
  Securities available for sale  1,932,161   1,712,148    1,679,836    1,494,844  1,037,842  1,157,308  1,351,368   1,775,042
  Investment securities-taxable    154,857     230,852      235,514      214,027    191,270     20,984     20,942      26,886
  Investment securities-
    nontaxable                      50,812     106,860      146,867      157,609    177,261    187,469    205,078     219,689
  Loans (net of unearned
    income):
   Consumer                      1,824,487   2,182,724    2,349,345    2,505,854  1,913,217  1,464,321  1,335,810   1,268,147
   Commercial                    2,863,087   2,747,241    2,553,554    2,362,850  2,194,675  2,149,870  2,108,076   2,141,690
   Real estate-construction        242,094     230,364      217,685      207,805    212,661    229,590    262,844     293,423
   Real estate mortgage-
     commercial                    387,273     423,622      480,112      520,340    524,541    564,423    573,203     580,572
   Real estate mortgage-
     residential                   281,250     241,066      236,107      204,888    154,567     89,412     74,312      72,317
- ------------------------------------------------------------------------------------------------------------------------------

      Total loans                5,598,191   5,825,017    5,836,803    5,801,737  4,999,661  4,497,616  4,354,245   4,356,149
- ------------------------------------------------------------------------------------------------------------------------------

Total earning assets             9,745,118   9,555,056    9,395,228    9,084,809  8,302,920  7,495,643  7,521,577   7,888,158
Non-rate related assets:
  Cash and due from banks          543,776     533,901      509,633      503,217    485,718    500,352    499,276     488,570
  Allowance for loan losses       (125,658)   (133,144)    (144,407)    (151,757)  (156,150)  (170,879)  (185,330)   (188,844)
  Premises and equipment (net)     188,689     174,691      164,536      160,217    184,648    186,738    200,858     187,395
  Other assets                     630,085     625,258      561,476      598,458    587,877    502,227    483,960     538,285
- ------------------------------------------------------------------------------------------------------------------------------

Total assets                   $10,982,010 $10,755,762  $10,486,466  $10,194,944 $9,405,013 $8,514,081 $8,520,341  $8,913,564
- ------------------------------------------------------------------------------------------------------------------------------

LIABILITIES AND STOCKHOLDERS'
  EQUITY
Interest bearing liabilities:
  Deposits:
   Money market and
     interest checking         $ 1,050,321 $ 1,037,342  $ 1,031,701  $ 1,014,201 $1,027,081 $1,012,616 $1,022,071  $1,021,613
   Money market savings          1,356,002   1,341,762    1,346,920    1,402,102  1,489,537  1,618,108  1,669,819   1,699,044
   Savings accounts              1,372,400   1,315,832    1,255,593    1,188,584  1,138,532  1,042,726    981,676     910,572
   Savings certificates          1,800,643   1,791,296    1,876,689    1,943,788  1,981,963  1,937,671  1,972,308   2,036,432
   Large denomination
     certificates                  104,933     100,367       92,660      123,864    126,316    100,199     83,526     328,939
   Foreign                          77,306     116,204      146,829       83,737    263,810                            81,771
- ------------------------------------------------------------------------------------------------------------------------------

      Total interest bearing
        deposits                 5,761,605   5,702,803    5,750,392    5,756,276  6,027,239  5,711,320  5,729,400   6,078,371
  Federal funds and
   repurchase agreements         2,338,713   2,201,617    1,950,959    1,512,558    269,945
  Other short-term borrowings                                30,098      195,275    294,721
  Long-term borrowings             253,085     253,174      253,427      253,596    253,685    253,773    254,007     258,266
- ------------------------------------------------------------------------------------------------------------------------------

      Total interest bearing
        liabilities              8,353,403   8,157,594    7,984,876    7,717,705  6,845,590  5,965,093  5,983,407   6,336,637
Non-interest bearing
  liabilities:
  Demand deposits                1,584,375   1,557,185    1,497,770    1,515,423  1,536,099  1,543,375  1,563,117   1,556,213
  Other liabilities                188,036     216,792      210,092      206,520    211,256    174,840    169,646     196,223
Common stockholders' equity        856,196     824,191      793,728      755,296    812,068    830,773    804,171     824,491
- ------------------------------------------------------------------------------------------------------------------------------

Total liabilities and
  stockholders' equity         $10,982,010 $10,755,762  $10,486,466  $10,194,944 $9,405,013 $8,514,081 $8,520,341  $8,913,564
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>


Table 25
QUARTERLY INCOME TREND (excluding Capital One)

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

                                                                               Three Months Ended
- ------------------------------------------------------------------------------------------------------------------------------

(in thousands)                                    12/31/95   9/30/95   6/30/95  3/31/95  12/31/94  9/30/94   6/30/94   3/31/94
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>       <C>       <C>       <C>      <C>       <C>       <C>       <C>
Interest income:
   Loans, including fees:
      Consumer                                    $ 52,026  $ 60,296  $ 62,068  $ 70,095 $ 46,254  $ 34,054  $ 24,909 $ 23,353
      Commercial                                    56,128    53,703    50,358    46,365   42,337    40,539    39,664   40,655
      Real estate-construction                       6,402     6,080     5,628     5,152    5,203     5,298     5,241    5,235
      Real estate-commercial mortgage                8,856     9,358    11,276    12,131   12,651    12,707    11,754   10,408
      Real estate-residential mortgage               5,628     5,011     5,074     4,279    3,152     1,917     1,514    1,816
- ------------------------------------------------------------------------------------------------------------------------------

         Total loans, including fees               129,040   134,448   134,404   138,022  109,597    94,515    83,082   81,467
   Interest bearing deposits with other banks          102       127       358     1,316    3,067     2,851     2,952    2,571
   Federal funds sold and resale agreements          8,025     7,166     8,232    12,029   17,053    11,602     8,674    4,950
   Trading account securities                        7,736     7,410     8,936     6,718    6,038     5,062     4,747    5,640
   Loans held for securitization                    14,262    11,561     6,420        73
   Loans held for sale                               8,635     7,785     5,858     1,479    1,864     2,270     3,115    5,761
   Securities available for sale                    35,442    31,963    31,342    26,512   15,928    15,949    16,343   23,893
   Investment securities-taxable                     2,797     4,190     4,257     3,811    3,302       311       307      385
   Investment securities-nontaxable                    950     2,093     2,928     3,139    3,560     3,756     4,131    4,396
- ------------------------------------------------------------------------------------------------------------------------------

         Total interest income                     206,989   206,743   202,735   193,099  160,409   136,316   123,351  129,063
Interest expense:
   Money market and interest checking                6,516     6,794     6,939     6,141    6,124     5,842     5,605    5,552
   Money market savings                             12,161    11,873    11,704    11,958   10,954    10,918    11,381   11,318
   Savings accounts                                 13,426    12,785    11,800    10,727   10,106     8,656     7,751    6,948
   Savings certificates                             21,381    22,070    20,747    17,147   19,514    16,468    17,320   13,050
   Large denomination certificates                   1,451     1,332     1,186     1,529    2,143     1,135       880    3,224
   Foreign                                           1,138     1,721     2,235     1,253    3,393                        1,029
- ------------------------------------------------------------------------------------------------------------------------------

         Total interest on deposits                 56,073    56,575    54,611    48,755   52,234    43,019    42,937   41,121
   Securities sold under repurchase agreements      16,343    14,689    13,880    11,732
   Federal funds purchased                          14,874    14,211    12,266     7,295    3,213
   Other short-term borrowings                                             413     2,761    4,896
   Long-term borrowings                              4,104     4,324     4,119     4,474    4,505     4,131     4,183    3,866
- ------------------------------------------------------------------------------------------------------------------------------

         Total interest expense                     91,394    89,799    85,289    75,017   64,848    47,150    47,120   44,987
- ------------------------------------------------------------------------------------------------------------------------------

Net interest income                                115,595   116,944   117,446   118,082   95,561    89,166    76,231   84,076
Provision for loan losses                           18,604     8,681     4,250     3,251   (3,133)   (5,162)   (5,451)  (2,483)
- ------------------------------------------------------------------------------------------------------------------------------

Net interest income after provision for loan
  losses                                            96,991   108,263   113,196   114,831   98,694    94,328    81,682   86,559
Non-interest income:
   Service charges on deposit accounts              16,816    17,732    17,212    16,471   16,104    16,234    18,106   15,697
   Trust and investment management income            6,997     6,430     5,212     4,892    5,025     4,747     4,869    4,801
   Consumer loan servicing and service charge
     income                                          6,468     2,511     1,633     2,551    6,832     7,379     6,062    6,561
   Gain on securitization of loans                   9,562
   Other                                            27,823    19,690    18,635    13,145   13,509    26,670    22,041   20,568
- ------------------------------------------------------------------------------------------------------------------------------

         Non-interest operating income              67,666    46,363    42,692    37,059   41,470    55,030    51,078   47,627
   Securities available for sale gains                  20       166       244       102      220       140     3,265     (212)
   Investment securities gains                         434       565         3       255       47        22        45      (68)
- ------------------------------------------------------------------------------------------------------------------------------

         Total non-interest income                  68,120    47,094    42,939    37,416   41,737    55,192    54,388   47,347
Non-interest expense:
   Salaries                                         48,932    45,792    43,668    42,638   43,962    48,078    48,123   46,053
   Employee benefits                                 7,723    10,517    12,076    13,698    8,770    12,360    14,189   14,720
   Occupancy                                         9,572     9,635     9,434     9,843   10,668    11,248     9,965    9,988
   Supplies and equipment                            9,513     9,384     8,715     8,558    9,108     8,019     8,518    8,400
   External data processing services                 7,289     6,868     6,748     6,210    7,024     8,236     6,503    5,897
   Travel and communications                         7,208     6,138     5,604     5,594    5,952     5,638     5,458    5,710
   Commercial fraud loss                            35,000
   Restructuring charges                                                                    9,593    33,619
   Foreclosed property-net                            (301)       64      (556)      572   (1,888)      595       810     (216)
   Other                                            27,255    21,109    25,755    24,265   24,325    18,470    20,984   19,430
- ------------------------------------------------------------------------------------------------------------------------------

         Total non-interest expense                152,191   109,507   111,444   111,378  117,514   146,263   114,550  109,982
- ------------------------------------------------------------------------------------------------------------------------------

Income before income taxes (benefit)                12,920    45,850    44,691    40,869   22,917     3,257    21,520   23,924
Applicable income taxes (benefit)                    3,894    15,707    15,005    14,163    5,296    (1,199)    5,736    5,942
- ------------------------------------------------------------------------------------------------------------------------------

Net income                                        $  9,026  $ 30,143  $ 29,686  $ 26,706 $ 17,621  $  4,456  $ 15,784 $ 17,982
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>


Table 26
STATEMENT OF CONSOLIDATED INCOME (excluding Capital One)

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------
                                                                   Year Ended December 31
- -----------------------------------------------------------------------------------------------
(in thousands) (unaudited)                                    1995         1994          1993
- -----------------------------------------------------------------------------------------------
<S>                                                         <C>          <C>           <C>
Interest income:
   Loans, including fees:
      Consumer                                              $244,485     $128,570      $ 87,286
      Commercial                                             206,554      163,195       157,157
      Real estate-construction                                23,262       20,977        31,570
      Real estate-commercial mortgage                         41,621       47,520        44,830
      Real estate-residential mortgage                        19,992        8,399         7,634
- -----------------------------------------------------------------------------------------------

         Total loans, including fees                         535,914      368,661       328,477
   Interest bearing deposits with other banks                  1,903       11,441        12,031
   Federal funds sold and resale agreements                   35,452       42,279        23,196
   Trading account securities                                 30,800       21,487        31,297
   Loans held for securitization                              32,316
   Loans held for sale                                        23,757       13,010        16,875
   Securities available for sale                             125,259       72,113        17,064
   Investment securities-taxable                              15,055        4,305        93,538
   Investment securities-nontaxable                            9,110       15,843        21,390
- -----------------------------------------------------------------------------------------------

         Total interest income                               809,566      549,139       543,868
Interest expense:
   Money market and interest checking                         26,390       23,123        22,544
   Money market savings                                       47,696       44,571        45,463
   Savings accounts                                           48,738       33,461        24,079
   Savings certificates                                       81,345       66,352        58,514
   Large denomination certificates                             5,498        7,382        10,970
   Foreign                                                     6,347        4,422         6,627
- -----------------------------------------------------------------------------------------------
         Total interest on deposits                          216,014      179,311       168,197
   Securities sold under repurchase agreements                56,644
   Federal funds purchased                                    48,646        3,213
   Other short-term borrowings                                 3,174        4,896        21,513
   Long-term borrowings                                       17,021       16,685        16,681
- -----------------------------------------------------------------------------------------------

         Total interest expense                              341,499      204,105       206,391
- -----------------------------------------------------------------------------------------------

Net interest income                                          468,067      345,034       337,477
Provision for loan losses                                     34,786      (16,229)       13,256
- -----------------------------------------------------------------------------------------------

Net interest income after provision for loan losses          433,281      361,263       324,221
Non-interest income:
   Service charges on deposit accounts                        68,231       66,141        64,471
   Trust and investment management income                     23,531       19,442        17,599
   Consumer loan servicing and service charge income          13,163       26,834        30,656
   Gain on securitization of loans                             9,562
   Other                                                      79,293       82,788        81,091
- -----------------------------------------------------------------------------------------------

         Non-interest operating income                       193,780      195,205       193,817
   Securities available for sale gains                           532        3,413         3,913
   Investment securities gains                                 1,257           46           405
- -----------------------------------------------------------------------------------------------

         Total non-interest income                           195,569      198,664       198,135
Non-interest expense:
   Salaries                                                  181,030      186,216       173,710
   Employee benefits                                          44,014       50,039        55,492
   Occupancy                                                  38,484       41,869        39,094
   Supplies and equipment                                     36,170       34,045        32,587
   External data processing services                          27,115       27,660        27,344
   Travel and communications                                  24,544       22,758        17,800
   Commercial fraud loss                                      35,000
   Restructuring charges                                                   43,212
   Other                                                      98,163       82,510        98,009
- -----------------------------------------------------------------------------------------------

         Total non-interest expense                          484,520      488,309       444,036
- -----------------------------------------------------------------------------------------------

Income before income taxes                                   144,330       71,618        78,320
Applicable income taxes                                       48,769       15,775        14,391
- -----------------------------------------------------------------------------------------------

Net income                                                  $ 95,561     $ 55,843      $ 63,929
- -----------------------------------------------------------------------------------------------
</TABLE>
<PAGE>


Table 27
SELECTED FINANCIAL DATA (1)

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
                                                  1995          1994         1993          1992         1991          1990
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                           <C>           <C>          <C>          <C>           <C>          <C>
SUMMARY OF OPERATIONS
(dollars in thousands-except per share)
Net interest income-taxable equivalent        $   503,837   $   523,717  $   545,093  $   454,912   $   420,026  $   469,807
Less:  taxable equivalent adjustment               10,603        13,706       15,753       19,302        22,056       25,879
- ----------------------------------------------------------------------------------------------------------------------------

Net interest income                               493,234       510,011      529,340      435,610       397,970      443,928
Provision for loan losses (2)                      38,715        14,498       47,286       67,794       287,484      182,724
- ----------------------------------------------------------------------------------------------------------------------------

Net interest income after provision for
  loan losses                                     454,519       495,513      482,054      367,816       110,486      261,204
Non-interest operating income (3)                 277,479       564,624      361,118      280,988       248,537      188,571
Securities available for sale gains                   532         3,413        3,913       10,504        94,666
Investment securities gains (losses)                1,257            46          405      (17,951)       (1,445)      12,971
- ----------------------------------------------------------------------------------------------------------------------------

Total non-interest income                         279,268       568,083      365,436      273,541       341,758      201,542
Non-interest expense (4)                          564,068       846,423      598,316      499,239       508,925      414,535
- ----------------------------------------------------------------------------------------------------------------------------

Income (loss) before income taxes (benefit)       169,719       217,173      249,174      142,118       (56,681)      48,211
Applicable income taxes (benefit) (5)              58,639        67,339       74,760       32,918       (30,934)       6,833
- ----------------------------------------------------------------------------------------------------------------------------

Net income (loss)                             $   111,080   $   149,834  $   174,414  $   109,200   $   (25,747) $    41,378
- ----------------------------------------------------------------------------------------------------------------------------

Per common share:
   Net income (loss)                          $      1.86   $      2.59  $      3.06  $      1.96   $     (0.48) $      0.78
   Cash dividends declared (6)                       0.79          1.00         0.80         0.45          0.30         0.78
   Book value at year-end                           14.59         18.96        17.04        14.77         13.17        13.83
Average common shares outstanding              59,826,421    57,862,927   56,920,090   55,727,358    53,994,340   53,026,764
- ----------------------------------------------------------------------------------------------------------------------------

SELECTED AVERAGE BALANCES
(dollars in millions)
Assets                                        $    11,134   $    11,469  $    11,617  $    11,168   $    11,534  $    12,349
Earning assets                                      9,919        10,152       10,553       10,181        10,538       11,374
Loans (net of unearned income)                      6,120         6,408        6,206        5,618         6,071        7,218
Deposits                                            7,367         7,747        7,733        7,886         8,362        7,900
Long-term borrowings                                  233           255          287          298           318          353
Interest bearing liabilities                        8,501         8,606        9,121        9,000         9,506       10,291
Common stockholders' equity                           868         1,046          889          768           750          755
- ----------------------------------------------------------------------------------------------------------------------------

SELECTED YEAR-END BALANCES
(dollars in millions)
Assets                                        $    10,978   $    12,931  $    11,849  $    12,093   $    11,239  $    11,405
Earning assets                                      9,443        11,479       10,745       11,010         9,443       10,291
Loans (net of unearned income)                      5,416         7,924        6,310        5,809         5,884        6,445
Deposits                                            7,593         7,822        7,821        7,823         8,481        8,344
Long-term borrowings                                  253           254          266          298           299          350
Interest bearing liabilities                        8,024         9,846        9,167        9,684         9,031        9,272
Common stockholders' equity                           864         1,111          965          827           712          736
- ----------------------------------------------------------------------------------------------------------------------------

OPERATING RATIOS
Net income to:
   Average common stockholders' equity              12.79%        14.33%       19.62%       14.22%        N/M           5.48%
   Average assets                                    1.00          1.31         1.50         0.98         N/M           0.34
Stockholders' equity to assets (average)             7.80          9.12         7.65         6.88          6.50%        6.11
Loans to deposits (average)                         83.07         82.72        80.26        71.24         72.60        91.36
Net loan losses to average loans                     0.87          0.71         0.91         2.34          2.03         1.51
Net interest spread (7)                              4.45          4.63         4.76         4.05          3.40         3.41
Net yield margin (7)                                 5.08          5.16         5.17         4.47          3.98         4.13
At year-end:
   Allowance for loan losses to loans                2.39          2.78         4.01         4.57          5.60         2.54
   Allowance for loan losses to
     non-performing loans                          337.05        846.32       342.63       228.25        156.84       117.15
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1) Signet spun off Capital One on February 28, 1995. The amounts of pre-tax
    income related to Capital One were as follows: 1995--$27.4 million; 1994--
    $146.8 million; 1993--$170.9 million; 1992--$48.9 million; 1991--$53.5
    million; and 1990--$52.1 million.
(2) 1991 included a special provision of $146.6 million to accelerate the
    reduction of real estate assets.
(3) 1995 included a $9.6 million gain on securitization of home equity loans and
    $7.2 million related to the implementation of SFAS No. 122.
(4) 1993, 1992 and 1991 included provisions of $7.4 million, $15.5 million and
    $71.9 million, respectively, to the reserve for foreclosed properties, which
    had December 31, 1993, 1992 and 1991 balances of $5.7 million, $10.6 million
    and $41.6 million, respectively. 1995, 1994, 1993, 1992, 1991, and 1990
    included $29.1 million,  $100.9 million, $55.8 million, $23.1 million, $14.6
    million and $21.4 million, respectively, of credit card solicitation
    expenses. 1994 included a $49.0 million contract termination fee and $43.2
    million of restructuring charges. 1995 included the $35.0 million fraud
    loss.
(5) Income taxes (benefit) applicable to net securities available for sale gains
    and investment securities gains (losses) were as follows: 1995--$0.7
    million; 1994--$1.2 million; 1993--$1.5 million; 1992--($2.5) million;
    1991--$32.9 million; and 1990--$4.6 million. Additionally, 1992 included
    $6.3 million of  recaptured  alternative  minimum tax and 1990  included
    $6.3 million of alternative  minimum tax.
(6) In March 1991, Signet announced that,  thereafter, its dividend  declaration
    would be made in the month  following the end of each quarter instead of in
    the last month of each quarter.  As a result,  1991 included only three
    dividend declarations; however, four dividend payments were made.
(7) Net interest spread and net yield margin were calculated on a taxable
    equivalent  basis,  using the federal income tax rate and state tax rates,
    as applicable, reduced by the nondeductible portion of interest expense.

<PAGE>

Table 28
NET INTEREST INCOME ANALYSIS
taxable equivalent basis (1)

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                   1995 vs 1994                              1994 vs 1993
                                       Year Ended       ----------------------------   Year Ended   ---------------------------
                                       December 31      Increase   Change due to (3)   December 31  Increase  Change due to (3)
(in thousands)                       1995       1994   (Decrease)  Volume     Rates       1993     (Decrease)  Volume   Rates
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                <C>        <C>       <C>        <C>        <C>       <C>        <C>        <C>       <C>
INTEREST INCOME:
Loans, including fees: (2)
   Consumer                        $292,024   $342,670  $(50,646)  $(86,336)  $35,690   $310,880   $ 31,790   $ 33,160  $ (1,370)
   Commercial                       209,765    165,372    44,393     38,501     5,892    158,587      6,785      3,570     3,215
   Real estate-construction          23,263     21,007     2,256     (2,252)    4,508     31,590    (10,583)   (14,041)    3,458
   Real estate-commercial mortgage   44,275     50,254    (5,979)   (10,281)    4,302     47,757      2,497     (3,697)    6,194
   Real estate-residential mortgage  19,992      8,399    11,593     11,882      (289)     7,634        765      2,072    (1,307)
- ----------------------------------------------------------------------------------------------------------------------------------
      Total loans                   589,319    587,702     1,617    (27,043)   28,660    556,448     31,254     18,041    13,213
Interest bearing deposits with
   other banks                        2,025     11,512    (9,487)   (12,269)    2,782     12,031       (519)      (533)       14
Federal funds and resale agreements  38,732     44,294    (5,562)   (17,472)   11,910     23,196     21,098      6,713    14,385
Trading account securities           30,800     21,487     9,313     12,555    (3,242)    31,297     (9,810)   (12,741)    2,931
Credit card loans held for
   securitization                    36,448     41,015    (4,567)    (9,625)    5,058     36,263      4,752      3,568     1,184
Loans held for sale                  23,757     13,010    10,747      3,972     6,775     17,007     (3,997)    (3,342)     (655)
Securities available for sale       126,717     73,409    53,308     24,415    28,893     17,064     56,345     59,316    (2,971)
Investment securities-taxable        15,190      4,395    10,795     10,341       454     93,806    (89,411)   (89,957)      546
Investment securities-nontaxable     13,614     23,895   (10,281)    (9,695)     (586)    32,366     (8,471)    (9,150)      679
- ----------------------------------------------------------------------------------------------------------------------------------
      Total interest income         876,602    820,719    55,883    (19,254)   75,137    819,478      1,241    (31,101)   32,342
INTEREST EXPENSE:
Money market and interest checking   26,390     23,123     3,267        295     2,972     22,544        579      1,420      (841)
Money market savings                 47,696     44,571     3,125     (7,808)   10,933     45,463       (892)    (3,133)    2,241
Savings accounts                     48,738     33,461    15,277      9,513     5,764     24,079      9,382      7,698     1,684
Savings certificates                 81,345     61,377    19,968     (4,169)   24,137     58,514      2,863     (9,466)   12,329
Large denomination certificates      11,669     14,527    (2,858)    (6,516)    3,658     10,970      3,557      1,849     1,708
Foreign                               6,347     10,071    (3,724)    (6,893)    3,169      6,627      3,444      1,201     2,243
- ----------------------------------------------------------------------------------------------------------------------------------

      Total interest on deposits    222,185    187,130    35,055    (11,395)   46,450    168,197     18,933     (3,003)   21,936
Federal funds and repurchase
   agreements                       109,961     65,894    44,067     17,530    26,537     63,986      1,908    (11,441)   13,349
Other short-term borrowings          15,302     27,293   (11,991)   (16,091)    4,100     25,521      1,772       (264)    2,036
Long-term borrowings                 25,317     16,685     8,632      7,566     1,066     16,681          4     (1,855)    1,859
- ----------------------------------------------------------------------------------------------------------------------------------
      Total interest expense        372,765    297,002    75,763     (3,673)   79,436    274,385     22,617    (15,488)   38,105
- ----------------------------------------------------------------------------------------------------------------------------------
      NET INTEREST INCOME          $503,837   $523,717  $(19,880)  $(11,861)  $(8,019)  $545,093   $(21,376)  $ 43,516  $(64,892)
- ----------------------------------------------------------------------------------------------------------------------------------

</TABLE>

(1) Total income from earning assets includes the effects of taxable  equivalent
    adjustments  using  the  federal  income  tax  rate  and  state  tax  rates,
    as applicable, reduced by the nondeductible portion of interest expense.
(2) Includes fees on loans of approximately  $25,938,  $30,497,  and $24,440 for
    1995,  1994,  and 1993,  respectively.
(3) The change in  interest  due to both volume and rates has been  allocated in
    proportion to the  relationship  of the absolute dollar amounts of the
    change in each. The changes in income and expense are calculated
    independently for each line in the schedule. The totals for the volume and
    rate columns are not the sum of the individual lines.

<PAGE>


Table 29
CHANGES IN ALLOWANCE FOR LOAN LOSSES

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                  Year Ended December 31
- -----------------------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                           1995          1994         1993          1992        1991
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>           <C>          <C>          <C>         <C>
Balance at beginning of year                                   $220,519      $253,313     $265,536     $329,371    $163,669
Provision for loan losses (1)                                    38,715        14,498       47,286       67,794     287,484
Transfer (to) from loans held for securitization/sale            (7,871)       (4,869)      (2,902)                   1,503
Addition arising from acquisition                                               3,327
Transfer to Capital One Financial Corporation                   (68,516)
Loans charged-off:
   Consumer                                                      37,483        34,600       41,475       48,185      49,264
   Commercial                                                     5,740         9,827       17,832       33,238      55,312
   Real estate-construction                                       1,143         9,746       26,890       58,406      32,514
   Real estate-mortgage (2)                                      18,627        20,360        5,720       15,140       2,990
- -----------------------------------------------------------------------------------------------------------------------------
Total loans charged-off                                          62,993        74,533       91,917      154,969     140,080
Recoveries of loans previously charged-off:
   Consumer                                                       3,416        12,191       17,358       15,488      12,053
   Commercial                                                     4,570         5,997       13,138        6,992       3,263
   Real estate-construction                                       1,496         6,037        4,259          523       1,479
   Real estate-mortgage (2)                                         366         4,558          555          337
- -----------------------------------------------------------------------------------------------------------------------------
Total recoveries                                                  9,848        28,783       35,310       23,340      16,795
- -----------------------------------------------------------------------------------------------------------------------------
Net loans charged-off                                            53,145        45,750       56,607      131,629     123,285
- -----------------------------------------------------------------------------------------------------------------------------
Balance at end of year                                         $129,702      $220,519     $253,313     $265,536    $329,371
- -----------------------------------------------------------------------------------------------------------------------------
Net charge-offs to average loans:
   Consumer                                                        1.33%         0.67%        0.81%        1.71%       1.94%
   Commercial                                                      0.04          0.18         0.22         1.17        2.22
   Real estate                                                     1.95          2.15         2.45         4.93        1.88
- -----------------------------------------------------------------------------------------------------------------------------
      Total                                                        0.87%         0.71%        0.91%        2.34%       2.03%
- -----------------------------------------------------------------------------------------------------------------------------
Allowance for loans losses to net loans at year-end                2.39%         2.78%        4.01%        4.57%       5.60%
- -----------------------------------------------------------------------------------------------------------------------------

</TABLE>

(1) Included $146,600 special provision to accelerate the reduction of real
    estate loans in 1991.
(2) Real estate-mortgage includes real estate-commercial mortgage and real
    estate-residential mortgage. Real estate-residential mortgage charge-offs
    and recoveries were not significant for the periods presented.


Table 30
ALLOWANCE FOR LOAN LOSSES ALLOCATION

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
                         DECEMBER 31, 1995       December 31, 1994    December 31, 1993    December 31, 1992     December 31, 1991
- ----------------------------------------------------------------------------------------------------------------------------------
                                    PERCENTAGE               Percentage           Percentage           Percentage       Percentage
                                    OF LOANS                 of Loans             of Loans             of Loans           of Loans
                                    IN EACH                  in Each              in Each              in Each            in Each
                                    CATEGORY                 Category             Category             Category           Category
                       ALLOWANCE    TO TOTAL     Allowance   to Total  Allowance  to Total  Allowance  to Total Allowance to Total
(dollars in thousands) AMOUNT       LOANS         Amount     Loans      Amount    Loans      Amount    Loans      Amount    Loans
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                    <C>          <C>         <C>          <C>       <C>        <C>       <C>        <C>       <C>       <C>
Consumer (1)           $ 49,825      31.45%     $ 94,093      57.56%   $ 67,030    48.77%   $ 59,501    41.32%   $ 36,367   32.56%
Commercial               26,367      55.52        34,041      30.86      33,618    35.87      33,930    36.87      50,795   39.08
Commercial-
   special (2)                                                                      0.24       1,064     0.34       6,376    0.52
Real estate (3)          40,123      13.03        60,532      11.58      25,684    11.31      19,056    14.30      20,466   16.40
Real estate-
   special (2)                                                           57,631     3.81      98,924     7.17     173,162   11.44
Unallocated              13,387                   31,853                 69,350               53,061               42,205
- ----------------------------------------------------------------------------------------------------------------------------------

Total                  $129,702     100.00%     $220,519     100.00%   $253,313   100.00%   $265,536   100.00%   $329,371  100.00%
- ----------------------------------------------------------------------------------------------------------------------------------

</TABLE>

(1) On February  28, 1995,  Signet  transferred  $68,516 of  allowance  for loan
    losses to Capital One in conjunction with the spin-off.

(2) Allowance allocated to an accelerated  real estate asset reduction  program
    which was established in 1991 and successfully terminated at the beginning
    of 1994.

(3) Real estate loans include  real  estate-construction,  real
    estate-commercial  mortgage  and real estate-residential mortgage loans.
    Real estate-residential has an insignificant  amount of allowance allocated
    to it because of the minimal credit risk associated with that type of loan.

<PAGE>


Table 31
AVERAGE BALANCE SHEET

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
                                                      1995                            1994                          1993
- ----------------------------------------------------------------------------------------------------------------------------------
                                            AVERAGE   INCOME\  YIELD\    Average    Income\  Yield\     Average    Income\  Yield\
(dollars in thousands)                      BALANCE   EXPENSE   RATE     Balance    Expense   Rate      Balance    Expense   Rate
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>          <C>        <C>    <C>          <C>       <C>    <C>         <C>      <C>
ASSETS
Earning assets (tax equivalent basis): (1)
   Interest bearing deposits
      with other banks                    $    33,750  $  2,025    6.00% $   251,266  $ 11,512   4.58% $   262,910 $ 12,031  4.58%
   Federal funds and resale agreements        643,386    38,732    6.02      970,300    44,294   4.56      752,510   23,196  3.08
   Trading account securities                 476,361    30,800    6.47      287,192    21,487   7.48      484,384   31,297  6.46
   Loans held for securitization              338,877    36,448   10.76      432,581    41,015   9.48      393,835   36,263  9.21
   Loans held for sale                        253,758    23,757    9.36      200,712    13,010   6.48      249,797   17,007  6.81
   Securities available for sale            1,726,886   126,717    7.34    1,338,449    73,409   5.48      299,023   17,064  5.71
   Investment securities-taxable              210,893    15,190    7.20       66,829     4,395   6.58    1,628,855   93,806  5.76
   Investment securities-nontaxable           115,221    13,614   11.82      197,231    23,895  12.12      274,967   32,366 11.77
   Loans (net of unearned income): (2)
      Consumer                              2,568,796   292,024   11.37    3,351,159   342,670  10.23    2,971,600  310,880 10.46
      Commercial                            2,633,370   209,765    7.97    2,148,726   165,372   7.70    2,101,423  158,587  7.55
      Real estate-construction                224,597    23,263   10.36      249,353    21,007   8.42      448,859   31,590  7.04
      Real estate-commercial mortgage         452,392    44,275    9.79      560,542    50,254   8.97      607,573   47,757  7.86
      Real estate-residential mortgage        241,038    19,992    8.29       97,855     8,399   8.58       76,962    7,634  9.92
- ----------------------------------------------------------------------------------------------------------------------------------
         Total loans                        6,120,193   589,319    9.63    6,407,635   587,702   9.17    6,206,417  556,448  8.97
- ----------------------------------------------------------------------------------------------------------------------------------
Total earning assets                        9,919,325  $876,602    8.84   10,152,195  $820,719   8.08   10,552,698  819,478  7.77
- ----------------------------------------------------------------------------------------------------------------------------------
Non-rate related assets:
   Cash and due from banks                    523,224                        501,821                       461,249
   Allowance for loan losses                 (149,681)                      (241,633)                     (263,593)
   Premises and equipment (net)               188,974                        242,933                       201,792
   Other assets                               652,515                        813,312                       665,305
- ----------------------------------------------------------------------------------------------------------------------------------
Total assets                              $11,134,357                    $11,468,628                   $11,617,451
- ----------------------------------------------------------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY
Interest bearing liabilities:
   Deposits:
      Money market and
         interest checking                $ 1,033,501  $ 26,390    2.55% $ 1,020,838  $ 23,123   2.27% $   960,342 $ 22,544  2.35%
      Money market savings                  1,361,516    47,696    3.50    1,618,550    44,571   2.75    1,738,336   45,463  2.62
      Savings accounts                      1,283,695    48,738    3.80    1,019,068    33,461   3.28      772,194   24,079  3.12
      Savings certificates                  1,854,091    81,345    4.39    1,981,823    61,377   3.10    2,364,320   58,514  2.47
      Large denomination certificates         196,798    11,669    5.93      318,659    14,527   4.56      272,693   10,970  4.02
      Foreign                                 106,029     6,347    5.99      236,765    10,071   4.25      200,440    6,627  3.31
- ----------------------------------------------------------------------------------------------------------------------------------
         Total interest bearing deposits    5,835,630   222,185    3.81    6,195,703   187,130   3.02    6,308,325  168,197  2.67
   Federal funds and
      repurchase agreements                 2,071,944   109,961    5.31    1,677,884    65,894   3.93    2,043,207   63,986  3.13
   Other short-term borrowings                228,572    15,302    6.69      477,424    27,293   5.72      482,405   25,521  5.29
   Long-term borrowings                       364,713    25,317    6.94      254,917    16,685   6.55      286,809   16,681  5.82
- ----------------------------------------------------------------------------------------------------------------------------------
Total interest bearing liabilities          8,500,859   372,765    4.39    8,605,928   297,002   3.45    9,120,746  274,385  3.01
- ----------------------------------------------------------------------------------------------------------------------------------
Non-interest bearing liabilities:
   Demand deposits                          1,531,553                      1,550,902                     1,424,260
   Other liabilities                          233,495                        265,899                       183,284
Common stockholders' equity                   868,450                      1,045,899                       889,161
- ----------------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders'
   equity                                 $11,134,357                    $11,468,628                   $11,617,451
- ----------------------------------------------------------------------------------------------------------------------------------
Net interest income/spread                             $503,837    4.45%              $523,717   4.63%             $545,093  4.76%
- ----------------------------------------------------------------------------------------------------------------------------------
Interest income to average earning assets                          8.84%                         8.08%                       7.77%
Interest expense to average earning assets                         3.76                          2.92                        2.60
- ----------------------------------------------------------------------------------------------------------------------------------
Net yield margin                                                   5.08%                         5.16%                       5.17%
- ----------------------------------------------------------------------------------------------------------------------------------

</TABLE>


(1) Includes  the effects of taxable  equivalent  adjustments  using the federal
    income tax rate and state tax rates, as applicable, reduced by the
    nondeductible portion of interest expense.

(2) For the purpose of these computations, nonaccrual loans are included in the
    daily average loan amounts. Also, interest income includes fees on loans of
    approximately $25,938, $30,497 and $24,440 for the years 1995, 1994 and
    1993, respectively.

<PAGE>

Table 32
NON-PERFORMING ASSETS AND PAST DUE LOANS

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                          December 31
- --------------------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                             1995         1994         1993     1992         1991
- --------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>         <C>        <C>          <C>         <C>
Non-accrual loans:
   Commercial                                                    $ 9,033     $10,548    $ 42,303    $ 25,470     $ 57,824
   Consumer                                                        1,572       1,708       2,191         808          989
   Real estate-construction                                        2,988       5,490      17,837      52,051      107,778
   Real estate-mortgage *                                         24,888       7,310       6,523       7,341       40,494
- --------------------------------------------------------------------------------------------------------------------------
      Total non-accrual loans                                     38,481      25,056      68,854      85,670      207,085
Restructured loans:
   Commercial                                                                              1,609       8,099        2,923
   Real estate-construction                                                    1,000       3,470      22,568
- --------------------------------------------------------------------------------------------------------------------------
      Total restructured loans                                                 1,000       5,079      30,667        2,923
- --------------------------------------------------------------------------------------------------------------------------
      Total non-performing loans                                  38,481      26,056      73,933     116,337      210,008
Foreclosed properties                                             15,822      22,480      48,295      75,403      164,014
Less foreclosed property reserve                                                          (5,742)    (10,625)     (41,632)
- --------------------------------------------------------------------------------------------------------------------------
      Total foreclosed properties                                 15,822      22,480      42,553      64,778      122,382
- --------------------------------------------------------------------------------------------------------------------------
      Total non-performing assets                                $54,303     $48,536    $116,486    $181,115     $332,390
- --------------------------------------------------------------------------------------------------------------------------
Percentage to loans (net of unearned) and foreclosed properties     1.00%       0.61%       1.83%       3.08%        5.53%
- --------------------------------------------------------------------------------------------------------------------------
Allowance for loan losses to:
   Non-performing loans                                           337.05%     846.32%     342.63%     228.25%      156.84%
   Non-performing assets                                          238.85      454.34      217.46      146.61        99.09
- --------------------------------------------------------------------------------------------------------------------------
Accruing loans past due 90 days or more                          $66,371     $65,333    $ 58,891    $ 64,835     $ 91,971
- --------------------------------------------------------------------------------------------------------------------------

</TABLE>

* Real estate-mortgage includes real estate-commercial mortgage and real
  estate-residential mortgage.
  Real estate-residential mortgage non-accrual loans were not significant
  for the periods presented.

Table 33
SUMMARY OF TOTAL LOANS

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------
                                                                    December 31
- ---------------------------------------------------------------------------------------------------------
(in thousands)                            1995           1994         1993          1992         1991
- ---------------------------------------------------------------------------------------------------------
<S>                                   <C>            <C>           <C>          <C>          <C>
Loans:
   Consumer                           $1,751,274     $4,612,633    $3,105,824   $2,423,176   $1,933,798
   Commercial                          3,090,904      2,472,620     2,299,973    2,181,218    2,351,990
   Real estate-construction              236,103        209,183       309,842      549,001      952,687
   Real estate-commercial mortgage       366,698        526,956       581,529      632,072      587,644
   Real estate-residential mortgage      122,584        191,508        71,411       77,844      113,466
- ---------------------------------------------------------------------------------------------------------
      Total                           $5,567,563     $8,012,900    $6,368,579   $5,863,311   $5,939,585
- ---------------------------------------------------------------------------------------------------------

</TABLE>

<PAGE>


Signet Banking Corporation and Subsidiaries
consolidated balance sheet

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------
                                                                                December 31
- ----------------------------------------------------------------------------------------------------
(dollars in thousands-- except per share)                                 1995            1994
- ----------------------------------------------------------------------------------------------------
<S>                                                                    <C>            <C>
ASSETS
Cash and due from banks                                                    599,113    $   531,747
Interest bearing deposits with other banks                                   3,129        355,795
Federal funds sold and securities purchased under resale agreements        460,217      1,135,821
Trading account securities                                                 478,723        353,040
Loans held for securitization                                              389,700
Loans held for sale                                                        361,260         69,506
Securities available for sale                                            2,333,971      1,241,696
Investment securities (market value: 1994 - $399,666)                                     398,783
Loans:
   Consumer                                                              1,751,274      4,612,633
   Commercial                                                            3,090,904      2,472,620
   Real estate-construction                                                236,103        209,183
   Real estate-commercial mortgage                                         366,698        526,956
   Real estate-residential mortgage                                        122,584        191,508
- ----------------------------------------------------------------------------------------------------
      Gross loans                                                        5,567,563      8,012,900
   Less: Unearned income                                                  (151,535)       (88,723)
         Allowance for loan losses                                        (129,702)      (220,519)
- ----------------------------------------------------------------------------------------------------
      Net loans                                                          5,286,326      7,703,658
- ----------------------------------------------------------------------------------------------------
Premises and equipment (net)                                               192,431        258,715
Interest receivable                                                        104,437         98,557
Other assets                                                               768,558        783,911
- ----------------------------------------------------------------------------------------------------
   Total assets (Capital One Financial Corporation amounted
      to $0, and $3,072,546, respectively)                             $10,977,865    $12,931,229
- ----------------------------------------------------------------------------------------------------
LIABILITIES
Non-interest bearing deposits                                          $ 1,726,378    $ 1,542,349
Interest bearing deposits:
   Money market and interest checking                                    1,102,140      1,050,176
   Money market savings                                                  1,338,985      1,453,629
   Savings accounts                                                      1,395,514      1,170,990
   Savings certificates                                                  1,850,397      1,952,090
   Large denomination certificates                                         129,711        643,054
   Foreign                                                                  49,846          9,225
- ----------------------------------------------------------------------------------------------------
      Total interest bearing deposits                                    5,866,593      6,279,164
- ----------------------------------------------------------------------------------------------------
      Total deposits                                                     7,592,971      7,821,513
Securities sold under repurchase agreements                              1,124,105        875,458
Federal funds purchased                                                    780,193        881,693
Commercial paper                                                                          108,664
Bridge financing facility                                                               1,300,000
Other short-term borrowings                                                               146,955
Long-term borrowings                                                       253,033        253,641
Interest payable                                                            19,460         31,078
Minority interest in Capital One Financial Corporation                                    106,900
Other liabilities                                                          344,154        293,848
- ----------------------------------------------------------------------------------------------------
      Total liabilities                                                 10,113,916     11,819,750
- ----------------------------------------------------------------------------------------------------
STOCKHOLDERS' EQUITY
Common Stock, par value $5 per share; Authorized 100,000,000 shares,
   issued and outstanding 59,208,745 (1995), and 58,636,759 (1994)         296,044        293,184
Capital surplus                                                            200,093        198,869
Retained earnings                                                          367,812        619,426
- ----------------------------------------------------------------------------------------------------
      Total stockholders' equity                                           863,949      1,111,479
- ----------------------------------------------------------------------------------------------------
      Total liabilities and stockholders' equity                       $10,977,865    $12,931,229
- ----------------------------------------------------------------------------------------------------

</TABLE>

See notes to consolidated financial statements.


<PAGE>


Signet Banking Corporation and Subsidiaries
statement of consolidated income


<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------------
                                                                            Year Ended December 31
- -------------------------------------------------------------------------------------------------------
(in thousands-- except per share)                                   1995         1994          1993
- -------------------------------------------------------------------------------------------------------
<S>                                                              <C>           <C>           <C>
Interest income:
   Loans, including fees:
      Consumer                                                   $292,024      $342,670      $310,880
      Commercial                                                  206,554       163,195       157,157
      Real estate-construction                                     23,262        20,977        31,570
      Real estate-commercial mortgage                              41,621        47,520        44,830
      Real estate-residential mortgage                             19,992         8,399         7,634
- -------------------------------------------------------------------------------------------------------
         Total loans, including fees                              583,453       582,761       552,071
   Interest bearing deposits with other banks                       2,025        11,512        12,031
   Federal funds sold and resale agreements                        38,732        44,294        23,196
   Trading account securities                                      30,800        21,487        31,297
   Loans held for securitization                                   36,448        41,015        36,263
   Loans held for sale                                             23,757        13,010        16,875
   Securities available for sale                                  126,484        72,696        17,064
   Investment securities-taxable                                   15,190         4,395        93,538
   Investment securities-nontaxable                                 9,110        15,843        21,390
- -------------------------------------------------------------------------------------------------------
         Total interest income                                    865,999       807,013       803,725
Interest expense:
   Money market and interest checking                              26,390        23,123        22,544
   Money market savings                                            47,696        44,571        45,463
   Savings accounts                                                48,738        33,461        24,079
   Savings certificates                                            81,345        61,377        58,514
   Large denomination certificates                                 11,669        14,527        10,970
   Foreign                                                          6,347        10,071         6,627
- -------------------------------------------------------------------------------------------------------
         Total interest on deposits                               222,185       187,130       168,197
   Securities sold under repurchase agreements                     56,739        37,712        42,193
   Federal funds purchased                                         53,222        28,182        21,793
   Other short-term borrowings                                     15,302        27,293        25,521
   Long-term borrowings                                            25,317        16,685        16,681
- -------------------------------------------------------------------------------------------------------
         Total interest expense                                   372,765       297,002       274,385
- -------------------------------------------------------------------------------------------------------
Net interest income                                               493,234       510,011       529,340
Provision for loan losses                                          38,715        14,498        47,286
- -------------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses               454,519       495,513       482,054
Non-interest income:
   Consumer loan servicing and service charge income               94,389       410,605       216,240
   Service charges on deposit accounts                             68,231        66,141        64,471
   Trust and investment management income                          23,531        19,442        17,599
   Gain on securitization of loans                                  9,562
   Other                                                           81,766        68,436        62,808
- -------------------------------------------------------------------------------------------------------
         Non-interest operating income                            277,479       564,624       361,118
   Securities available for sale gains                                532         3,413         3,913
   Investment securities gains                                      1,257            46           405
- -------------------------------------------------------------------------------------------------------
         Total non-interest income                                279,268       568,083       365,436
Non-interest expense:
   Salaries                                                       196,093       257,297       212,665
   Employee benefits                                               48,657        66,188        65,249
   Supplies and equipment                                          42,138        54,862        40,550
   Occupancy                                                       40,595        47,059        40,192
   Travel and communications                                       32,103        57,543        35,416
   External data processing services                               29,951        50,026        36,578
   Credit card solicitation                                        29,050       100,886        55,815
   Commercial fraud loss                                           35,000
   Contract termination                                                          49,000
   Restructuring charges                                                         43,212
   Other                                                          110,481       120,350       111,851
- -------------------------------------------------------------------------------------------------------
         Total non-interest expense                               564,068       846,423       598,316
- -------------------------------------------------------------------------------------------------------
Income before income taxes (Capital One Financial Corporation
   amounted to $27,407, $146,827 and $170,854, respectively)      169,719       217,173       249,174
Applicable income taxes                                            58,639        67,339        74,760
- -------------------------------------------------------------------------------------------------------
Net income                                                       $111,080      $149,834      $174,414
- -------------------------------------------------------------------------------------------------------
Earnings per common share                                        $   1.86      $   2.59      $   3.06
Cash dividends declared per share                                    0.79          1.00          0.80
Average common shares outstanding                                  59,826        57,863        56,920
- -------------------------------------------------------------------------------------------------------

</TABLE>

See notes to consolidated financial statements.

<PAGE>

Signet Banking Corporation and Subsidiaries
statement of consolidated cash flows

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                          Year Ended December 31
- ------------------------------------------------------------------------------------------------------------------------------
(in thousands)                                                                   1995              1994             1993
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                                                          <C>               <C>              <C>
OPERATING ACTIVITIES
   Net income                                                                $    111,080      $    149,834     $    174,414
   Adjustments to reconcile net income to net cash (used)
      provided by operating activities:
         Provision for loan losses                                                 38,715            14,498           47,286
         Provision and writedowns on foreclosed property                            1,924             1,536            7,852
         Depreciation and amortization                                             35,366            44,055           37,073
         Investment securities gains                                               (1,257)              (46)            (405)
         Securities available for sale gains                                         (532)           (3,413)          (3,913)
         Increase (decrease) in interest receivable                                (5,880)          (14,439)          16,734
         Increase in other assets                                                (570,773)         (180,121)         (52,749)
         Increase in interest payable                                               9,799             2,873              595
         Increase in other liabilities                                             64,851           268,010           23,075
         Proceeds from securitization of consumer loans                           663,694         2,393,936        2,283,329
         Proceeds from sales of loans held for sale                            36,734,493        24,555,822       11,518,162
         Purchases and originations of loans held for sale                    (37,026,247)      (26,597,903)     (14,007,768)
         Proceeds from sales of trading account securities                     16,340,675        15,691,014       13,184,093
         Purchases of trading account securities                              (16,466,358)      (15,654,476)     (12,895,420)
- ------------------------------------------------------------------------------------------------------------------------------
            Net cash (used) provided by operating activities                      (70,450)          671,180          332,358
INVESTING ACTIVITIES
   Proceeds from maturities of investment securities                              180,725            64,542          519,509
   Purchases of investment securities                                             (25,510)         (213,057)        (218,197)
   Proceeds from sales of securities available for sale                         1,033,081         1,380,809           62,354
   Proceeds from maturities of securities available for sale                      621,509         2,289,363           46,239
   Purchases of securities available for sale                                  (2,760,830)       (3,188,560)          (6,000)
   Net increase in loans                                                       (1,223,179)       (1,689,940)        (596,509)
   Recoveries of loans previously charged-off                                       9,848            28,783           35,310
   Purchases of premises and equipment                                            (70,639)          (75,210)         (44,526)
   Purchases of mortgage servicing rights                                         (31,590)          (18,784)         (10,914)
   Acquisition of Sheffield Management Company and Sheffield Investments, Inc.    (20,996)
- ------------------------------------------------------------------------------------------------------------------------------
            Net cash used by investing activities                              (2,287,581)       (1,422,054)        (212,734)
FINANCING ACTIVITIES
   Net increase (decrease) in deposits                                            394,356               900           (2,701)
   Net increase (decrease) in short-term borrowings                              (342,369)          687,644         (370,714)
   Increase in Capital One Financial Corporation long-term debt
      prior to spin-off                                                         1,388,153
   Net decrease in other long-term debt                                              (608)          (12,511)         (31,810)
   Net issuance of common stock                                                     4,084            75,972            9,203
   Payment of cash dividends                                                      (46,489)          (57,192)         (45,058)
- ------------------------------------------------------------------------------------------------------------------------------
            Net cash provided (used) by financing activities                    1,397,127           694,813         (441,080)
- ------------------------------------------------------------------------------------------------------------------------------
Decrease in cash and cash equivalents                                            (960,904)          (56,061)        (321,456)
Cash and cash equivalents at beginning of period                                2,023,363         2,079,424        2,400,880
- ------------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of period                                   $  1,062,459      $  2,023,363     $  2,079,424
- ------------------------------------------------------------------------------------------------------------------------------
SUPPLEMENTAL DISCLOSURES
   Interest paid                                                             $    384,383      $    294,130     $    273,790
   Income taxes paid                                                               21,455            47,091           48,520
   Transfer of loans to foreclosed property                                         5,790            10,112           26,238
   Transfer of loans to loans held for securitization                             989,700         2,000,000        1,750,000
- ------------------------------------------------------------------------------------------------------------------------------

</TABLE>

See notes to consolidated financial statements

<PAGE>


Signet Banking Corporation and Subsidiaries
statement of changes in consolidated stockholders' equity

<TABLE>
<CAPTION>


- -----------------------------------------------------------------------------------------------------------------------------
                                                                               Common Stock             Capital     Retained
(dollars in thousands -- except per share)                                  Shares         Amount       Surplus     Earnings
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                       <C>            <C>           <C>        <C>
Balance December 31, 1992                                                 27,980,824     $139,904      $126,282   $ 560,446

Net income                                                                                                          174,414
Issuance of Common Stock                                                     489,283        2,447         6,756
Cash dividends -- Common Stock -- $.80 a share                                                                      (45,058)
Change in valuation allowance -- marketable equity securities                                                          (529)
Two-for-one common stock split                                            28,138,471      140,692                  (140,692)
- -----------------------------------------------------------------------------------------------------------------------------
Balance December 31, 1993                                                 56,608,578      283,043       133,038     548,581

Adjustment to beginning balance for change in accounting
   method for net unrealized gain on securities available
   for sale, net of tax $16,147                                                                                      29,987
Net income                                                                                                          149,834
Issuance of Common Stock
   Related to acquisition                                                  1,514,286        7,571        51,708
   Other                                                                     513,895        2,570        14,123
Cash  dividends  --  Common  Stock  --  $1.00 a  share                                                              (57,192)
Change  in net unrealized losses on securities available for sale,
   net of tax benefit of $27,880                                                                                    (51,784)
- -----------------------------------------------------------------------------------------------------------------------------
Balance December 31, 1994                                                 58,636,759      293,184       198,869     619,426

NET INCOME                                                                                                          111,080
ISSUANCE OF COMMON STOCK                                                     830,463        4,152         8,431
PURCHASE OF COMMON STOCK                                                    (258,477)      (1,292)       (7,207)
CASH DIVIDENDS-- COMMON STOCK-- $.79 A SHARE                                                                        (46,489)
SPIN-OFF OF CAPITAL ONE FINANCIAL CORPORATION                                                                      (383,200)
CHANGE IN NET UNREALIZED GAINS ON SECURITIES AVAILABLE FOR SALE,
   NET OF TAX OF $36,074                                                                                             66,995
- -----------------------------------------------------------------------------------------------------------------------------
BALANCE DECEMBER 31, 1995                                                 59,208,745     $296,044      $200,093   $ 367,812
- -----------------------------------------------------------------------------------------------------------------------------

</TABLE>

See notes to consolidated financial statements.

<PAGE>

Signet Banking Corporation and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(dollars in thousands -- except per share)

NOTE A-SIGNIFICANT ACCOUNTING POLICIES

     Signet Banking Corporation ("Signet" or "the Company") engages in general
commercial and consumer banking and provides a full range of financial services
to individuals, businesses and organizations. Signet offers investment services
including municipal bond, government, federal agency and money market sales and
trading, foreign exchange trading, mutual funds and discount brokerage. In
addition, specialized services for trust, leasing, asset-based lending, cash
management, real estate, insurance, consumer financing and an international
operation concentrating on trade finance are offered. Signet's primary market
area extends from Baltimore to Washington, south to Richmond, and on to Hampton
Roads/Tidewater, Virginia. The Company markets several of its products
nationally.

     The consolidated financial statements of Signet and subsidiaries are
prepared in conformity with generally accepted accounting principles and
prevailing practices of the banking industry. The preparation of financial
statements in conformity with generally accepted accounting principles requires
management to make estimates and assumptions that affect the amounts reported in
the financial statements and accompanying notes. Actual results could differ
from those estimates. The following is a summary of the significant accounting
and reporting policies used in preparing the financial statements.

     CONSOLIDATION AND RECLASSIFICATIONS: The consolidated financial statements
include the accounts of Signet, including Signet Bank (formerly Signet
Bank/Virginia and Signet Bank/Maryland) and Signet Bank N.A., its principal
banking subsidiaries. Capital One Financial Corporation is included in the
financial statements through February 28, 1995, at which time the spin-off to
shareholders was completed. All significant intercompany balances and
transactions have been eliminated. Certain prior years' amounts have been
reclassified to conform to the 1995 presentation.

     STATEMENT OF CONSOLIDATED CASH FLOWS: Cash and cash equivalents, as
presented in the statement of cash flows, includes cash and due from banks,
interest bearing deposits with other banks, and federal funds sold and
securities purchased under resale agreements.

     TRADING INSTRUMENTS: Financial instruments (including trading account
securities and derivatives) used for trading purposes are recorded in the
consolidated balance sheet at fair value at the reporting date. Realized and
unrealized changes in fair values are recognized in other non-interest income
(trading profits (losses)) in the period in which the changes occur. Trading
instruments included in the consolidated balance sheet are comprised primarily
of government securities and asset-backed securities. Interest revenue arising
from these trading instruments is included in the statement of consolidated
operations as part of total interest income. In 1995, the net gain on all
trading activities recorded in trading profits was $11,969; in 1994, the net
loss was $268. The increase (decrease) in net unrealized income on all trading
activities during 1995 and 1994 was $1,875 and ($4,998), respectively.

     SECURITIES AVAILABLE FOR SALE: Securities available for sale represent
those securities not classified as either investment securities or trading
account securities. Securities available for sale includes securities for which
the primary objective is to realize a holding gain, and/or securities held for
indefinite periods of time and not intended to be held until maturity.
Securities held for indefinite periods of time include securities that may be
sold in response to changes in interest rates and/or significant prepayment
risks. Securities available for sale are carried at market value, with
unrealized gains and losses recorded in retained earnings. When securities are
sold, the adjusted costs of the specific securities sold are used to compute
gains or losses on the sales.

     The Company adopted Statement of Financial Accounting Standards ("SFAS")
No. 115, "Accounting for Certain Investments in Debt and Equity Securities," in
1994. At adoption, securities totaling $1,509,328 were reclassified from
investment securities to securities available for sale. An after-tax gain of
$29,987 was carried as a component of retained earnings, representing the
unrealized gain in securities available for sale at adoption. During 1994, the
fair value of these securities declined, resulting in an after-tax unrealized
loss of $51,784. In December 1995, the Company reclassified all of its
investment securities, with a carrying value of $232,864 and a fair value of
$238,918, to securities available for sale as allowed by SFAS No. 115
implementation guidance. The reclassification resulted in an unrealized gain of
$6,054 which was recorded in equity, net of tax. During 1995, the fair value of
securities available for sale increased by $66,995, net of tax. The net
after-tax unrealized gain recorded as a component of retained earnings since the
adoption of SFAS No. 115 is $45,198.

     LOANS HELD FOR SALE AND SECURITIZATION: Loans held for sale and
securitization are carried at the lower of aggregate cost or market value.


<PAGE>


NOTE A-SIGNIFICANT ACCOUNTING POLICIES CONTINUED

     INVESTMENT SECURITIES: When securities are purchased and at each balance
sheet date, they are classified as investment securities if it is management's
positive intent and ability to hold them until maturity. These securities are
carried at cost and adjusted for amortization of premiums and accretion of
discounts, both computed using the effective yield method. During December,
1995, the Company reclassified all of its investment securities to securities
available for sale, as discussed in the above Securities Available for Sale
section.

     LOANS: Interest on loans is computed by methods which generally result in
level rates of return on principal amounts outstanding. It is management's
practice to cease accruing interest on commercial and real estate loans when
payments are 90 days delinquent. However, management may elect to continue the
accrual of interest when the estimated net realizable value of collateral is
sufficient to cover the principal balance and accrued interest, and the loan is
in the process of collection. Credit card loans typically are charged off when
the loan is six months past due and a minimum payment has not been received for
60 days, while other consumer loans typically are charged off when the loan is
six months past due. Credit card and other consumer loans are also charged off
when the customer declares bankruptcy. Loan origination and commitment fees and
certain direct loan origination costs are deferred and generally amortized as
adjustments of the related loans' yields over their contractual lives except for
certain loans (e.g., home equity lines), which consider anticipated prepayments
in establishing an economic life. Credit card loan annual membership fees and
direct origination costs are deferred and amortized over one year on a
straight-line basis. Deferred fees (net of deferred costs) on credit card loans
were $1,194 and $33,690 at December 31, 1995 and 1994, respectively.

     ALLOWANCE FOR LOAN LOSSES: The allowance for loan losses is maintained to
absorb anticipated future losses, net of recoveries, in the existing loan
portfolio. The provision for loan losses is the periodic cost of maintaining an
adequate allowance. In evaluating the adequacy of the allowance for loan losses,
management takes into consideration the following factors: the condition of
industries and geographic areas experiencing or expected to experience
particular economic adversities; historical charge-off and recovery activity
(noting any particular trend changes over recent periods); trends in
delinquencies, bankruptcies and non-performing loans; trends in loan volume and
size of credit risks; any irrevocable commitments to extend funds; the degree of
risk in the composition of the loan portfolio; current and anticipated economic
conditions; credit evaluations; and underwriting policies.

     In 1995, Signet adopted SFAS No. 114, "Accounting by Creditors for
Impairment of a Loan," and SFAS No. 118, "Accounting by Creditors for Impairment
of a Loan - Income Recognition and Disclosures." In accordance with SFAS No.
114, impaired loans are measured and reported based on the present value of
expected cash flows discounted at the loan's effective interest rate, or at the
fair value of the loan's collateral if the loan is collateral dependent.
Impaired loans are specifically reviewed loans for which it is probable that the
creditor will be unable to collect all amounts due according to the terms of the
loan agreement. A valuation allowance is required to the extent that the measure
of impaired loans is less than the recorded investment.

     SFAS No. 114 does not apply to large groups of homogeneous loans such as
consumer installment and bank card loans, which are collectively evaluated for
impairment. Smaller balance commercial loans are also excluded from the
application of the statement. At December 31, 1995, Signet's loans that were
considered to be impaired under SFAS No. 114 were comprised of $32,617 of
non-accrual loans for which the related allowance for credit losses was $10,598.
The average recorded investment in impaired loans during the year ended December
31, 1995 was approximately $28,830. Collateral dependent loans, which were
measured at the fair value of the loan's collateral, made up the majority of
impaired loans at December 31, 1995.

     SFAS No. 118 allows a creditor to use existing methods for recognizing
interest income on impaired loans. Interest receipts on impaired loans are
applied in a manner consistent with Signet's policy for non-accrual loans. For
the year ended December 31, 1995, no interest income was recorded on loans once
placed on non-accrual status. All interest receipts on impaired loans were
applied to the principal.

     PREMISES AND EQUIPMENT: Premises and equipment are stated at cost, less
allowances for depreciation and amortization of $173,336 and $208,476 at
December 31, 1995 and 1994, respectively. Depreciation and amortization expense
are generally computed using the straight-line method. Interest costs relating
to the construction of major operating facilities are capitalized using a
weighted average rate.

     FORECLOSED PROPERTY: Real estate acquired in satisfaction of a loan is
included in other assets and stated at the lower of (1) fair value minus
estimated costs to sell; or (2) cost, defined as the fair value of the asset on
the date of foreclosure.

     INTANGIBLE ASSETS: Goodwill, representing the excess of purchase price over
the fair value of net assets acquired, is amortized on a straight-line basis
over periods not exceeding fifteen years. Other acquired intangible assets such
as deposit base intangibles are amortized on a straight-line basis over the
expected periods of benefit.

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands -- except per share)

NOTE A-SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     PREFERRED STOCK: The Company is authorized to issue, in series, up to
5,000,000 shares of Preferred Stock with a par value of $20 per share.

     RISK MANAGEMENT INSTRUMENTS: The Company enters into a variety of interest
rate contracts, primarily interest rate swaps, to manage its interest rate
exposure through the use of synthetic alteration. Synthetic alteration changes
the nature of an interest-earning asset or interest-bearing liability from fixed
rate to variable rate or vice versa. These instruments are not marked to market.
Related income or expense, including amortization of purchase premiums or
settlement gains or losses is recorded as an adjustment to the yield of the
related interest-earning asset or interest-bearing liability over the periods
covered by the contracts. If an existing asset or liability designated for such
accounting treatment matures, is sold, extinguished, or terminated, the risk
management instrument is either redesignated to another existing or anticipated
asset or liability or terminated. If a risk management instrument designated for
such accounting treatment is related to an anticipated transaction that is no
longer likely to occur, the instrument is either redesignated to another
existing or anticipated asset or liability or terminated. If an instrument is
terminated because the related assets or liabilities no longer exist or an
anticipated transaction will not occur, any gain or loss is recognized into
income; otherwise, any gain or loss is deferred and amortized as an adjustment
to the yield of the designated asset or liability over the remaining periods
originally covered by the contract.

     The Company also uses interest rate swaps to manage the interest rate risk
associated with securitizations. Income or expense from these swaps is recorded
on an accrual basis along with securitization income in non-interest income.

     SALES AND SERVICING OF LOANS: Signet periodically securitizes and sells
loans, primarily consumer loans such as credit card receivables, home equity
lines, and residential mortgage loans. Signet's consumer loans are recorded as
sales in accordance with SFAS No. 77, "Reporting by Transferors for Transfers of
Receivables with Recourse." Gains on the sale of securitized loans are limited
to the amounts related to loans existing at the time of sale and do not include
amounts related to future loans expected to be sold during the reinvestment
period. Due to the relatively short average life of credit card loans, no gain
or loss is recorded at the time of sale. Rather, loan servicing fees, which
represent credit card interest and fees in excess of interest paid to
certificate holders, credit losses, and other trust expenses, are recorded over
the life of the transaction as earned. Transaction expenses are deferred and
amortized over the reinvestment period of the transaction as a reduction of loan
servicing fees. For home equity line securitizations, which have a substantially
longer average life, a gain or loss is recorded at the time of the sale equal to
the present value of the anticipated future net cash flows, net of transaction
expenses and any unamortized deferred loan origination costs.

     The majority of Signet's mortgage loan sales are in the secondary market
with servicing retained. During the third quarter of 1995, the Company elected
to adopt SFAS No. 122, "Accounting for Mortgage Servicing Rights." In accordance
with SFAS No. 122, the cost of mortgage loans purchased or originated with a
definitive plan to sell the loans and retain the mortgage servicing rights is
allocated between the loans and the servicing rights based on their estimated
fair values at the purchase or origination date. The estimated fair value of
mortgage servicing rights is determined based upon quoted market prices for
similar assets, if available, or the results of valuation techniques such as the
present value of future cash flows using an appropriate discount rate. In
determining the estimated fair value of the mortgage servicing rights, Signet
utilizes a discounted cash flow model which incorporates assumptions such as
prepayment speeds of the underlying loans, default rates, servicing income,
servicing costs, and inflation factors. Once capitalized, mortgage servicing
rights are amortized in proportion to and over the period of estimated net
servicing income.

     For the purpose of evaluating and measuring impairment of capitalized
mortgage servicing rights, SFAS No. 122 requires that such rights be stratified
based on one or more of the predominant risk characteristics of the underlying
loans. For Signet, these characteristics include loan type and interest rate.
The amount of impairment recognized is the amount by which the capitalized
mortgage servicing rights in each stratum exceed their fair values and is
recorded through a valuation allowance. Subsequent to the initial measurement of
impairment, the valuation allowance should be adjusted to reflect changes in the
measurement of impairment. Fair value in excess of the amount capitalized net of
amortization is, however, not recognized. The adoption of these impairment
provisions did not require Signet to record a valuation allowance at December
31, 1995 for any of its capitalized mortgage servicing rights, including
servicing rights that had been purchased prior to the adoption of the statement.

     The effect of adopting SFAS No. 122 on the Company's consolidated financial
statements was an increase in pre-tax income of approximately $7.2 million (net
of amortization) with a corresponding increase in mortgage servicing rights. The
additional income resulted from a lower adjusted cost basis of originated
mortgage loans sold with servicing retained. In addition to the servicing rights
capitalized on originated mortgage servicing rights, Signet capitalized $31.6
million of purchased mortgage servicing rights in 1995. Amortization expense
related to mortgage servicing rights was $5.6, $2.2 and $1.5 million for 1995,
1994 and 1993, respectively. At December 31, 1995, Signet's portfolio of
capitalized mortgage servicing rights totaled $58.7 million and had a market
value of $66.0 million.

<PAGE>


NOTE A-SIGNIFICANT ACCOUNTING POLICIES CONTINUED

     INCOME TAXES: Prepaid and deferred income taxes are provided for timing
differences between income and expense for financial reporting purposes and for
income tax purposes.

     EARNINGS PER SHARE: Earnings per share were based on the average number of
shares outstanding and applicable equivalents (stock options).

     RECENT ACCOUNTING PRONOUNCEMENTS: SFAS No. 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of,"
was issued in March, 1995. The statement requires that long-lived assets and
certain identifiable intangibles be reviewed for impairment whenever events or
changes in circumstances indicate that the carrying amount of the assets may not
be recoverable. Signet will adopt the statement beginning January 1, 1996. The
effect of adopting SFAS No. 121 is not expected to have a material impact on the
financial statements of the Company.

NOTE B-CASH AND DUE FROM BANKS

     The domestic bank subsidiaries are required to maintain average reserve
balances with the Federal Reserve Bank. The average amounts of those reserve
balances were approximately $87,477 and $103,141 for the years ended December
31, 1995 and 1994, respectively.

NOTE C-SECURITIES AVAILABLE FOR SALE

     Securities available for sale are summarized as follows:


<TABLE>
<CAPTION>
                                                                               Gross            Gross
                                                                            Unrealized       Unrealized         Fair
                                                           Cost                Gains           Losses           Value
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                 <C>              <C>            <C>
DECEMBER 31, 1995
U.S. Government and agency obligations--
   Mortgage-backed securities                           $1,478,517          $52,301                         $1,530,818
   Other                                                   562,815           20,468          $     (8)         583,275
Obligations of states and political subdivisions            53,031            1,671                (6)          54,696
Other                                                      173,137            4,343           (12,298)         165,182
- -----------------------------------------------------------------------------------------------------------------------
                                                        $2,267,500          $78,783          $(12,312)      $2,333,971
- -----------------------------------------------------------------------------------------------------------------------
December 31, 1994
U.S. Government and agency obligations--
   Mortgage-backed securities                           $  633,338                           $(26,335)      $  607,003
   Other                                                   461,140          $    11            (3,274)         457,877
Obligations of states and political subdivisions               110                6                                116
Other                                                      184,703            1,603            (9,606)         176,700
- -----------------------------------------------------------------------------------------------------------------------
                                                        $1,279,291          $ 1,620          $(39,215)      $1,241,696
- -----------------------------------------------------------------------------------------------------------------------
December 31, 1993
U.S. Government and agency obligations--
   Mortgage-backed securities                           $   47,672          $ 3,123                         $   50,795
   Other                                                   199,641            1,484                            201,125
Other                                                          850                                                 850
- -----------------------------------------------------------------------------------------------------------------------
                                                        $  248,163          $ 4,607                         $  252,770
- -----------------------------------------------------------------------------------------------------------------------

</TABLE>

<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands -- except per share)

NOTE C-SECURITIES AVAILABLE FOR SALE CONTINUED

     The cost and fair values of securities available for sale by contractual
maturity, except mortgage-backed securities for which an average life is used,
at December 31, 1995 are shown below:


                                                                    Fair
                                                  Cost              Value
- ---------------------------------------------------------------------------
Due in one year or less                         $   33,315       $   33,613
Due after one year through five years            1,546,203        1,609,188
Due after five years through ten years             579,409          592,064
Due after ten years                                108,573           99,106
- ---------------------------------------------------------------------------
                                                $2,267,500       $2,333,971
- ---------------------------------------------------------------------------

     Securities available for sale with aggregate book values of approximately
$1,476,767, $623,743, and $198,619 at December 31, 1995, 1994 and 1993,
respectively, were pledged to secure public deposits, repurchase agreements and
other banking transactions. Proceeds from sales of securities available for sale
during 1995, 1994 and 1993 were $1,033,081, $1,380,809, and $62,354,
respectively. Gross gains of $2,610, $6,152 and $3,913, and gross losses of
$2,078, $2,739 and $-0- were realized on those sales for 1995, 1994 and 1993,
respectively.


NOTE D-INVESTMENT SECURITIES

     The Company reclassified all of its investment securities to securities
available for sale in December, 1995 as allowed by implementation guidance for
SFAS No. 115, "Accounting for Certain Investments in Debt and Equity
Securities".

     Investment securities for December 31, 1994 and 1993 are summarized as
follows:

<TABLE>
<CAPTION>
                                                                             Gross             Gross
                                                                          Unrealized        Unrealized         Fair
                                                          Cost               Gains            Losses           Value
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>                <C>                <C>          <C>
December 31, 1994
U.S. Government and agency obligations--
   Mortgage-backed securities                         $   75,174                            $(1,867)     $    73,307
   Other                                                  74,550                             (1,894)          72,656
Obligations of states and political subdivisions         173,571         $  5,920               (24)         179,467
Other                                                     75,488                             (1,252)          74,236
- ---------------------------------------------------------------------------------------------------------------------
                                                      $  398,783         $  5,920           $(5,037)     $   399,666

December 31, 1993
U.S. Government and agency obligations--
   Mortgage-backed securities                         $  461,345         $  4,843           $   (37)     $   466,151
   Other                                                 925,225           39,263                (6)         964,482
Obligations of states and political subdivisions         258,815           18,690               (49)         277,456
Other                                                    124,230            1,797            (4,885)         121,142
- ---------------------------------------------------------------------------------------------------------------------
                                                      $1,769,615         $ 64,593           $(4,977)     $ 1,829,231
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>

     Investment securities with aggregate book values of approximately $-0-,
$264,775 and $1,460,790 at December 31, 1995, 1994 and 1993, respectively, were
pledged to secure public deposits, repurchase agreements and other banking
transactions. There were no proceeds from sales of investment securities during
1995, 1994 and 1993. Gross gains of $1,257, $113 and $534 and gross losses of
$-0-, $67 and $129 were realized on called securities for 1995, 1994 and 1993,
respectively.

<PAGE>


NOTE E-ALLOWANCE FOR LOAN LOSSES AND RESERVE FOR FORECLOSED PROPERTY

     The following is a summary of changes in the allowance for loan losses:

                                                   Year Ended December 31
                                                 1995       1994        1993
- -------------------------------------------------------------------------------

Balance at beginning of year                   $220,519    $253,313   $265,536
Provision for loan losses                        38,715      14,498     47,286
Net deduction arising in purchase/
   sale transactions                             (7,871)     (1,542)    (2,902)
Transfer to Capital One Financial Corporation   (68,516)
Losses                                           62,993      74,533     91,917
Recoveries                                        9,848      28,783     35,310
- -------------------------------------------------------------------------------

   Net loan losses                               53,145      45,750     56,607
- -------------------------------------------------------------------------------
Balance at end of year                         $129,702    $220,519   $253,313
- -------------------------------------------------------------------------------

     Following is a summary of changes in the reserve for foreclosed property:

                                                   Year Ended December 31
                                                    1994           1993
- ---------------------------------------------------------------------------

Balance at beginning of year                      $5,742         $ 10,625
Additions (reductions) to reserve
   charged (credited) to expense                  (1,764)           7,405
Writedowns of foreclosed property                 (3,978)         (12,288)
- ---------------------------------------------------------------------------
Balance at end of year                           $     0         $  5,742
- ---------------------------------------------------------------------------

NOTE F-NON-PERFORMING ASSETS

     Following is a summary of non-performing assets at December 31, 1995 and
1994 along with the interest recorded as income in 1995 and 1994 on the year-end
non-accrual and restructured loans, as well as the interest income for the same
respective periods which would have been recorded had the loans performed in
accordance with their original terms:


                              Non-Accrual   Restructured   Foreclosed
                                Loans          Loans       Properties    Total
- -------------------------------------------------------------------------------

1995
Aggregate recorded investment  $38,481                      $15,822    $54,303
Interest at contracted rates     4,092                                   4,092
Interest recorded as income        920                                     920
- -------------------------------------------------------------------------------
1994
Aggregate recorded investment  $25,056        $1,000        $22,480    $48,536
Interest at contracted rates     3,301            82                     3,383
Interest recorded as income        424            82                       506
- -------------------------------------------------------------------------------

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands -- except per share)

NOTE G-SECURITIES SOLD UNDER REPURCHASE AGREEMENTS AND OTHER SHORT-TERM
       BORROWINGS

     Following is a summary of short-term borrowings for the years ended
December 31, 1995, 1994, and 1993:

<TABLE>
<CAPTION>

                                             Maximum                                                         Average
                                           Outstanding                                         Weighted     Interest
                                             at Any         Outstanding         Average        Average       Rate at
                                            Month End       at Year End       Outstanding   Interest Rate   Year End
- --------------------------------------------------------------------------------------------------------------------
<S>                                        <C>               <C>              <C>                <C>          <C>
1995
   REPURCHASE AGREEMENTS                   $1,494,736        $1,124,105       $1,172,410         4.8%         4.8%
   FEDERAL FUNDS                            1,285,918           780,193          899,534         5.9          5.3
   COMMERCIAL PAPER                            88,626                --           13,579         5.1           --
   BRIDGE FINANCING FACILITY                1,000,000                --          170,136         7.1           --
   OTHER SHORT-TERM BORROWINGS                167,034                --           44,855         5.5           --
- --------------------------------------------------------------------------------------------------------------------
     TOTAL                                                   $1,904,298       $2,300,514         5.4%         5.0%
- --------------------------------------------------------------------------------------------------------------------
1994
   Repurchase agreements                   $1,218,035        $  875,458       $1,015,595         3.7%         4.5%
   Federal funds                            1,273,862           881,693          662,289         4.3          4.6
   Commercial paper                           147,372           108,664          126,903         3.6          5.3
   Bridge financing facility                1,700,000         1,300,000          175,342         7.1          6.6
   Other short-term borrowings                372,054           146,955          175,178         5.8          5.4
- --------------------------------------------------------------------------------------------------------------------
     Total                                                   $3,312,770       $2,155,307         4.3%         5.8%
- --------------------------------------------------------------------------------------------------------------------
1993
   Repurchase agreements                   $1,674,044        $1,281,645       $1,337,553         3.2%         2.5%
   Federal funds                            1,043,546           942,969          705,654         3.1          3.1
   Commercial paper                           174,552           168,488          144,129         2.5          3.0
   Other short-term borrowings                459,346           232,024          338,276         6.5          6.2
- --------------------------------------------------------------------------------------------------------------------
     Total                                                   $2,625,126       $2,525,612         3.5%         3.2%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

     The weighted average interest rate is calculated by dividing annual
interest expense by the daily average outstanding principal balance.

     In connection with the Separation (described in Note T), Capital One Bank
obtained a syndicated bank loan facility (the "Bridge Financing Facility") to
meet its interim funding and liquidity needs. The initial amount of borrowing
under the Bridge Financing Facility was approximately $1.7 billion at 60 basis
points over LIBOR before financing costs. In December 1994, Capital One reduced
the Bridge Financing Facility by $400 million through new funding sources,
primarily large denomination certificates. In early 1995, the Bridge Financing
Facility was further reduced by bank notes with longer maturities. In
conjunction with the spin-off on February 28, 1995, the Bridge Financing
Facility was transferred to Capital One and was no longer a source of funding
for Signet.

<PAGE>

NOTE H-LONG-TERM BORROWINGS

     Long-term borrowings consisted of the following:

                                                   December 31
                                                1995          1994
- ---------------------------------------------------------------------
Notes and mortgages (5-11 3/5%)             $  3,033        $  3,641

Subordinated notes:
   9 5/8% due 1999                           100,000         100,000
   Floating Rate due 1998                    100,000         100,000
   Floating Rate due 1997                     50,000          50,000
- ---------------------------------------------------------------------
                                             250,000         250,000
- ---------------------------------------------------------------------
                                            $253,033        $253,641
- ---------------------------------------------------------------------

     The Company has $100,000 principal amount of unsecured 9 5/8% Subordinated
Notes due in 1999. Interest on the Notes is payable semiannually on June 1 and
December 1. The Notes are not redeemable prior to their maturity on June 1,
1999.

     The Company has $100,000 principal amount of Floating Rate Subordinated
Notes due in 1998. The Notes are redeemable at the option of the Company at
their principal amount plus accrued interest. The interest rate is determined
quarterly based on the London interbank offered quotations for three-month U.S.
dollar deposits.

     The Company has $50,000 principal amount of Floating Rate Subordinated
Notes due in 1997. The Notes are redeemable at the option of the Company at
their principal amount plus accrued interest. The interest rate is determined
quarterly based on the London interbank offered quotations for three-month U.S.
dollar deposits. Premises stated at approximately $4,463 at December 31, 1995
are subject to liens relating to notes and mortgages.

     Maturities of long-term borrowings in the aggregate for the next five years
are as follows:

            1996      $   281          1998      $100,297        2000     $322
            1997       50,290          1999       100,313


NOTE I-COMMON STOCK

     At December 31, 1995, the Company had reserved 5,456,045 shares of its
Common Stock for issuance in connection with stock option, employee and investor
stock purchase plans.

     The following is a summary of the number of shares of Common Stock issued:

                                                    Year Ended December 31
                                               1995         1994          1993
- --------------------------------------------------------------------------------
Investor stock purchase plan                  327,539       263,180      166,224
Employee stock purchase plan                  143,821       114,057       76,344
Stock option plan                             359,103       136,658      246,715
Acquisition of Pioneer Financial Corporation              1,514,286
Two-for-one stock split                                               28,138,471
- --------------------------------------------------------------------------------
 Total                                        830,463     2,028,181   28,627,754
- --------------------------------------------------------------------------------

     Under the Investor Stock Purchase Plan, 608,384 shares of Common Stock were
reserved at December 31, 1995. The plan provides that the price of the Common
Stock will be 95% of market value at the time of purchase through dividend
reinvestment and 100% of market value at the time of purchase through optional
cash contributions.


<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands -- except per share)

NOTE I-COMMON STOCK CONTINUED

     Each outstanding share of the Company's Common Stock contains one Preferred
Share Purchase Right. Each right will entitle stockholders to buy one
two-hundredth of a share of a new Series of Preferred Stock at an exercise price
of $70. Each two-hundredth of a share of the new Preferred Stock has terms
designed to approximate the economic equivalent of one share of Common Stock.
The rights will be exercisable only if a person or group acquires 20% or more of
the Company's Common Stock or announces a tender offer, the consummation of
which would result in ownership by a person or group of 20% or more of the
Common Stock. The rights, which do not have voting privileges, expire in 1999,
but may be redeemed by the Company prior to that time under certain
circumstances, for $0.01 per right. These rights should not interfere with a
business combination approved by the Company's Board of Directors; however, they
could cause substantial dilution to a person or group attempting to acquire the
Company without conditioning the offer on redemption of the rights or acquiring
a substantial number of the rights. Until the rights become exercisable, they
have no dilutive effect on earnings per share.

     On December 19, 1995, the Company's Board of Directors approved the 1996
Non-Employee Director Stock Option Plan under which up to 300,000 shares of the
Company's Common Stock will be reserved. Under the plan, each eligible director
will receive an option to purchase 1,000 shares of the Company's Common Stock
each year. The options will become exercisable on the six-month anniversary of
the date of grant. No option will be exercisable until the plan is approved by
the shareholders of the Company and the requirements of all federal and state
securities laws have been met.

NOTE J-EMPLOYEE BENEFIT PLANS

     The Company and its subsidiaries have a defined benefit pension plan
covering substantially all of its employees. The benefits are based on years of
service and the employee's career average earnings. The Company's funding policy
is to contribute amounts to the plan sufficient to meet the minimum funding
requirements set forth in the Employee Retirement Income Security Act of 1974,
plus such additional amounts as the Company may determine to be appropriate from
time to time. Approximately 98% of the plan assets at December 31, 1995 were
invested in listed stocks and bonds. Another 1% is invested in a money market
fund sponsored by Signet Trust Company (a subsidiary of the Parent Company). Net
periodic pension cost included the following components:


                                                     1995      1994      1993
- -------------------------------------------------------------------------------
Service cost-benefits earned during the period   $  4,870   $  7,379   $ 6,505
Interest cost on projected benefit obligation       7,912      6,737     6,482
Actual return on plan assets                      (18,683)     5,548    (3,532)
Net amortization and deferral                       8,047    (14,256)   (5,435)
- -------------------------------------------------------------------------------
   Net periodic pension cost                     $  2,146   $  5,408   $ 4,020
- -------------------------------------------------------------------------------

     The following sets forth the plan's funded status and amounts recognized in
the Company's consolidated balance sheet:

                                                             December 31
                                                         1995          1994
- -----------------------------------------------------------------------------

Actuarial present value of benefit obligations:
   Vested benefit obligation                            $(88,366)  $  (95,548)
- -----------------------------------------------------------------------------
   Accumulated benefit obligation                       $(96,228)   $(103,370)
- -----------------------------------------------------------------------------
   Projected benefit obligation                         $(96,228)   $(103,370)
Plan assets, at fair value                                98,352      104,707
- -----------------------------------------------------------------------------
Plan assets in excess of projected benefit obligation      2,124        1,337
Unrecognized net asset                                    (4,731)      (5,966)
Unrecognized prior service cost                            2,092        2,293
Unrecognized net loss                                     21,502       25,406
- -----------------------------------------------------------------------------
Net pension asset                                       $ 20,987   $   23,070
- -----------------------------------------------------------------------------
<PAGE>

NOTE J-EMPLOYEE BENEFIT PLANS CONTINUED

     Assumptions used were as follows:

                                                        1995     1994    1993
- -------------------------------------------------------------------------------

Discount rates                                          7.00%    8.50%   7.25%
Rates of increase in compensation levels of employees   5.00     5.00    5.00
Expected long-term rate of return on plan assets        9.50     8.75    8.75
- -------------------------------------------------------------------------------

     The excess of contribution over service cost, the spin-off of Capital One
and a reduction in the workforce due to restructuring resulted in a $1.9
million, $1.3 million and $0.4 million decline, respectively, in net periodic
pension cost from 1994 to 1995. The impact of the change in assumptions for the
same periods was immaterial.

     The Company sponsors a contributory savings plan and a profit sharing plan.
The savings plan allows substantially all full time employees to participate
while the profit sharing plan allows participation after satisfaction of service
requirements. The Company matches a portion of the contribution made by
employees, which is based upon a percent of defined compensation, to the savings
plan. The profit sharing contribution is based upon the income of the Company.
The Company's expense was $15,908, $23,729, and $22,235 in 1995, 1994 and 1993
under these plans, respectively.

     At December 31, 1995, employees of the Company held options to purchase
2,387,643 common shares at an average option price of $13.84 per share. These
options expire on various dates beginning February 25, 1996 and ending March 1,
2005. At the time options are exercised, proceeds from the shares issued are
credited to capital and no charges or credits to income are made with respect to
any of the options. As of the date of the Capital One spin-off, on February 28,
1995, the number of options outstanding and the related price per share were
adjusted, so that the value of options would not change. No compensation expense
was reflected in the income statement as a result of this transaction.

     Under the 1992 Stock Option Plan, options for the purchase of up to
4,000,000 shares of Common Stock may be granted to key personnel at prices not
less than the market price per share on the date of grant, and are exercisable
not more than ten years from the date of grant. At December 31, 1995 and 1994,
options to purchase 2,576,873 and 1,179,371 shares, respectively, of Common
Stock were available for future grants.

     Under the 1992 Stock Option Plan, a feature was established by the Company,
whereby an employee is automatically granted a reload option when shares of
Common Stock owned by the employee are delivered for cancellation to the Company
in order to exercise options. The option price of the reload options is the fair
market value of common stock on the date that the employee delivers shares to
the Company. The reload options are not exercisable within the first six months
after grant unless the employee dies or becomes disabled during the six month
period.

     On February 22, 1994, the Company adopted the 1994 Stock Incentive Plan.
Under the plan, employees holding management positions with the Company can be
awarded Restricted Stock or Incentive Stock at the discretion of a committee of
three Directors of the Company when performance goals are achieved. The 1994
Plan authorizes the reservation of 300,000 shares of Common Stock, however, no
stock had been reserved or issued at December 31, 1995.

      A summary of changes, under several plans, in shares of Common Stock under
option for the years 1995, 1994 and 1993 is as follows:

                                                                Option Price
                                                   Shares        Per Share
- -----------------------------------------------------------------------------
Outstanding December 31, 1992                    1,215,368     $  3.72-22.84
   Granted                                         306,666       23.72-31.25
   Exercised                                      (446,032)       3.72-23.72
   Cancelled                                       (42,494)      12.72-23.72
- -----------------------------------------------------------------------------
Outstanding December 31, 1993                    1,033,508        3.72-31.25
   Granted                                         219,027      33.75 -42.50
   Exercised                                      (191,304)       3.72-36.56
   Cancelled                                          (900)            36.56
- -----------------------------------------------------------------------------
Outstanding December 31, 1994                    1,060,331        3.72-42.50
   Granted                                         740,290       15.74-26.06
   Exercised                                      (456,368)       1.90-27.75
   Adjustment for Capital One spin-off           1,075,669        1.90-20.91
   Cancelled                                       (32,279)      15.74-37.06
- -----------------------------------------------------------------------------
Outstanding December 31, 1995                    2,387,643     $  1.90-26.06
- -----------------------------------------------------------------------------

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands -- except per share)

NOTE J-EMPLOYEE BENEFIT PLANS CONTINUED

     The Company has an employee stock purchase plan whereby employees of the
Company and its subsidiaries are eligible to participate through monthly salary
deduction of a maximum of 15% and a minimum of 2% of monthly base pay. The
amounts deducted are applied to the purchase of unissued Common Stock of the
Company at 85% of the current market price. No charges or credits to income are
made with respect to this plan.

     The Company sponsors postretirement defined benefit plans that provide
medical and life insurance benefits to retirees. Employees who retire after age
55 with 10 years of service are eligible to participate. The postretirement
health care plan is contributory for participants who retire after June 1, 1991
with retiree contributions adjusted annually and contains other cost sharing
features such as deductibles and coinsurance. The life insurance is
noncontributory. The accounting for the health care plan anticipates future
cost-sharing changes to the written plan that are consistent with the Company's
expressed intent to increase retiree contributions annually in accordance with
increases in health care costs. The Company's policy is to fund the cost of
medical benefits in amounts determined at the discretion of management.

     The following table sets forth the plans' combined funded status reconciled
with the amount shown in the Company's consolidated balance sheet:

                                                             December 31
                                                          1995        1994
- -----------------------------------------------------------------------------
Accumulated postretirement benefit obligation:
   Retirees                                              $(35,326)  $(33,918)
   Fully eligible active plan participants                   (869)    (2,146)
   Other active plan participants                          (2,807)   (11,016)
- -----------------------------------------------------------------------------

                                                          (39,002)   (47,080)
Plan assets at fair value, primarily listed stocks
   and bonds                                                5,767      4,957
- -----------------------------------------------------------------------------
Accumulated postretirement benefit obligation in
   excess of plan assets                                  (33,235)   (42,123)
Unrecognized transition obligation                         24,162     32,390
Unrecognized net loss                                     (13,492)   (10,644)
- -----------------------------------------------------------------------------
Accrued postretirement benefit cost                      $(22,565)  $(20,377)
- -----------------------------------------------------------------------------

     Net periodic postretirement benefit cost includes the following components:

                                                        Year Ended December 31
                                                      1995      1994     1993
- -------------------------------------------------------------------------------
Service cost                                         $  807    $1,457   $1,230
Interest cost                                         3,470     3,758    3,800
Actual return on plan assets                           (960)      (74)    (133)
Amortization of transition obligation over 20 years   1,652     2,010    2,080
Net amortization and deferral                            (8)     (385)    (366)
- -------------------------------------------------------------------------------
Net periodic postretirement benefit cost             $4,961    $6,766   $6,611
- -------------------------------------------------------------------------------

     For measurement purposes, a 9.50% and 7.60% annual rate of increase in the
per capita cost of covered health care benefits was assumed for 1995 for
participants under 65 years of age and 65 years and over, respectively; the rate
was assumed to decrease gradually to 5% in 2005 and remain at that level
thereafter. For 1994, an 11% and 9% annual rate of increase in the per capita
cost of covered health care benefits was assumed for participants under 65 years
of age and 65 years and over, respectively; the rate was assumed to decrease
gradually to 6.50% in 2005 and remain at that level thereafter. For 1993, a 13%
and 10% annual rate of increase in the per capita cost of covered health care
benefits was assumed for participants under 65 years of age and 65 years and
over, respectively; the rate was assumed to decrease gradually to 5.25% in 2007
and remain at that level thereafter. The health care cost trend rate assumption
has a significant effect on the amounts. For example, increasing the assumed
health care cost trend rates by one percentage point in each year would increase
the accumulated postretirement benefit obligation for the medical plans as of
December 31, 1995 and 1994 by $4.3 million and $6.9 million, respectively, and
the aggregate of the service and interest cost components of net periodic
postretirement benefit cost for 1995 by $0.5 million and 1994 and 1993 by $0.6
million.

<PAGE>

NOTE J-EMPLOYEE BENEFIT PLANS CONTINUED

     The weighted-average discount rate used in determining the accumulated
postretirement benefit obligation was 7.00%, 8.50% and 7.25% for 1995, 1994 and
1993, respectively. The expected long-term rate of return on plan assets, after
estimated income taxes, was 9.50% for 1995 and 8.75% for 1994 and 1993.

     The Company adopted SFAS No. 112, "Employers' Accounting for Postemployment
Benefits" in 1993. In 1995, a $2.4 million reduction in expense resulted from a
change in medicare to primary/secondary status for those employees eligible for
medicare and a decrease in the long-term disability population. No related
expense was reported in 1994. The related expense reflected on the 1993 income
statement was approximately $6.0 million.

     In 1995, SFAS No. 123, "Accounting for Stock-Based Compensation" was issued
establishing financial accounting and reporting standards for stock-based
employee compensation plans which becomes effective in 1996. Those plans include
all arrangements by which employees receive shares of stock or other equity
instruments of the employer or the employer incurs liabilities to employees in
amounts based on the price of the employer's stock. SFAS No. 123 defines a fair
value based method of accounting for compensation cost of equity instruments and
encourages all entities to adopt that method of accounting. However, it also
allows an entity to continue to measure compensation cost for equity instruments
using the method of accounting prescribed by Accounting Principles Board Opinion
No. 25 ("APB No. 25") with pro forma disclosures. These pro forma disclosures
reflect the difference between compensation cost, if any, included in net income
in accordance with APB No. 25 and the related cost measured by the fair value
based method, as well as additional tax effects, if any, that would have been
recognized in the income statement if the fair value based method had been used.
Signet has elected to continue to account for compensation cost under the method
of accounting prescribed by APB No. 25, and will include the required pro forma
disclosures in the 1996 financial statements.

     The Company has a Flexible Benefits Plan for its employees. The plan allows
employees to select their benefit options, including medical coverage,
disability insurance and paid leave. The plan enables the Company to better
manage its rising health care costs, as well as provide employees more choice in
the selection of their benefits package.

     As described in Note M, in 1994 Signet announced plans to implement a
comprehensive core bank improvement plan. As a result of restructuring the
Company, charges of $9.0 million and $10.5 million relating to the Pension Plan
and Postretirement Benefits other than Pensions, respectively, were reported on
the income statement under restructuring charges in 1994.

NOTE K-DIVIDENDS AND OTHER RESTRICTIONS

     Certain regulatory restrictions exist regarding the ability of the
subsidiaries to transfer funds to the Parent Company in the form of cash
dividends, loans or advances. At December 31, 1995, approximately $137,229,
$16,025 and $4,381 of the retained earnings of Signet Bank, Signet Bank N.A.
and Signet Trust Company, respectively, and approximately $8,665 of the retained
earnings of the nonbank subsidiaries were available for payment of dividends to
the Parent Company, without prior approval by regulatory authorities. The
regulatory authorities may also consider factors such as the level of current
and expected earnings stream, maintenance of an adequate loan loss reserve and
an adequate capital base when determining amounts available for the payment of
dividends. The restricted net assets of the domestic bank subsidiaries amounted
to $625,768 at December 31, 1995.

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINED)

(dollars in thousands -- except per share)

NOTE L-INCOME TAXES

     Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. Significant components of
the Company's deferred tax assets and liabilities are as follows:

                                                  December 31
                                               1995        1994
- ----------------------------------------------------------------
Deferred tax assets:
  Allowance for loan losses                 $ 46,646   $ 79,788
  Foreclosed property                          4,305      6,224
  Unrealized losses on securities                        11,733
  Commercial fraud loss                       12,250
  Other                                       32,779     38,593
- ----------------------------------------------------------------
    Total deferred tax assets                 95,980    136,338
Deferred tax liabilities:
  Leasing                                     94,995     81,838
  Unrealized gains on securities              24,341
  Other                                       28,646     33,761
- ----------------------------------------------------------------
    Total deferred tax liabilities           147,982    115,599
- ----------------------------------------------------------------
    Net deferred tax assets (liabilities)   $(52,002)  $ 20,739
- ----------------------------------------------------------------

     Differences between applicable income taxes (benefit) and the amount
computed by applying statutory income tax rates are summarized as follows:


                                                     Year Ended December 31
                                               1995        1994         1993
- --------------------------------------------------------------------------------
Amounts at statutory rates                    $59,402     $76,011      $87,211
Effect of:
  Tax exempt income                            (6,774)     (8,582)      (9,913)
  State taxes net of federal benefit            5,246       2,248        2,066
  Other                                           765      (2,338)      (4,604)
- --------------------------------------------------------------------------------
Applicable income taxes                       $58,639     $67,339      $74,760
- --------------------------------------------------------------------------------
Taxes currently payable                       $35,180     $33,156      $58,201
Deferred income taxes                          23,459      34,183       16,559
- --------------------------------------------------------------------------------
Applicable income taxes                       $58,639     $67,339      $74,760
- --------------------------------------------------------------------------------

     Applicable income taxes include $677 in 1995, $1,243 in 1994 and $1,513 in
1993 relating to securities available for sale gains and investment securities
gains.

     The components of income tax expense are as follows:

                                    Year Ended December 31
                      1995                  1994                    1993
- --------------------------------------------------------------------------------
              CURRENT     DEFERRED    Current    Deferred    Current    Deferred
- --------------------------------------------------------------------------------
Federal      $32,468      $18,101     $34,396    $29,484     $57,960    $13,621
State          2,712        5,358      (1,240)     4,699         241      2,938
- --------------------------------------------------------------------------------
             $35,180      $23,459     $33,156    $34,183     $58,201    $16,559
- --------------------------------------------------------------------------------
<PAGE>


NOTE M-RESTRUCTURING AND CONTRACT TERMINATION CHARGES

     In the third quarter of 1994, Signet's Board of Directors approved a
comprehensive core bank improvement plan aimed at reducing Signet's efficiency
ratio through cost reductions and revenue initiatives in order to enhance its
competitive position. This impacted employees and operations throughout the
organization. The consolidated statement of income for 1994 includes a pre-tax
charge of $43.2 million related to the plan. The charge included approximately
$15.6 million primarily for increased retiree medical and pension benefits
related to an early retirement program in which 225 employees participated,
approximately $13.0 million of accelerated retiree medical and pension expense
and anticipated severance benefits for approximately 750 employees, and
approximately $14.6 million related to the writedown of bank-owned properties
and lease termination costs due to the expected abandonment of facilities
resulting from the reduction in employees. As of December 31, 1995, Signet had
reduced the restructuring liability by approximately $7.0 million for severance
payments to approximately 700 employees, $2.5 million for payments made under
the early retirement program and approximately $7.0 million for lease
termination and other facilities related costs. In addition, $19.5 million was
transferred from the restructuring liability to Signet's pension benefit
liability and postretirement benefit liability (See Note J) and $.4 million was
reallocated within the restructuring liability from accrued facilities related
costs to accrued severance benefits as a result of a change in estimated costs.
The remaining liability of $7.2 million is primarily comprised of accrued
facilities related costs. The restructuring plan as it relates to severance, the
early retirement program and lease terminations was fully implemented as of
December 31, 1995. The remainder of the plan, which relates to the disposition
of bank-owned properties is expected to be implemented by the end of 1996.

     Also, in conjunction with the anticipated Capital One spin-off, Signet
recorded a special pre-tax charge of $49.0 million for terminating data
processing contracts related to the credit card business in 1994. This charge
was included in Capital One's financial results. As the contract termination
charge was paid in 1994, no related liability remains.

NOTE N-OTHER NON-INTEREST INCOME AND EXPENSE

     The following schedule represents the items comprising other non-interest
income and expense:

                                                    Year Ended December 31
                                                 1995       1994         1993
- -------------------------------------------------------------------------------
Other non-interest income:
   Mortgage servicing and origination         $ 22,429    $ 18,661    $ 24,210
   Other service charges and fees               15,069      15,112      16,260
   Trading profits (losses)                     11,969        (268)     (1,396)
   Gains (losses) on sales of mortgage loans     7,178      (3,276)     (3,987)
   Gain on sale of mortgage servicing              977       6,000
   Other                                        24,144      32,207      27,721
- -------------------------------------------------------------------------------
     Total                                    $ 81,766    $ 68,436    $ 62,808
- -------------------------------------------------------------------------------
Other non-interest expense:
   Professional services                      $ 19,920    $ 26,108    $ 16,159
   Public relations, sales and advertising      18,054      16,662      17,213
   FDIC assessment                               8,981      16,754      18,253
   Taxes and licenses other than payroll
      and income                                 3,896       3,448       2,962
   Credit and collection                         3,790      11,646      10,619
   Insurance                                     1,614       1,783       2,030
   Other                                        54,226      43,949      44,615
- -------------------------------------------------------------------------------
     Total                                    $110,481    $120,350    $111,851
- -------------------------------------------------------------------------------

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(dollars in thousands -- except per share)

Note O - Derivative Financial Instruments

     The Company is party to derivative financial instruments with off-balance
sheet risk in the normal course of business to reduce its own exposure to
fluctuations in interest rates, to participate in trading activities and to meet
the financing needs of customers. These instruments include forward and futures
contracts; options; and interest rate swaps, caps and floors. In general terms,
derivative financial instruments are contracts or agreements whose value can be
linked to interest rates, exchange rates, security prices or financial indices.
These instruments involve, to varying degrees, elements of credit or interest
rate risk in excess of the amount recognized in the balance sheet. The Company
attempts to limit its credit risk by dealing with creditworthy counterparties,
obtaining collateral where appropriate and utilizing master netting arrangements
in accordance with FASB Interpretation No. 39, "Offsetting of Amounts Related to
Certain Contracts." The Company's credit exposure that results from entering
into derivative financial instruments is limited to the current fair value of
contracts with a positive fair value expected to be received from
counterparties. The Company does not expect any losses from counterparties
failing to meet their obligations. The market risk of derivative financial
derivatives arises from the potential for changes in value due to fluctuations
in interest and foreign exchange rates.

<TABLE>
<CAPTION>

                                                                                  December 31
- ---------------------------------------------------------------------------------------------------------------------------------
                                                           1995                                          1994
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                           Average                                       Average
                                      (in millions)   Carrying    Fair       Fair  (in millions)   Carrying    Fair        Fair
                                       Notional(a)    Value(b)   Value(c)   Value   Notional(a)    Value(b)   Value(c)    Value
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>          <C>         <C>       <C>      <C>           <C>        <C>         <C>
Derivative Financial Instruments:
 Held for trading:
   Forward and futures contracts        $1,300       $    (7)    $   (7)     944    $2,806        $   576    $     576   $(1,603)
   Interest rate swap agreements           270           803        803      698       277         (1,468)      (1,468)     (836)
   Interest rate caps and floors
      and options(d)                       478           (50)       (50)   4,064       969          3,077        3,077     7,367
 Held for purposes other than trading:
   Forward and futures contracts           111        (1,476)    (1,476)               330            153
   Interest rate swap agreements         2,824                   33,549              3,863                    (133,575)
   Interest rate caps and floors(e)        950        10,179     14,680                750         10,554        2,194

</TABLE>

(a) The contract or notional amounts of the financial derivative instruments
    shown in the table represent the extent of involvement the Company has in
    particular classes of instruments and may exceed the actual amount of credit
    risk involved at December 31, 1995 and 1994, respectively.

(b) Carrying values in the table are included in the statement of financial
    position under the following captions: forward and futures contracts are
    included in interest bearing deposits with other banks, trading account
    securities, loans held for sale and other assets; interest rate swaps are
    included in interest receivable and other assets; interest rate caps and
    floors are included in other assets; purchased options are included in loans
    held for sale and other assets; and sold options are included in other
    liabilities.

(c) Fair values for forward and futures contracts and interest rate caps and
    floors and options are based on quoted market prices. The fair value of
    interest rate swaps is the estimated amount that the Company would receive
    or pay to terminate the swap agreements at the reporting date, taking into
    account current interest rates and the current creditworthiness of the swap
    counterparties.

(d) Includes (notional) purchased interest rate caps and floors and purchased
    options which have no credit risk of $213 and $925 at December 31, 1995 and
    1994, respectively.

(e) Includes (notional) purchased interest rate caps and floors which have no
    credit risk of $950 and $750 at December 31, 1995 and 1994, respectively.

     Futures contracts are legal agreements to buy or sell a standardized
quantity of a commodity or standardized financial instrument at a specified
future date and price. Futures contracts are traded on organized exchanges.
Forward contracts are legal contracts between two parties to purchase and sell a
specific quantity of a financial instrument or commodity at a price specified
now, with delivery and settlement at a specified future date. Exchange traded
futures do not have any credit risk; however, risks related to futures and
forwards traded over-the-counter arise from the possible inability of
counterparties to meet the terms of their contracts and from movements in
securities values and interest rates. While in theory futures and forwards
represent obligations to make or take delivery, in fact most are closed out by
taking an exact but opposite position in the same contract. Cash requirements of
futures and forwards include receipt/payment of cash for the sale or purchase of
the contracts.

<PAGE>

NOTE O-DERIVATIVE FINANCIAL INSTRUMENTS CONTINUED

     Interest rate swap transactions generally involve the exchange of fixed and
floating rate interest payment obligations without the exchange of the
underlying principal amounts. Entering into interest rate swap agreements
involves not only the risk of dealing with counterparties and their ability to
meet the terms of the contracts but also the interest rate risk associated with
unmatched positions.

     Interest rate caps are tools used to manage exposure to interest rate risk
by modifying the rate sensitivity of selected liabilities by setting an upper
limit on a certain interest rate index. The Company typically pays a fee for the
cap and receives the amount by which the actual rate exceeds the contractual
rate, if any. Interest rate floors are tools to manage exposure to interest rate
risk by modifying the rate sensitivity of selected assets by setting a lower
limit on a certain interest rate index. The Company typically pays a fee for the
floor and receives the amount by which the contractual rate exceeds the actual
rate, if any. Cash flows from swaps, caps and floors are received or paid on the
established contract dates. Options are contracts that give the holder the right
to buy (call) or sell (put) a specified quantity of an asset from/to the issuer
of such a contract at a fixed price within a specified period of time. As a
writer of options, the Company receives a premium at the outset and then bears
the risk of an unfavorable change in the price of the financial instrument
underlying the option.

     The Company maintains active trading positions in derivative financial
instruments. All trading derivative types and on-balance sheet instruments are
managed in the aggregate. Trading positions in derivative financial instruments
are carried at fair value and changes in fair values are reflected in trading
income as they occur.  Net trading losses in earnings on derivative financial
instruments totaled $32,590, $22,168 and $1,000 in the years ended December 31,
1995, 1994 and 1993, respectively. See Note A for total trading income. The
Company manages the potential credit exposure through careful evaluation of
counterparty credit standing, collateral agreements, and other contract
provisions. The potential credit exposure from future market movements is
evaluated by using models that take into consideration possible changes over
time in interest rates and other relevant factors.

     The Company's principal objective in holding or issuing derivatives for
purposes other than trading is asset-liability management. The operations of the
Company are subject to a risk of interest-rate fluctuations to the extent there
is a difference between the amount of the Company's interest-earning assets and
the amount of interest-bearing liabilities that mature or reprice in specified
periods. The main objective of the Company's asset-liability management
activities is to provide maximum levels of net interest income while maintaining
acceptable levels of interest-rate and liquidity risk and facilitating the
funding needs of the Company. To achieve that objective, the Company uses a
combination of derivative financial instruments. The majority of the
asset-liability management activities involve the use of interest rate swaps
whereby fixed rate assets are converted to variable rate assets or fixed rate
liabilities are converted to variable rate liabilities. Derivatives held or
issued for purposes other than trading are not marked to market. Related income
or expense including amortization of purchase premiums or settlement gains or
losses are recorded as an adjustment to the yield of the related interest
earning asset or interest bearing liability over the periods covered by the
contracts. If an instrument is terminated, any gain or loss is deferred and
amortized as an adjustment to the yield of the designated assets or liabilities
over the remaining periods originally covered by the contract. During 1995, the
Company had no terminations.

     The Company also acts as an intermediary in arranging interest rate swaps,
caps and floors. As an intermediary, the Company becomes a principal in the
exchange of interest payments between the parties and, therefore, is exposed to
loss should one of the parties default. The Company minimizes the risk by
performing normal credit reviews on its customers. As a writer of interest rate
caps and floors, the Company receives a fee at the outset and then bears the
risk of an unfavorable change in interest rates. The Company minimizes its
exposure to interest rate risk by entering into offsetting positions that
essentially counterbalance each other. These activities are immaterial to
operations.

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands -- except per share)

NOTE P-SECURITIZATIONS

     The Company securitized $185,000 of credit card receivables in 1995,
$2,398,801 in 1994 and $2,289,656 in 1993. These transactions were recorded as
sales in accordance with SFAS No. 77, "Reporting by Transferors for Transfers of
Receivables with Recourse." Proceeds from the sales in 1995 and 1994 totaled
$184,900 and $2,393,936, respectively. Receivables outstanding under credit card
securitizations were $185,000 and $5,116,791 at December 31, 1995 and 1994,
respectively. Recourse obligations related to these transactions are not
material. Excess servicing fees related to the credit card securitizations are
recorded over the life of each sale transaction. The excess servicing fee is
based upon the difference between finance charges received from the cardholders
less the yield paid to investors, credit losses, and a normal servicing fee,
which is also retained by the Company. In accordance with the sale agreements, a
fixed amount of excess servicing fees is set aside to absorb credit losses. The
amount available to absorb credit losses is included in other assets and was
zero at December 31, 1995 and $146,910 at December 31, 1994.

     In conjunction with the spin-off of Capital One, Signet's rights and
obligations under substantially all of its credit card securitization agreements
entered into prior to February 28, 1995, as well as any related assets and
liabilities were transferred to Capital One Bank. Receivables outstanding under
Signet's remaining securitizations totaled $185,000 at December 31, 1995.

     In 1995, the Company also securitized $480,702 of home equity lines of
credit. This transaction was also recorded as a sale in accordance with SFAS No.
77. Proceeds from the sale totaled $478,794. Receivables outstanding under this
securitization were $480,702 at December 31, 1995. Recourse obligations related
to this transaction are not material. A gain, equal to the present value of
anticipated future net cash flows, net of transaction expenses and any
unamortized deferred loan origination costs, of $9,562 was recorded as a result
of the sale. In accordance with the sale agreement, a fixed amount of excess
servicing fees will be set aside to absorb credit losses. The amount available
to absorb credit losses at December 31, 1995 was zero.

NOTE Q-CONCENTRATIONS OF RISK

     During 1995 and 1994, the Company maintained a concentration of business
activities with customers located within Virginia, Maryland, California and the
District of Columbia. As of December 31, 1995 and 1994, the Company held
approximately $2.4 billion and $1.3 billion, respectively, in U.S. Government
sponsored and U.S. Government agency financial instruments, which have little,
if any, credit risk. In addition, as of December 31, 1995, the Company had $1.2
billion and $1.4 billion, respectively, of credit exposure in the manufacturing
and servicing industries. The Company's current commercial lending policies are
strongly oriented toward diversified middle market borrowers. The amount of
collateral obtained, if deemed necessary by the Company upon extension of
credit, is based on management's credit evaluation of the counterparty.
Collateral held varies but may include accounts receivable, marketable
securities, deposit accounts, inventory, property, plant and equipment, real
estate and income-producing commercial properties.

     Signet has a contract with Electronic Data Systems ("EDS") under which EDS
manages Signet's information services, including the data center,
telecommunications, systems and programming. EDS is the primary provider of
computer services for Signet. The contract terminates in 2001.

<PAGE>

NOTE R-DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

     SFAS No. 107, "Disclosures About Fair Value of Financial Instruments,"
requires disclosure of fair value information about financial instruments,
whether or not recognized in the balance sheet, for which it is practicable to
estimate that value. In cases where quoted market prices are not available, fair
values are based on estimates using present value or other valuation techniques.
Those techniques are significantly affected by the assumptions used, including
the discount rate and estimates of future cash flows. The derived fair value
estimates cannot be substantiated by comparison to independent markets and, in
many cases, could not be realized in immediate settlement of the instrument.
SFAS No. 107 excludes certain financial instruments and all nonfinancial
instruments from its disclosure requirements. Accordingly, the aggregate fair
value amounts presented do not represent the underlying value of the Company.
See Note O - Derivative Financial Instruments for fair value information on
Signet's derivatives.

<TABLE>
<CAPTION>

                                                                                      December 31
- ---------------------------------------------------------------------------------------------------------------------------

                                                                        1995                                1994
- ---------------------------------------------------------------------------------------------------------------------------

                                                             Carrying            Fair            Carrying           Fair
                                                              Value              Value             Value            Value
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                          <C>             <C>               <C>              <C>
 The estimated fair values of the Company's
   financial instruments required to be
   disclosed under SFAS No. 107:
   Assets:
     Cash and due from banks(a)                              $  599,113       $  599,113        $  531,747       $  531,747
     Interest bearing deposits with other banks(a)(e)             3,129            3,129           355,503          355,503
     Federal funds sold and securities purchased
       under resale agreements(a)                               460,217          460,217         1,135,821        1,135,821
     Trading account securities(b)(e)                           478,705          478,705           352,719          352,719
     Loans held for securitization(a)                           389,700          389,700
     Loans held for sale(a)(b)(e)                               362,736          362,736            69,585           69,585
     Securities available for sale(b)                         2,333,971        2,333,971         1,241,696        1,241,696
     Investment securities(b)                                                                      398,783          399,666
     Loans(c)(f)                                              4,920,793        4,960,403         7,440,679        7,588,917
     Interest receivable(a)(e)                                  104,259          104,259            98,557           98,557
     Other assets(a)(e)(g)                                      126,894          126,894           319,866          319,866
   Liabilities:
     Non-interest bearing deposits(a)                         1,726,378        1,726,378         1,542,349        1,542,349
     Interest bearing deposits(d)                             5,866,593        5,865,813         6,279,164        6,192,484
     Securities sold under repurchase agreements(a)           1,124,105        1,124,105           875,458          875,458
     Federal funds purchased(a)                                 780,193          780,193           881,693          881,693
     Commercial paper(a)                                                                           108,664          108,664
     Bridge financing facility(a)                                                                1,300,000        1,300,000
     Other short-term borrowings(a)                                                                146,955          146,955
     Long-term borrowings(b)(d)                                 253,033          262,920           253,641          257,325
     Interest payable(a)                                         19,460           19,460            31,078           31,078
     Other liabilities(a)(e)(g)                                 127,149          127,149           114,801          114,801
- ---------------------------------------------------------------------------------------------------------------------------

</TABLE>

(a) The carrying amount approximates fair value.

(b) Fair values are based on published market prices or dealer quotes.

(c) For credit card and equity line receivables with short-term and/or variable
    characteristics, the total receivables outstanding approximates fair value.
    This amount excludes any value related to account relationship. The fair
    value of other types of loans is estimated by discounting the future cash
    flows using the comparable risk-free rate and adjusting for credit risk and
    operating costs.

(d) The fair value of demand deposits, savings accounts and money market
    deposits with no defined maturity, by SFAS No. 107 definition, is the amount
    payable on demand at the reporting date. The fair value of certificates of
    deposit and some long term debt is estimated by discounting the future cash
    flows using the current rates at which similar liabilities would be
    incurred.

(e) Carrying values in the table are included in the statement of financial
    position under the indicated captions, except for certain derivative amounts
    (see Note O).

(f) As required by SFAS No. 107, lease receivables (net of unearned income) with
    a carrying value totaling $365,533 and $262,979 at December 31, 1995 and
    1994, respectively, are excluded. The carrying values are net of the
    allowance for loan losses and related unearned income.

(g) Only financial instruments as defined by SFAS No. 107 are included in this
    category.

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands -- except per share)

NOTE S-SIGNET BANKING CORPORATION (PARENT COMPANY ONLY) CONDENSED FINANCIAL
       INFORMATION

                                                             December 31
BALANCE SHEET                                          1995              1994
- -------------------------------------------------------------------------------
Assets
   Interest bearing deposits with other banks                        $  110,000
   Securities available for sale                   $    10,646           17,795
   Commercial loans                                        777            4,131
   Advances to bank subsidiaries                       215,929          204,878
   Investments in:
     Bank subsidiaries                                 812,110          692,516
     Non-bank subsidiaries                              39,026          382,864
   Other assets                                         39,503           65,582
- -------------------------------------------------------------------------------

                                                    $1,117,991       $1,477,766
- -------------------------------------------------------------------------------

Liabilities
   Commercial paper                                                  $  108,664
   Long-term borrowings - subordinated notes        $  250,000          250,000
   Other liabilities                                     4,042            7,623
- -------------------------------------------------------------------------------

     Total liabilities                                 254,042          366,287
Common Stockholders' Equity                            863,949        1,111,479
- -------------------------------------------------------------------------------

                                                    $1,117,991       $1,477,766
- -------------------------------------------------------------------------------


                                                      Year Ended December 31
STATEMENT OF INCOME                                 1995      1994        1993
- -------------------------------------------------------------------------------
Income:
   Dividends from bank subsidiaries              $ 57,651   $ 75,531   $ 50,328
   Interest from:
     Bank subsidiaries                             14,240     10,545      8,716
     Non-bank subsidiaries                             50        286        127
     Others                                           414      4,528      2,674
   Other income-- net                               2,538      5,562      2,738
- -------------------------------------------------------------------------------
                                                   74,893     96,452     64,583
Expense:
   Interest                                        17,486     20,983     18,002
   Non-interest                                     2,594      4,489      3,795
- -------------------------------------------------------------------------------
                                                   20,080     25,472     21,797
- -------------------------------------------------------------------------------
Income before income taxes benefit and equity
   in undistributed net income of subsidiaries     54,813     70,980     42,786
Applicable income taxes benefit                      (806)    (1,204)    (2,122)
- -------------------------------------------------------------------------------
                                                   55,619     72,184     44,908
Equity in undistributed net income:
   Bank subsidiaries                               39,380     66,101    129,455
   Non-bank subsidiaries                           16,081     11,549         51
- -------------------------------------------------------------------------------
     Net income                                  $111,080   $149,834   $174,414
- -------------------------------------------------------------------------------

<PAGE>


NOTE S-SIGNET BANKING CORPORATION (PARENT COMPANY ONLY) CONDENSED FINANCIAL
       INFORMATION CONTINUED

<TABLE>
<CAPTION>

                                                                                   Year Ended December 31
STATEMENT OF CASH FLOWS                                                    1995           1994           1993
- ----------------------------------------------------------------------------------------------------------------
<S>                                                                      <C>             <C>          <C>
OPERATING ACTIVITIES
   Net Income                                                            $ 111,080       $149,834     $ 174,414
   Adjustments to reconcile net income to net
     cash provided by operating activities:
       Equity in undistributed income of subsidiaries                      (55,461)       (77,650)     (129,506)
       Realized securities available for sale losses (gains)                   418           (459)           12
       Realized investment security gains                                                                  (107)
       Proceeds from sales of trading account securities                                                 10,000
       Decrease (increase) in other assets                                  26,389         (8,160)      (12,472)
       (Decrease) increase in other liabilities                             (4,239)           454           769
- ----------------------------------------------------------------------------------------------------------------
         Net cash provided by operating activities                          78,187         64,019        43,110

INVESTING ACTIVITIES
   Decrease (increase) in interest bearing deposits with other banks       110,000        (55,000)
   Proceeds from sales of securities available for sale                     47,552          3,662
   Purchases of securities available for sale                              (39,469)                        (107)
   Proceeds from sales of investment securities                                                           9,000
   Purchases of investment securities                                                                    (9,659)
   (Increase) decrease in advances to subsidiaries                         (11,052)       100,683       (47,121)
   Increase in investment in subsidiaries                                  (37,721)       (56,535)       (1,413)
   Net decrease (increase) in loans                                          3,354         (4,131)
- ----------------------------------------------------------------------------------------------------------------
         Net cash provided (used) by investing activities                   72,664        (11,321)      (49,300)

FINANCING ACTIVITIES
   (Decrease) increase in commercial paper                                (108,664)       (59,824)       43,362
   Decrease in long-term borrowings                                                       (11,943)         (848)
   Proceeds from issuance of common stock                                    4,084         75,972         9,203
   Payment of cash dividends                                               (46,489)       (57,192)      (45,058)
- ----------------------------------------------------------------------------------------------------------------
         Net cash (used) provided by financing activities                 (151,069)       (52,987)        6,659
- ----------------------------------------------------------------------------------------------------------------
   (Decrease) increase in cash and cash equivalents                           (218)          (289)          469
   Cash and cash equivalents at beginning of year                              219            508            39
- ----------------------------------------------------------------------------------------------------------------
   Cash and cash equivalents at end of year                              $       1       $    219     $     508
- ----------------------------------------------------------------------------------------------------------------
SUPPLEMENTAL DISCLOSURES
   Interest paid                                                         $  18,327       $ 20,692     $  18,029
   Income taxes (received) paid                                            (27,453)         5,288         9,238
   Distribution of common stock of Capital One Financial Corporation       383,200

</TABLE>

     Maturities of long-term borrowings for the next five years are as follows:
1996--$0, 1997--$50,000, 1998--$100,000, 1999--$100,000, 2000--$0.

<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands -- except per share)

NOTE T-SPIN-OFF OF CAPITAL ONE FINANCIAL CORPORATION ("CAPITAL ONE")

     On July 27, 1994, Signet announced plans to spin-off substantially all of
its credit card business. Under such plans, designated assets and liabilities of
Signet Bank's credit card division were transferred to Capital One Bank, a newly
chartered limited purpose credit card bank. Capital One Bank became, in
conjunction with the transfer, a wholly-owned subsidiary of Capital One, a
wholly-owned subsidiary of Signet (the "Separation"). Accounts representing
approximately $335 million, or 5%, of the managed credit card portfolio were
retained by Signet. The Separation occurred November 22, 1994, at which time
7,125,000 shares of common stock of Capital One were sold in an initial public
offering. On February 28, 1995, Signet distributed all of the common stock it
held in Capital One to Signet stockholders in a tax free distribution. Included
in Signet's 1995 and 1994 non-interest expense is $2,018 and $1,272,
respectively, of minority interest in Capital One's earnings. Subsequent to
February 28, 1995, Capital One's results of operations and financial position
are excluded from Signet's. On February 28, 1995, $6.2 billion (notional) of
interest rate swaps were transferred to Capital One.

     Prior to November 22, 1994, the date of the Separation, Capital One
operated as a division of Signet Bank, a wholly-owned subsidiary of Signet.
Subsequent to the Separation, Capital One operated as an independently funded
and stand-alone company. The accompanying financial summary data covers the time
periods prior and subsequent to the Separation. The basis of preparation of the
accompanying financial summary data for the periods prior to the Separation is
as follows: (1) The data includes interest expense paid on borrowings from
Signet Bank. For purposes of constructing the accompanying financial summary
data, three funding pools (short-term, medium-term and long-term pools) were
assumed, each with costs based on the average relevant historical rates paid by
Signet. (2) The accompanying financial summary data also includes an allocation
of expenses for data processing, accounting, audit, human resources, corporate
secretary, treasury, legal and other administrative support provided by Signet.
Such expenses were allocated based on actual usage or using other allocation
methods which, in the opinion of management, approximate actual usage.
Management believes the allocation methods were reasonable. Certain services
currently provided by affiliates are expected to continue on a transitional
basis. (3) Additionally, Signet Bank retained a credit card portfolio of
approximately $335 million for all periods presented that is associated with its
deposit customer base. The financial summary data assumes Capital One assessed
Signet Bank a normal servicing fee for servicing this retained portfolio for all
periods presented. Included in Capital One's 1994 non-interest expense is a
special pre-tax charge of $49.0 million for terminating data processing
contracts related to the credit card business.

     Various agreements continue to exist between Signet and Capital One. These
include basic servicing agreements, an agreement to hold deposits on behalf of
Capital One, $500,000 of which will transfer to Capital One in the first quarter
of 1996, and an agreement to hold non-card consumer loans, which management
anticipates will eventually be sold to Capital One. The net amount Signet paid
to Capital One related to these agreements since the spin-off was $18,487.

     Capital One summary financial data follows:

                                                  February 28      December 31
                                                     1995             1994
- -----------------------------------------------------------------------------

Federal funds sold                                $  304,500       $  300,000
Loans held for securitization                        450,000
Securities available for sale                        351,425           99,070
Net loans                                          2,088,554        2,159,939
Other assets                                         444,809          513,537
- -----------------------------------------------------------------------------
   Total assets                                   $3,639,288       $3,072,546
- -----------------------------------------------------------------------------
Deposits                                            $622,898       $  452,201
Short-term borrowings                              1,066,103        2,040,688
Bank notes                                         1,388,158           22,000
Other liabilities                                     69,257           83,100
- -----------------------------------------------------------------------------
   Total liabilities                               3,146,416        2,597,989
Stockholders' equity (includes minority interest
   of $109,672 [1995] and $106,900 [1994])           492,872          474,557
- -----------------------------------------------------------------------------
   Total liabilities and stockholders' equity     $3,639,288       $3,072,546
- -----------------------------------------------------------------------------

<PAGE>


NOTE T-SPIN-OFF OF CAPITAL ONE FINANCIAL CORPORATION ("CAPITAL ONE") CONTINUED

<TABLE>
<CAPTION>

                                                                            Year Ended
                                                       Two Months Ended    December 31
                                                       February 28, 1995  1994        1993
- ---------------------------------------------------------------------------------------------
<S>                                                       <C>           <C>         <C>
Net interest income                                       $25,167       $164,977    $191,863
Provision for loan losses                                   3,929         30,727      34,030
- ---------------------------------------------------------------------------------------------
Net interest income after provision for loan losses        21,238        134,250     157,833
Non-interest income                                        87,679        396,902     194,825
Non-interest expense (1994 includes a $49,000
   contract termination fee)                               81,510        384,325     181,804
- ---------------------------------------------------------------------------------------------
Income before income taxes                                 27,407        146,827     170,854
Applicable income taxes                                     9,870         51,564      60,369
- ---------------------------------------------------------------------------------------------
Net income                                                $17,537       $ 95,263    $110,485
- ---------------------------------------------------------------------------------------------

</TABLE>

NOTE U-COMMITMENTS AND CONTINGENT LIABILITIES

     The Company is party to financial instruments with off-balance sheet risk
in the normal course of business to meet the financing needs of customers. These
instruments include commitments to extend credit, standby and commercial letters
of credit and recourse obligations. These instruments involve, to varying
degrees, elements of credit risk in excess of the amount recognized in the
balance sheet. The Company attempts to limit its credit risk by dealing with
creditworthy counterparties and obtaining collateral where appropriate.


Off-Balance Sheet Items                                       December 31
(in millions)                                                1995      1994
- ----------------------------------------------------------------------------
Financial instruments whose contract amounts
 represent credit risk:
   Commitments to extend credit (unused) - net              $3,505   $11,723
   Standby and commercial letters of credit                    318       289
   Mortgage loans sold with recourse                            15        19
- ----------------------------------------------------------------------------

     The fair value of commercial lending related letters of credit and
commitments reflects the amount Signet would have to pay a counterparty to
assume these obligations and was $10,209 and $8,994 at December 31, 1995 and
1994, respectively. These amounts were estimated as the amount of fees currently
charged to enter into similar agreements, taking into account the present
creditworthiness of the counterparties.

     Commitments to extend credit include the unused portions of commitments
that obligate a bank to extend credit in the form of loans, participations in
loans or similar transactions. Commitments to extend credit would also include
loan proceeds that a bank is obligated to advance, such as loan draws,
construction progress payments, rotating or revolving credit arrangements (other
than credit cards and related plans), or similar transactions. Commitments
generally have fixed expiration dates or other termination clauses and may
require payment of a fee by the counterparty. Since many of the commitments are
expected to expire without being drawn upon, the total commitment amounts do not
necessarily represent future cash requirements.

     Standby and commercial letters of credit are conditional commitments issued
by the Company, and unless discussed otherwise, have the same characteristics as
discussed for commitments. Standby letters of credit are instruments issued by
the Company which represent an obligation to guarantee payments on certain
transactions. If a customer defaulted on loan payments, the issuer of the letter
would be called upon to make payments. Standby letters of credit represent
contingent liabilities; therefore, they are not included on the Company's
balance sheet. Commercial letters of credit are conditional commitments on the
part of a bank to provide payment on drafts drawn in accordance with the terms
of a document. A commercial letter of credit is issued to specifically
facilitate trade or commerce. Under the terms of a commercial letter of credit,
as a general rule, drafts will be drawn when the underlying transaction is
consummated as intended. The Company evaluates each customer's creditworthiness
on a case-by-case basis. The amount of collateral deemed necessary by the
Company upon extension of credit is based on management's credit evaluation of
the counterparty and the particular transaction. Collateral held varies but may
include accounts receivable, marketable securities, deposit accounts, inventory
and property, plant and equipment. Credit risk (the possibility that a loss may
occur from the failure of another party to perform according to the terms of a
contract) exists to the extent of the contract amount in the case of commitments
and letters of credit. No significant losses are anticipated as a result of
these transactions.

<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands -- except per share)


NOTE U-COMMITMENTS AND CONTINGENT LIABILITIES CONTINUED

     The Company sells residential mortgage loans with recourse to the Federal
National Mortgage Association (FNMA) and the Federal Home Loan Mortgage Company
(FHLMC). Mortgages are collateralized by 1-4 family residential homes. The
Company's policy is for an average 85% loan-to-value ratio upon inception of the
loan. Loans above 80% have mortgage insurance. It is not practicable to
separately estimate the value of mortgage loans sold with recourse due to the
excessive cost involved. These values are included in the loans held for sale
valuation (see Note R for further discussion).

     Certain premises and equipment are leased under agreements which expire at
various dates through 2051, without taking into consideration renewal options
available to the lessee. Many of these leases require the lessee to pay property
taxes, insurance premiums, cost of maintenance and other costs. In some cases,
rentals are subject to increase in relation to a cost of living index. Total
rental expense amounted to approximately $22,827 in 1995, $21,947 in 1994 and
$18,541 in 1993.

     Future minimum rental commitments as of December 31, 1995 for all
non-cancelable operating leases with initial or remaining terms of one year or
more amounted to $121,640 and rental commitments for the next five years are as
follows:

      1996       $22,066           1998       $17,258       2000        $9,846
      1997        19,439           1999        12,944

     The Company has entered into several agreements under which certain data
processing services, including management of the Company's data center and
installation of various new application systems, will be provided by outside
parties. The cost of these services is determined by volume considerations, in
addition to an agreed base rate, for remaining terms up to six years.

NOTE V-COMMERCIAL FRAUD LOSS

     On March 19, 1996, subsequent to the announcement of 1995 earnings,
management discovered the Company was one of several major financial
institutions that were victims of fraudulent commercial loan transactions which
occurred prior to 1996. The Company had loan outstandings related to these
transactions of approximately $81 million. Federal authorities informed the
Company that they believe there will be substantial recoveries of assets related
to these transactions. Based on information currently available, management
recorded a $35 million commercial fraud loss in non-interest expense at December
31, 1995 and recorded the estimated probable recovery amount of $46 million in
other assets as a receivable. The receivable represents an amount management
believes is likely to be recovered based on current facts and circumstances. The
amount of the recovery is based on the Company's pro rata share of known claims
to the total amount currently restrained and held by federal authorities less
associated costs. The recovery amount is subject to change, even in the near
term, as additional assets are recovered, additional claims are asserted or the
market value of the restrained assets fluctuates. Management believes the $35
million charge to 1995 earnings is adequate to cover estimated losses related to
these fraudulent transactions based on currently available information, but is
unable to predict the timing of the recovery. The Company will vigorously pursue
other sources of recovery, but currently is unable to determine the probability
or amount of additional recoveries.

<PAGE>


REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

Stockholders and Board of Directors
Signet Banking Corporation



     We have audited the accompanying consolidated balance sheet of Signet
Banking Corporation and subsidiaries as of December 31, 1995 and 1994, and the
related consolidated statements of income, changes in stockholders' equity and
cash flows for each of the three years in the period ended December 31, 1995.
These financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements based
on our audits.

     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the consolidated financial position of Signet Banking
Corporation and subsidiaries at December 31, 1995 and 1994, and the consolidated
results of their operations and their cash flows for each of the three years in
the period ended December 31, 1995, in conformity with generally accepted
accounting principles.


                                                       /s/ ERNST & YOUNG LLP


Richmond, Virginia
April 8, 1996

<PAGE>


Signet Banking Corporation and Subsidiaries
CONSOLIDATING BALANCE SHEET

<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------------------------------------
                                                                      December 31, 1995
- ----------------------------------------------------------------------------------------------------------------------------------

                                                                            Capital One
                               Signet Banking      Signet                    Financial                              Signet Banking
                                 Corporation        Bank      Signet Bank   Corporation         Other                  Corporation
(in thousands) (unaudited)    (Parent Company)  Consolidated    N.A.      Consolidated(a)  Subsidiaries  Eliminations Consolidated
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                            <C>             <C>            <C>                          <C>           <C>          <C>
ASSETS
Cash and due from banks        $        1      $   579,070    $ 35,904                     $ 7,903       $   (23,765) $   599,113
Interest bearing deposits
   with other banks                                  1,800                                   1,329                          3,129
Fed funds sold and
   resale agreements                               460,217                                                                460,217
Trading account securities                         478,723                                                                478,723
Loans held for securitization                      389,700                                                                389,700
Loans held for sale                                360,831                                     429                        361,260
Securities available for sale      10,646        2,173,605     492,792                       4,983          (348,055)   2,333,971
Loans                                 808        5,470,442     103,213                                        (6,900)   5,567,563
   Less: Unearned Income              (31)        (151,504)                                                              (151,535)
         Allowance for loan
           losses                                 (125,371)     (4,331)                                                  (129,702)
- ----------------------------------------------------------------------------------------------------------------------------------
   Net loans                          777        5,193,567      98,882                                        (6,900)   5,286,326
Premises and equipment                             184,425       3,889                       4,117                        192,431
Other assets                    1,106,567          790,252      23,039                      36,224        (1,083,087)     872,995
- ----------------------------------------------------------------------------------------------------------------------------------
                               $1,117,991      $10,612,190    $654,506                     $54,985       $(1,461,807) $10,977,865
- ----------------------------------------------------------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS'
  EQUITY
Non-interest bearing deposits                  $ 1,607,615    $142,528                                   $   (23,765) $ 1,726,378
Interest bearing deposits                        5,584,057     282,536                                                  5,866,593
- ----------------------------------------------------------------------------------------------------------------------------------
Total deposits                                   7,191,672     425,064                                       (23,765)   7,592,971
Other short-term borrowings                      2,355,289     118,173                                      (569,164)   1,904,298
Long-term borrowings           $  250,000            3,033                                                                253,033
Other liabilities                   4,042          350,695      21,387                     $ 5,232           (17,742)     363,614
Stockholders' equity              863,949          711,501      89,882                      49,753          (851,136)     863,949
- ----------------------------------------------------------------------------------------------------------------------------------
                               $1,117,991      $10,612,190    $654,506                     $54,985       $(1,461,807) $10,977,865
- ----------------------------------------------------------------------------------------------------------------------------------

</TABLE>


STATEMENT OF CONSOLIDATING INCOME

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------------
(in thousands) (unaudited)                                      Year Ended December 31, 1995
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                            <C>             <C>            <C>          <C>             <C>           <C>          <C>
Interest income                $   14,704      $ 804,937      $ 40,501     $ 57,682        $   546       $ (52,371)   $   865,999
Interest expense                   17,486        359,195        15,322       32,515            515         (52,268)       372,765
- ---------------------------------------------------------------------------------------------------------------------------------
   Net interest income
     (expense)                     (2,782)       445,742        25,179       25,167             31            (103)       493,234
Provision for loan losses                         35,786        (1,000)       3,929                                        38,715
- ---------------------------------------------------------------------------------------------------------------------------------
Net interest income (expense)
   after provision for loan
     losses                        (2,782)       409,956        26,179       21,238             31            (103)       454,519
Non-interest operating income       2,956        148,675         7,442       87,679         35,296          (4,569)       277,479
Securities gains (losses)            (418)         2,088            23                          96                          1,789
Non-interest expense                2,594        432,256        18,786       81,510         31,534          (2,612)       564,068
- ---------------------------------------------------------------------------------------------------------------------------------
Income (loss) before
   income taxes (benefit)          (2,838)       128,463        14,858       27,407          3,889          (2,060)       169,719
Applicable income taxes
  (benefit)                          (806)        41,153         6,950        9,870          1,514             (42)        58,639
- ---------------------------------------------------------------------------------------------------------------------------------
   Net income (loss)           $   (2,032)     $  87,310      $  7,908     $ 17,537        $ 2,375       $  (2,018)(b)$   111,080
- ---------------------------------------------------------------------------------------------------------------------------------

</TABLE>

(a) The Capital One Financial Corporation balance sheet is not included in the
    Signet Banking Corporation Consolidated balance sheet as of December 31,
    1995 due to the spin-off that was effective February 28, 1995. The income
    statement for Capital One Financial Corporation reflects the activity for
    1995 until the spin-off.

(b) The $2,018 represents the minority interest in Capital One Financial
    Corporation's net income which is recorded in other non-interest expense in
    the eliminations column. 

<PAGE>

Signet Bank
CONSOLIDATING BALANCE SHEET



<TABLE>
<CAPTION>

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

                                                               December 31, 1995
- ------------------------------------------------------------------------------------------------------
                                            Signet Bank
                                             Excluding         Signet
                                          Signet Mortgage     Mortgage                     Signet Bank
(in thousands) (unaudited)                  Corporation      Corporation   Eliminations   Consolidated
- ------------------------------------------------------------------------------------------------------
<S>                                        <C>              <C>            <C>            <C>
ASSETS
Cash and due from banks                    $   579,070      $  2,484       $  (2,484)     $   579,070
Interest bearing deposits with other banks       1,800                                          1,800
Fed funds sold and resale agreements           460,217                                        460,217
Trading account securities                     478,723                                        478,723
Loans held for securitization                  389,700                                        389,700
Loans held for sale                            264,902        95,929                          360,831
Securities available for sale                2,173,319           286                        2,173,605
Loans                                        5,469,597           845                        5,470,442
   Less: Unearned Income                      (151,504)                                      (151,504)
         Allowance for loan losses            (125,371)                                      (125,371)
- ------------------------------------------------------------------------------------------------------
   Net loans                                 5,192,722           845                        5,193,567
Investment in subsidiary                        16,645                       (16,645)
Premises and equipment                         180,076         4,349                          184,425
Interest receivable                             97,115           509                           97,624
Other assets                                   761,477        59,012        (127,861)         692,628
- ------------------------------------------------------------------------------------------------------
                                           $10,595,766      $163,414       $(146,990)     $10,612,190
- ------------------------------------------------------------------------------------------------------
LIABILITIES
Non-interest bearing deposits              $ 1,610,039      $     60       $  (2,484)     $ 1,607,615
Interest bearing deposits                    5,584,057                                      5,584,057
- ------------------------------------------------------------------------------------------------------
Total deposits                               7,194,096            60          (2,484)       7,191,672
Advances (to) from affiliates-net               (7,129)      134,990        (127,861)
Other short-term borrowings                  2,355,289                                      2,355,289
Long-term borrowings                             3,033                                          3,033
Other liabilities                              338,976        11,719                          350,695
- ------------------------------------------------------------------------------------------------------
Total liabilities                            9,884,265       146,769        (130,345)       9,900,689

STOCKHOLDERS' EQUITY
Common stock                                    68,242           750            (750)          68,242
Capital surplus                                330,895           500            (500)         330,895
Retained earnings                              312,364        15,395         (15,395)         312,364
- ------------------------------------------------------------------------------------------------------
Total stockholders' equity                     711,501        16,645         (16,645)         711,501
- ------------------------------------------------------------------------------------------------------
                                           $10,595,766      $163,414       $(146,990)     $10,612,190
- ------------------------------------------------------------------------------------------------------
</TABLE>


STATEMENT OF CONSOLIDATING INCOME

<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------
(in thousands) (unaudited)                                Year Ended December 31, 1995
- --------------------------------------------------------------------------------------------------
<S>                                           <C>            <C>                          <C>
Interest income                               $800,277       $ 4,660                      $804,937
Interest expense                               354,428         4,767                       359,195
- --------------------------------------------------------------------------------------------------
   Net interest income (expense)               445,849          (107)                      445,742
Provision for loan losses                       35,786                                      35,786
- --------------------------------------------------------------------------------------------------
Net interest income (expense) after
  provision for loan losses                    410,063          (107)                      409,956
Non-interest operating income                  121,457        27,218                       148,675
Securities gains                                 2,088                                       2,088
Non-interest expense                           402,200        30,056                       432,256
- --------------------------------------------------------------------------------------------------
Income (loss) before income taxes (benefit)    131,408        (2,945)                      128,463
Applicable income taxes (benefit)               42,184        (1,031)                       41,153
- --------------------------------------------------------------------------------------------------
   Net income (loss)                          $ 89,224       $(1,914)                     $ 87,310
- --------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>

SIGNET STOCK INFORMATION

The Common Stock of SIGNET  BANKING  CORPORATION is traded on the New York Stock
Exchange under the symbol "SBK."

ISSUES AND CONVERSIONS

<TABLE>
<S>                         <C>
March 29, 1965              2:1 stock split  distributed to  shareholders  of record on March 17.
November 20, 1969           3:2 stock split  distributed to shareholders of record on October 20.
July 20, 1984               2:1 stock split  distributed to shareholders of record on June 29.
July 14, 1986               Union Trust Bancorp (UTB) of Baltimore  acquired at an exchange rate of
                              2.05 Signet shares for each UTB share.
July 27, 1993               2:1 stock split distributed to shareholders of record on July 6.
September 1, 1994           Pioneer Financial Corporation (PION) of Chester, Virginia, acquired at an
                              exchange rate of .6232 Signet shares for each PION share.
November 22, 1994           Capital  One  Financial  Corporation  (COF) established  and 7,125,000 COF shares
                              sold through an Initial Public Offering.
February 28, 1995           Signet's  interest in Capital One Financial Corporation  spun  off  in a tax-free
                              distribution. Signet shareholders of record on February 10 received the
                              Capital One distribution. The cost basis of their investment was adjusted
                              so that 50.69% was attributed to Signet shares and 49.31% was attributed
                              to the Capital One shares.
March 1, 1995               Signet share price adjusted to reflect the spin-off of Capital One.

</TABLE>

QUARTERLY PER SHARE INFORMATION

Data  through  February  28,  1995  include  Signet's  ownership  of Capital One
Financial Corporation

<TABLE>
<CAPTION>
1994                       FIRST QUARTER    SECOND QUARTER    THIRD QUARTER    FOURTH QUARTER
<S>                        <C>                   <C>              <C>           <C>
Price Range                34 1/2-40 3/8         38-43 7/8        34 1/8-41     27 1/4-35 1/2
Book Value                        $17.95            $18.23           $18.52            $18.96
E.P.S.                               .93               .88              .05               .73
Dividends Declared                   .25               .25              .25               .25
Average Common Shares
and Equivalents (000s)            57,247            57,358           57,898            58,927

</TABLE>

<TABLE>
<CAPTION>

1995                       FIRST QUARTER    SECOND QUARTER    THIRD QUARTER    FOURTH QUARTER
<S>                        <C>               <C>                  <C>               <C>
Price Range                17 5/8-36 5/8     20 1/8-23 1/4        21 1/2-28         22-27 1/2
Book Value                        $13.15            $13.90           $14.27            $14.59
E.P.S.                               .71               .50              .50               .15
Dividends Declared                   .25               .17              .17               .20
Average Common Shares
and Equivalents (000s)            59,142            59,669           60,146            60,230
</TABLE>

TOTAL RETURN TO SHAREHOLDERS IN 1995

Value of 1 Signet share on December 31, 1994                            $28.63
- --------------------------------------------------------------------------------
Cash dividends paid by Signet in 1995                                      .79
Cash dividends paid by Capital One in 1995                                 .24
Value of 1 Capital One share on December 31, 1995                        23.75
Value of 1 Signet share on December 31, 1995                             23.88
- --------------------------------------------------------------------------------
                                                                        $48.66

Total Return to Shareholders in 1995                                     70.0%
Annual Return of S&P 500 in 1995                                         34.1%
Total Return of Keefe, Bruyette & Woods 50 Bank Index in 1995            60.2%


                                           [recycled logo] The contents of this
                                                           Annual Report are
                                                      printed on recycled paper.








                                                                    EXHIBIT 21.1

                   SUBSIDIARIES OF SIGNET BANKING CORPORATION
                                December 31, 1995


Subsidiary                                           Place of Incorporation

Signet Bank                                                   Virginia
800 Building Corporation                                      Virginia
Signet Mortgage Corporation                                   Virginia
Signet Second Mortgage Corporation                            Virginia
Signet Bank (Bahamas), Ltd.                                   Bahamas
Second Eleutheran Investment Co., Ltd.                        Bahamas
Signet Trust Company                                          Virginia
Signet Insurance Services, Inc.                               Virginia
Signet Financial Services, Inc.                               Virginia
Signet Commercial Credit Corporation                          Virginia
Signet Strategic Capital Corporation                          Virginia
General Finance Service Corporation                           Pennsylvania
Elgin Corporation                                             Virginia
Signet Investment Banking Company                             Virginia
St. Paul Realty, Inc.                                         Maryland
Signet Equipment Company                                      Maryland
Wharton & Bennett, Inc.                                       Maryland
UTC Prop. No. 2, Inc.                                         Maryland
UTC Prop. No. 3, Inc.                                         Maryland
UTC Prop. No. 4, Inc.                                         Maryland
UTC Prop. No. 5, Inc.                                         Maryland
UTC Prop. No. 6, Inc.                                         Maryland
Landexco, Inc.                                                Maryland
Signet Leasing and Financial Corporation                      Maryland
Signet Insurance Services Inc./Maryland                       Maryland
Signet Realty, Inc.                                           Maryland
Signet Bank N.A.                                              Washington, D.C.
Signet Municipal LeaseCorp., Inc.                             Virginia
The Budget Plan Company of Virginia                           Virginia
Signet Lending Services, Inc.                                 Tennessee
DOPWO, Inc.                                                   Virginia
NP Corporation                                                Maryland
NP No. 3 Corporation                                          Maryland
NP No. 4 Corporation                                          Maryland
NP No. 5 Corporation                                          Maryland
NP No. 7 Corporation                                          Maryland
NP No. 8 Corporation                                          Maryland
NP No. 9 Corporation                                          Maryland
NP No. 10 Corporation                                         Maryland
VMD Servicing Corporation                                     Maryland
MWG VII, Inc.                                                 Maryland
Signet Residential Finance Corporation                        Virginia
FH Crossings, Ltd.                                            Virginia
FH Properties, No. 4, Inc.                                    Virginia
FH Properties, No. 6, Inc.                                    Virginia
FH Properties, No. 7, Inc.                                    Virginia
FH Properties, No. 9, Inc.                                    Virginia
FH Properties, No. 10, Inc.                                   Virginia
FH Properties, No. 13, Inc.                                   Virginia
Signet Business Leasing Corporation                           Virginia
Signet Loan Company                                           Pennsylvania


<PAGE>



                                                                   EXHIBIT 21.1

                   SUBSIDIARIES OF SIGNET BANKING CORPORATION
                                December 31, 1995


Subsidiary                                           Place of Incorporation

RE IV, Inc.                                                   Maryland
RE VIII, Inc.                                                 Maryland
RE IX, Inc.                                                   Maryland
EEI Holding's Corporation, Inc.                               Maryland
RE XI, Inc.                                                   Maryland
RE XV, Inc.                                                   Maryland
SM II, Inc.                                                   Maryland
SM III, Inc.                                                  Maryland
SM IV, Inc.                                                   Maryland
SM V, Inc.                                                    Maryland
SM VI, Inc.                                                   Maryland
SM VII, Inc.                                                  Maryland
SM VIII, Inc.                                                 Maryland
SM IX, Inc.                                                   Maryland
SM X, Inc.                                                    Maryland
SM XI, Inc.                                                   Maryland
SM XII, Inc.                                                  Maryland
SM XIII, Inc.                                                 Maryland
SM XIV, Inc.                                                  Maryland
SM XV, Inc.                                                   Maryland
SM XVI, Inc.                                                  Maryland
Signet Asset Management, Inc./Delaware                        Delaware
Signet Banking Corporation/Delaware                           Delaware
Signet Commercial Credit Corporation/Delaware                 Delaware
Signet Credit Corporation/Delaware                            Delaware
Signet Equipment Company/Delaware                             Delaware
Signet Financial Corporation/Delaware                         Delaware
Signet Insurance Services, Inc./Delaware                      Delaware
Signet Investment Banking Corporation/Delaware                Delaware
Signet Investment Corporation/Delaware                        Delaware
Signet Leasing & Financial Corporation/Delaware               Delaware
Signet Properties Company/Delaware                            Delaware
Signet Services Corporation/Delaware                          Delaware
Signet Venture Capital Corporation/Delaware                   Delaware
Virtus Capital Management, Inc.                               Maryland
Pioneer Properties, Inc.                                      Virginia
Pioneer Asset Management                                      Virginia
Pioneer Mortgage Corporation                                  Virginia
Pioneer Development Corporation                               Virginia
PFR Corporation                                               Virginia
Pioneer Properties I, Inc.                                    Virginia
Pioneer Properties II, Inc.                                   Virginia
Pioneer Properties III, Inc.                                  Virginia
Pioneer Capital I, Inc.                                       Virginia


                                                                 Exhibit 23.1

                          CONSENT OF ERNST & YOUNG LLP
                              INDEPENDENT AUDITORS



We consent to the incorporation by reference in this Annual Report (Form 10-K)
of Signet Banking Corporation of our report dated April 8, 1996, included in the
1995 Annual Report to Shareholders of Signet Banking Corporation.

We also consent to the incorporation by reference in the following Registration
Statements, or most recent post-effective amendments thereto, filed prior to
April 10, 1996 of our report dated April 8, 1996, with respect to the
consolidated financial statements incorporated herein by reference:

                  - Form S-8 (2-82600)               - Form S-3 (33-4491)
                  - Form S-8 (33-2498)               - Form S-3 (33-21963)
                  - Form S-8 (33-43190)              - Form S-3 (33-28089)
                  - Form S-8 (33-10637)              - Form S-3 (2-92081)
                  - Form S-8 (33-47591)              - Form S-3 (33-54803)
                  - Form S-8 (33-47590)
                  - Form S-8 (33-57455)
                  - Form S-8 (33-022996)


                                                     ERNST & YOUNG LLP


Richmond, Virginia
April 10, 1996


<TABLE> <S> <C>

<ARTICLE>                                            9
<MULTIPLIER>                                     1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                         599,113
<INT-BEARING-DEPOSITS>                           3,129
<FED-FUNDS-SOLD>                               460,217
<TRADING-ASSETS>                               478,723
<INVESTMENTS-HELD-FOR-SALE>                    361,260
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                      5,567,563
<ALLOWANCE>                                    129,702
<TOTAL-ASSETS>                              10,977,865
<DEPOSITS>                                   7,592,971
<SHORT-TERM>                                 1,904,298
<LIABILITIES-OTHER>                            363,614
<LONG-TERM>                                    253,033
<COMMON>                                       296,044
                                0
                                          0
<OTHER-SE>                                     567,905
<TOTAL-LIABILITIES-AND-EQUITY>              10,977,865
<INTEREST-LOAN>                                583,453
<INTEREST-INVEST>                               24,300
<INTEREST-OTHER>                               258,246
<INTEREST-TOTAL>                               865,999
<INTEREST-DEPOSIT>                             222,185
<INTEREST-EXPENSE>                             372,765
<INTEREST-INCOME-NET>                          493,234
<LOAN-LOSSES>                                   38,715
<SECURITIES-GAINS>                               1,789
<EXPENSE-OTHER>                                564,068
<INCOME-PRETAX>                                169,719
<INCOME-PRE-EXTRAORDINARY>                     169,719
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   111,080
<EPS-PRIMARY>                                     1.86
<EPS-DILUTED>                                     1.86
<YIELD-ACTUAL>                                    5.08
<LOANS-NON>                                     38,481
<LOANS-PAST>                                    66,371
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                               220,519
<CHARGE-OFFS>                                   62,993
<RECOVERIES>                                     9,848
<ALLOWANCE-CLOSE>                              129,702
<ALLOWANCE-DOMESTIC>                           116,315
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                         13,387
        

</TABLE>


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