SIGNET BANKING CORP
10-Q, 1997-11-07
NATIONAL COMMERCIAL BANKS
Previous: BALTEK CORP, 10-Q, 1997-11-07
Next: BRUSH WELLMAN INC, 10-Q, 1997-11-07



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM 10-Q


[ X ]  Quarterly  report  pursuant  to  Section  13 or 15(d)  of the  Securities
Exchange Act of 1934 for the quarterly period ended September 30, 1997 or

[ ] Transition report pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934 for the transition period from _______ to _______.

                          Commission file number 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 No.)
 incorporation or organization)


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


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


                                 Not Applicable
- --------------------------------------------------------------------------------
Former name, former address and former fiscal year, if changed since last report


         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                                         Yes    X       No
                                             -------       -------

          Common Shares outstanding as of October 31, 1997 - 61,040,633
                                                             ----------


<PAGE>
<TABLE>


                                                  Index

                               SIGNET BANKING CORPORATION AND SUBSIDIARIES

                                            September 30, 1997
<CAPTION>
<S> <C>
                                                                                                                 Page
                                                                                                                 ----

PART I.           FINANCIAL INFORMATION

                  Item 1.    Financial Statements (unaudited)
                               Consolidated Balance Sheet                                                          3
                               Statement of Consolidated Income                                                    4
                               Statement of Changes in Consolidated Stockholders' Equity                           5
                               Statement of Consolidated Cash Flows                                                6
                               Supplemental Notes to Quarterly Financial Statements                                7


                  Item 2.    Management's Discussion and Analysis of Financial Condition
                               and Results of Operations                                                           12

PART II.          OTHER INFORMATION

                  Item 1.    Legal Proceedings                                                                     27

                  Item 6.    Exhibits and Reports on Form 8-K                                                      27


SIGNATURES                                                                                                         27




<PAGE>
PART 1. FINANCIAL INFORMATION
Item 1. Financial Statements
Signet Banking Corporation and Subsidiaries
Consolidated Balance Sheet
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            September 30               December 31
(in thousands--except per share) (unaudited)                                           1997             1996              1996
- ----------------------------------------------------------------------------------------------------------------------------------
Assets
Cash and due from banks                                                             $ 461,793         $ 592,307         $ 566,520
Interest bearing deposits with other banks                                              3,776             2,211             3,200
Federal funds sold and securities purchased under resale agreements                   886,791           589,590           777,999
Trading account securities                                                            277,007           478,631           546,372
Loans held for securitization                                                                           300,000
Loans held for sale                                                                    26,381           110,005           102,826
Securities available for sale                                                       2,233,520         2,520,136         2,623,280
Loans:
      Consumer                                                                      2,683,122         2,221,244         2,300,558
      Commercial                                                                    3,405,589         3,325,278         3,451,230
      Real estate-construction                                                        227,000           250,140           244,653
      Real estate-commercial mortgage                                                 181,408           275,995           254,060
      Real estate-residential mortgage                                                240,418           311,169           329,466
- ----------------------------------------------------------------------------------------------------------------------------------
          Gross loans                                                               6,737,537         6,383,826         6,579,967
          Less:   Unearned income                                                    (215,144)         (211,759)         (225,081)
                     Allowance for loan losses                                       (126,022)         (128,459)         (136,707)
- ----------------------------------------------------------------------------------------------------------------------------------
          Net loans                                                                 6,396,371         6,043,608         6,218,179
Premises and equipment (net)                                                          171,715           191,402           184,413
Interest receivable                                                                   104,223           101,958           107,504
Due from broker                                                                       138,621
Other assets                                                                          570,967           562,711           590,125
- ----------------------------------------------------------------------------------------------------------------------------------

          Total assets                                                           $ 11,271,165      $ 11,492,559      $ 11,720,418
- ----------------------------------------------------------------------------------------------------------------------------------

Liabilities
Non-interest bearing deposits                                                     $ 1,770,689       $ 1,774,901       $ 1,751,238
Interest bearing deposits:
      Interest bearing demand                                                       3,025,041         2,739,923         2,955,576
      Savings accounts                                                                596,080           669,062           651,544
      Savings certificates                                                          2,167,091         2,285,807         2,256,838
      Large denomination certificates                                                 131,413           204,940           228,879
      Foreign                                                                          21,941           159,446            43,267
- ----------------------------------------------------------------------------------------------------------------------------------
          Total interest bearing deposits                                           5,941,566         6,059,178         6,136,104
- ----------------------------------------------------------------------------------------------------------------------------------
          Total deposits                                                            7,712,255         7,834,079         7,887,342
Securities sold under repurchase agreements                                         1,399,406         1,356,190         1,467,565
Federal funds purchased                                                               450,630           799,376           495,171
Other short-term borrowings                                                            72,319
Long-term borrowings                                                                  350,004           400,018           400,014
Interest payable                                                                       31,722            31,134            30,507
Due to broker                                                                                                             300,000
Other liabilities                                                                     265,297           182,288           215,704
- ----------------------------------------------------------------------------------------------------------------------------------
          Total liabilities                                                        10,281,633        10,603,085        10,796,303

Stockholders' Equity
Common stock, $5 par value; authorized 100,000,000 shares, issued and
      outstanding 60,943,669, 59,724,436 and 60,077,489 shares, respectively          304,718           298,622           300,387
Capital surplus, net                                                                  216,258           207,180           209,327
Retained earnings                                                                     434,466           378,204           399,268
Unrealized gains on securities available for sale, net of deferred taxes               34,090             5,468            15,133
- ----------------------------------------------------------------------------------------------------------------------------------
          Total stockholders' equity                                                  989,532           889,474           924,115
- ----------------------------------------------------------------------------------------------------------------------------------
          Total liabilities and stockholders' equity                             $ 11,271,165      $ 11,492,559      $ 11,720,418
- ----------------------------------------------------------------------------------------------------------------------------------
  See notes to consolidated financial statements.
<PAGE>
Signet Banking Corporation and Subsidiaries
Statement of Consolidated Income
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                  Three Months Ended                        Nine Months Ended
                                                                     September 30                             September 30
(in thousands--except per share) (unaudited)                    1997             1996                    1997              1996
- ----------------------------------------------------------------------------------------------------------------------------------
Interest income:
      Loans, including fees:
          Consumer                                            $ 71,240         $ 55,516              $ 200,298          $ 163,303
          Commercial                                            61,824           59,691                184,173            171,611
          Real estate-construction                               6,061            6,085                 17,417             18,211
          Real estate-commercial mortgage                        4,222            6,036                 15,530             21,896
          Real estate-residential mortgage                       4,715            5,701                 14,588             13,081
- ----------------------------------------------------------------------------------------------------------------------------------
               Total loans, including fees                     148,062          133,029                432,006            388,102
      Interest bearing deposits with other banks                 2,944              106                  5,475                303
      Federal funds sold and resale agreements                  10,677            8,793                 34,719             26,524
      Trading account securities                                 5,647            8,383                 20,025             24,370
      Loans held for securitization                                               6,005                                    19,416
      Loans held for sale                                          950            8,441                  3,548             28,106
      Securities available for sale                             43,866           46,286                135,170            132,030
- ----------------------------------------------------------------------------------------------------------------------------------
               Total interest income                           212,146          211,043                630,943            618,851
Interest expense:
      Interest bearing demand                                   27,356           21,230                 81,352             57,519
      Savings accounts                                           4,041            4,607                 12,470             23,632
      Savings certificates                                      27,502           27,227                 79,639             75,157
      Large denomination certificates                            2,001            2,566                  7,474              5,822
      Foreign                                                      510            2,583                  2,359              6,277
- ----------------------------------------------------------------------------------------------------------------------------------
               Total interest on deposits                       61,410           58,213                183,294            168,407
      Securities sold under repurchase agreements               18,200           19,329                 52,539             50,924
      Federal funds purchased                                    6,107           10,939                 19,675             35,441
      Other short-term borrowings                                  202                                     202
      Long-term borrowings                                       5,944            4,128                 17,751             12,038
- ----------------------------------------------------------------------------------------------------------------------------------
               Total interest expense                           91,863           92,609                273,461            266,810
- ----------------------------------------------------------------------------------------------------------------------------------
Net interest income                                            120,283          118,434                357,482            352,041
Provision for loan losses                                       20,250           19,000                 50,000             44,051
- ----------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses            100,033           99,434                307,482            307,990
Non-interest income:
      Service charges on deposit accounts                       17,000           17,180                 51,430             50,511
      Consumer loan servicing and service charge income         12,177           11,439                 36,218             38,871
      Trust and other financial services income                 10,824           10,308                 31,377             30,021
      Other                                                     31,294           29,831                 76,417             70,486
- ----------------------------------------------------------------------------------------------------------------------------------
               Non-interest operating income                    71,295           68,758                195,442            189,889
      Securities available for sale gains (losses)               6,909             (629)                 7,022                127
- ----------------------------------------------------------------------------------------------------------------------------------
               Total non-interest income                        78,204           68,129                202,464            190,016
Non-interest expense:
      Salaries                                                  47,767           54,605                142,791            155,607
      Employee benefits                                         14,546            8,811                 36,888             31,678
      Supplies and equipment                                     9,812           10,036                 31,320             29,626
      Occupancy                                                  8,494            9,045                 26,590             28,759
      External data processing services                          8,802            7,992                 26,696             23,471
      Travel and communications                                  5,180            6,231                 15,955             18,857
      Restructuring charge                                                                              58,712
      Other                                                     19,078           26,135                 61,737             71,983
- ----------------------------------------------------------------------------------------------------------------------------------
               Total non-interest expense                      113,679          122,855                400,689            359,981
- ----------------------------------------------------------------------------------------------------------------------------------
Income before income taxes                                      64,558           44,708                109,257            138,025
Applicable income taxes                                         22,393           15,102                 36,016             46,743
- ----------------------------------------------------------------------------------------------------------------------------------
Net income                                                    $ 42,165         $ 29,606               $ 73,241           $ 91,282
- ----------------------------------------------------------------------------------------------------------------------------------
Earnings per common share                                       $ 0.68           $ 0.49                 $ 1.19             $ 1.51
Cash dividends declared per share                                 0.21             0.20                   0.63               0.60
Average common shares outstanding                               62,196           60,738                 61,682             60,533

  See notes to consolidated financial statements.
<PAGE>
Signet Banking Corporation and Subsidiaries
Statement of Changes in Consolidated Stockholders' Equity

                                                                                                              Unrealized
                                                               Common Stock          Capital      Deferred   Gains/(Losses)
(in thousands) (unaudited)                                 Shares        Amount      Surplus    Compensation on Securities
- ---------------------------------------------------------------------------------------------------------------------------

Nine Months Ended September 30, 1997
Balance at beginning of period                           60,077,489     $300,387     $212,416      ($3,089)       $15,133
Net income
Issuance of Common Stock                                    860,088        4,301        6,325
Restricted stock awards                                       6,092           30          182         (212)
Amortization of deferred compensation                                                                  636
Cash dividends
Change in net unrealized gains on securities
   available for sale, net of tax of $10,208                                                                       18,957
                                                      ---------------------------------------------------------------------

Balance at end of period                                 60,943,669     $304,718     $218,923      ($2,665)       $34,090
                                                      =====================================================================

Nine Months Ended September 30, 1996
Balance at beginning of period                           59,208,745     $296,044     $200,093                     $45,198
Net income
Issuance of Common Stock                                    515,691        2,578        7,087
Cash dividends
Change in net unrealized gains (losses) on securities
   available for sale, net of tax benefit of $24,553                                                              (39,730)
                                                      ---------------------------------------------------------------------

Balance at end of period                                 59,724,436     $298,622     $207,180                      $5,468
                                                      =====================================================================

                                                                     Total
                                                       Retained   Stockholders'
(in thousands) (unaudited)                             Earnings      Equity
- -------------------------------------------------------------------------------

Nine Months Ended September 30, 1997
Balance at beginning of period                           $399,268     $924,115
Net income                                                 73,241       73,241
Issuance of Common Stock                                                10,626
Restricted stock awards
Amortization of deferred compensation                                      636
Cash dividends                                            (38,043)     (38,043)
Change in net unrealized gains on securities
   available for sale, net of tax of $10,208                            18,957
                                                       ------------------------

Balance at end of period                                 $434,466     $989,532
                                                       ========================

Nine Months Ended September 30, 1996
Balance at beginning of period                           $322,614     $863,949
Net income                                                 91,282       91,282
Issuance of Common Stock                                                 9,665
Cash dividends                                            (35,692)     (35,692)
Change in net unrealized gains (losses) on securities
   available for sale, net of tax benefit of $24,553                   (39,730)
                                                       ------------------------

Balance at end of period                                 $378,204     $889,474
                                                       ========================

<PAGE>

Signet Banking Corporation and Subsidiaries
Statement of Consolidated Cash Flows
(in thousands) (unaudited)
- --------------------------------------------------------------------------------------------------------------------------
                                                                                            Nine Months Ended September 30
                                                                                               1997                1996
                                                                                          --------------------------------
Operating Activities
     Net income                                                                               $73,241             $91,282
     Adjustments to reconcile net income to net cash (used)
        provided by operating activities:
          Provision for loan losses                                                            50,000              44,051
          Provision and writedowns on foreclosed property                                         241                 128
          Depreciation and amortization                                                        45,162              30,630
          Securities available for sale gains                                                  (7,022)               (127)
          Other gains, net                                                                    (35,697)            (23,969)
          Decrease in interest receivable                                                       3,281               2,479
          (Increase) decrease in other assets                                                (105,189)            230,833
          Increase in interest payable                                                          1,215              11,674
          Decrease in other liabilities                                                      (260,558)           (166,110)
          Proceeds from securitization of credit card loans                                                        90,000
          Proceeds from sales of loans held for sale                                       18,430,830          24,824,449
          Purchases and originations of loans held for sale                               (18,291,493)        (24,560,869)
          Proceeds from sales of trading account securities                                16,304,394          13,128,429
          Purchases of trading account securities                                         (16,012,892)        (13,116,693)
- --------------------------------------------------------------------------------------------------------------------------
               Net cash provided by operating activities                                      195,513             586,187

Investing Activities
     Proceeds from sales of securities available for sale                                     123,750           1,275,292
     Proceeds from maturities of securities available for sale                                306,381             284,411
     Purchases of securities available for sale                                                (1,044)         (1,781,933)
     Net increase in loans                                                                   (302,347)           (811,448)
     Recoveries of loans previously charged-off                                                 8,256               3,539
     Purchases of premises and equipment                                                      (11,411)            (18,859)
     Purchases of mortgage servicing rights                                                   (32,158)            (28,874)
     Proceeds from sale of Corporate Trust business                                             9,960
- --------------------------------------------------------------------------------------------------------------------------
               Net cash provided (used) by investing activities                               101,387          (1,077,872)

Financing Activities
     Net (decrease) increase in deposits                                                     (175,087)            241,108
     Net (decrease) increase in short-term borrowings                                         (40,381)            251,268
     Proceeds from issuance of long-term debt                                                                     150,000
     Payments on long-term debt                                                               (50,010)             (3,015)
     Net issuance of common stock                                                              11,262               9,665
     Payment of cash dividends                                                                (38,043)            (35,692)
- --------------------------------------------------------------------------------------------------------------------------
               Net cash (used) provided by financing activities                              (292,259)            613,334
- --------------------------------------------------------------------------------------------------------------------------
Increase in cash and cash equivalents                                                           4,641             121,649
Cash and cash equivalents at beginning of period                                            1,347,719           1,062,459
- --------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of period                                                 $1,352,360          $1,184,108
- --------------------------------------------------------------------------------------------------------------------------

Supplemental disclosures
     Interest paid                                                                           $272,247            $255,137
     Income taxes paid                                                                         11,372              16,327
     Transfer of loans to foreclosed property                                                   6,607               6,276

- --------------------------------------------------------------------------------------------------------------------------
See notes to consolidated financial statements.
</TABLE>


<PAGE>
Supplemental Notes to Quarterly Financial Statements
(dollars in thousands) (unaudited)

General

The accompanying  financial statements (unaudited) reflect all adjustments which
are, in the opinion of management,  necessary for a fair presentation.  All such
adjustments are of a normal recurring nature. The financial statements have been
prepared based on the accounting policies as described in the 1996 annual report
and as noted below,  except  certain  amounts which have been  reclassified  for
prior periods to conform to the 1997 presentation format.

Statement  of Consolidated Cash Flows

Cash and cash equivalents, as presented in this statement, includes cash and due
from banks,  interest  bearing  deposits with other banks and federal funds sold
and securities purchased under resale agreements.

Securities Available for Sale

Securities available for sale are summarized as follows:
<TABLE>
<CAPTION>
<S> <C>
                                    September 30, 1997             September  30, 1996           December 31, 1996
                                                    Fair                           Fair                         Fair
                                    Cost            Value          Cost            Value         Cost           Value
                                    ----            -----          ----            -----         ----           -----
U.S. Government and
  agency obligations -
    Mortgage-backed securities   $1,896,855      $1,938,809     $2,022,469      $2,024,226    $2,124,019      $2,135,422
    Other                           123,556         127,047        298,058         301,875       298,175         302,320
States and political subdivisions     9,538           9,699         26,169          26,853        22,244          22,784

Other                               153,969         157,965        170,289         167,182       160,347         162,754
                                 ----------      ----------     ----------      ----------    ----------      ----------
     Total                       $2,183,918      $2,233,520     $2,516,985      $2,520,136    $2,604,785      $2,623,280
                                 ==========      ==========     ==========      ==========    ==========      ==========
</TABLE>

Income Taxes

Differences  between the effective  rate of income taxes and the statutory  rate
arise principally from non-taxable interest on investments and loans.



Recent Accounting Statements

Signet adopted  Statement of Financial  Accounting  Standards  ("SFAS") No. 125,
"Accounting for Transfers and Servicing of Financial Assets and  Extinguishments
of  Liabilities,"  on January 1, 1997.  SFAS No.  125  provides  accounting  and
reporting  standards for transfers and servicing of financial assets,  including
securitizations,  and  extinguishments of liabilities.  The adoption of SFAS No.
125 did not have a  material  impact  on the  Company's  financial  position  or
results of operations.

Subsequent  to the  issuance of SFAS No. 125,  SFAS No.  127,  "Deferral  of the
Effective  Date of Certain  Provisions  of FASB  Statement No. 125," was issued.
SFAS No. 127 defers the effective date of accounting for secured  borrowings and
collateral, repurchase agreements,  dollar-roll, securities lending, and similar
transactions  until  January  1,  1998.  The  effect of  adopting  the  deferred
requirements of SFAS No. 125 for existing transactions is not expected to have a
material impact on the Company's financial position or results of operations.

In February  1997,  SFAS No.  128,  "Earnings  per Share," was issued,  which is
required to be adopted on December 31, 1997.  At that time,  the Company will be
required to change the method currently being


<PAGE>

Supplemental Notes to Quarterly Financial Statements (continued)
(dollars in thousands) (unaudited)

used to compute  earnings per share and to restate all prior periods.  Under the
new  requirements,  primary  earnings  per share will be replaced  with  "basic"
earnings  per share which  excludes the dilutive  effect of stock  options.  The
impact of calculating  basic earnings per share is expected to result in a $0.01
per share  increase in the primary  earnings per share reported for the quarters
ended September 30, 1997 and September 30, 1996. The impact of calculating basic
earnings  per  share is  expected  to  result  in a $0.02  and a $0.03 per share
increase in the primary  earnings  per share  reported for the nine months ended
September 30, 1997 and September 30, 1996, respectively.  The impact of SFAS No.
128 on the calculation of fully diluted  earnings per share for these periods is
not expected to be material.

Securitizations

Signet periodically  securitizes loans,  primarily consumer loans such as credit
card receivables,  home equity lines and student loans. In accordance with these
agreements,  a fixed amount of cash or excess  servicing fees may be required to
be set aside to cover credit  losses and is included in other  assets.  Recourse
obligations related to these transactions are not material.
Amounts related to these securitizations are as follows:
<TABLE>
<CAPTION>
<S> <C>
                                                                                         Home 
                                                                          Credit        Equity       Student
                                                                           Card         Lines         Loans
      ----------------------------------------------------------------- ----------- -------------- ------------
      Nine Months Ended September 30, 1997:
           Initial Amount Securitized
           Initial Gain Recorded
           Gain on Sales of Receivables Under Revolving Structures                    $     1,701
      At September 30, 1997:
           Receivables Outstanding                                        $252,778        362,380     $385,872
           Amount Set Aside to Absorb Credit Losses                                         5,288        5,752
      ----------------------------------------------------------------- ----------- -------------- ------------
      Nine Months Ended September 30, 1996:
           Initial Amount Securitized                                     $ 90,000
           Initial Gain Recorded
           Gain on Sales of Receivables Under Revolving Structures                    $     5,741
      At September 30, 1996:
           Receivables Outstanding                                         275,000        420,447
           Amount Set Aside to Absorb Credit Losses                                         5,288
      At December 31, 1996:
           Receivables Outstanding                                         263,889        406,896     $428,435
           Amount Set Aside to Absorb Credit Losses                                         5,288        6,317
      ----------------------------------------------------------------- ----------- -------------- ------------
</TABLE>

Commercial Fraud Loss

On March 19, 1996,  Signet's  management  discovered that 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 there had been substantial  recoveries of
assets  related  to  these  transactions.  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 represented an amount management believed was likely
to be recovered based on facts and  circumstances at the time. The amount of the
recovery  was based on the  Company's  share of known claims to the total amount
held by federal  authorities,  less  associated  costs.  The recovery amount was
subject to change as additional  assets were recovered and/or  additional claims
were asserted.

In June  1997,  Federal  authorities  distributed  funds  to the  various  banks
victimized  by the fraud.  Signet's  share  represented  principal  and interest
earned on the  funds  while  held by the  authorities.  A  portion  of the funds
received  by Signet  remain in  dispute  with the other  financial  institutions
involved. Signet's share, net



<PAGE>

Supplemental Notes to Quarterly Financial Statements (continued)
(dollars in thousands) (unaudited)

of the disputed  amount,  was applied  against the receivable with the resulting
excess amount of $3.6 million applied to non-interest  income and as a reduction
to non-interest expense. The Company will vigorously pursue all other sources of
recovery,  but  currently is unable to determine  the  probability  or amount of
additional recoveries.


Restructuring Charge

In the  second  quarter  of 1997,  Signet  recorded  a  restructuring  charge of
$58,712,  $37,022  after-tax  or $0.60 per share as a result of a  comprehensive
redesign  program which  commenced in June 1997 and is expected to continue into
1999. The objectives of the program were to align Signet's  infrastructure  with
its business strategies to better serve customers, enhance revenues, and improve
efficiency. The components of the restructuring charge were as follows:
<TABLE>
<CAPTION>
<S> <C>

                                                                         Requiring Cash      1997 Cash
                                                            Total           Outflow           Outflow
                                                        -------------- ------------------- ---------------
Severance and other personnel related costs                $24,723          $24,723            $6,249
Facilities related charges                                  10,079            9,076               395
Technology write-offs and other charges                     15,410           12,389            11,976
Goodwill write-off                                           8,500             -                 -
                                                        -------------- ------------------- ---------------
    Totals                                                 $58,712          $46,188           $18,620
                                                        ============== =================== ===============
</TABLE>

As of September  30,  1997,  the  remaining  accrual for  restructuring  related
charges was $26,593.

Merger with First Union Corporation

On July 21,  1997,  subsequent  to the release of Signet's  second  quarter 1997
earnings,  First Union  Corporation  ("First  Union")  announced that Signet and
First Union signed a definitive  merger agreement which would create the leading
banking  company in Virginia,  based on combined  deposits on June 30, 1997,  of
approximately  $20 billion.  As of September 30, 1997,  Signet had assets of $11
billion  and First  Union had  assets of $144  billion.  First  Union  agreed to
exchange  1.10 shares of its common stock for each share of Signet common stock.
The merger, which would be accounted for as a pooling of interests,  is expected
to be consummated by December 31, 1997,  pending  Signet  shareholder  approval,
regulatory approval and other customary conditions of closing.

Branch Sales

On  September  25,  1997,  Signet  entered  into an agreement to sell 7 branches
located in Virginia and Maryland to First Virginia  Banks,  Inc..  Subsequent to
September 30, 1997,  Signet entered into  agreements  with Union  Bankshares and
First-Citizens  Bank and Trust Company to sell 22 branches  located in Virginia.
These sales,  which may result in substantial  gains,  are scheduled to close in
the first quarter of 1998.  Deposits at these 29 branches totaled  approximately
$525 million at September 30, 1997.

<PAGE>
<TABLE>
<S> <C>
    Signet Banking Corporation and Subsidiaries                                                           .
    Financial Summary
    --------------------------------------------------------------------------------------------------------------------------------
                                                        Three Months Ended                        Nine Months Ended
                                                            September 30                             September 30   
                                                    --------------------------   Percent     ----------------------------    Percent
    (dollars in thousands--except per share)           1997           1996        Change       1997               1996        Change
    --------------------------------------------------------------------------------------------------------------------------------
    Earnings
       Net interest income (taxable equivalent)     $ 122,104      $ 120,492        1.3%     $ 363,042         $ 357,992        1.4%
       Net interest income                            120,283        118,434        1.6        357,482           352,041        1.5
       Net income                                      42,165         29,606       42.4         73,241            91,282      (19.8)
- ------------------------------------------------------------------------------------------------------------------------------------
    Per Common Share
       Net income                                      $ 0.68         $ 0.49       38.8         $ 1.19            $ 1.51      (21.2)
       Cash dividends declared                         $ 0.21           0.20        5.0           0.63              0.60        5.0
       Book value                                       16.24          14.89        9.1
       Period-end price                                 54.25          26.75      102.8
    --------------------------------------------------------------------------------------------------------------------------------
    Average Daily Balance
       Assets                                    $ 11,267,425    $11,429,415       (1.4)  $ 11,366,104      $ 11,281,783        0.7
       Earning assets                              10,138,809     10,203,525       (0.6)    10,200,389         9,995,768        2.0
       Loans (net of unearned income)               6,384,226      5,928,045        7.7      6,304,451         5,770,232        9.3
       Managed loan portfolio                       7,371,188      6,932,773        6.3      7,327,197         6,795,270        7.8
       Deposits                                     7,613,275      7,568,833        0.6      7,717,255         7,548,594        2.2
       Core deposits                                7,440,091      7,200,579        3.3      7,486,265         7,255,271        3.2
       Common stockholders' equity                    961,064        863,801       11.3        942,013           856,758       10.0
       Common shares outstanding                   62,195,863     60,738,071        2.4     61,682,288        60,532,872        1.9
- ------------------------------------------------------------------------------------------------------------------------------------
    Ratios
       Return on average assets                          1.48%          1.03%      43.7           0.86%             1.08%     (20.4)
       Return on average common stockholders'
         equity                                         17.41          13.63       27.7          10.40             14.23      (26.9)
       Net yield margin                                  4.78           4.70        1.7           4.76              4.78       (0.4)
       Allowance for loan losses to:
          Non-performing loans                         515.27         441.17       16.8
          Non-performing assets                        379.04         292.95       29.4
          Net loans                                      1.93           2.08       (7.2)
       Non-performing assets to loans and 
         foreclosed properties                           0.51           0.71      (28.2)
       Stockholders' equity to assets                    8.78           7.74       13.4
    -------------------------------------------------------------------------------------
    At Period-end
       Assets                                    $ 11,271,165    $11,492,559       (1.9)
       Earning assets                               9,949,868     10,172,640       (2.2)
       Loans (net of unearned income)               6,522,393      6,172,067        5.7
       Managed loan portfolio                       7,494,739      7,167,513        4.6
       Deposits                                     7,712,255      7,834,079       (1.6)
       Core deposits                                7,558,901      7,469,693        1.2
       Common stockholders' equity                    989,532        889,474       11.2
       Non-performing assets                           33,248         43,851      (24.2)
       Number of common stockholders                   13,545         15,164      (10.7)
       Full-time employees                              3,392          4,201      (19.3)
       Part-time employees                                702            955      (26.5)
    --------------------------------------------------------------------------------------------------------------------------------
    The common stock of Signet Banking Corporation is traded on the New York Stock Exchange under the symbol "SBK".
    *  The second quarter of 1997 included a $58.7 million pre-tax and $37.0 million after-tax restructuring charge.
       See management's discussion for further details.


<PAGE>
Table 1
Selected Quarterly Financial Information
- ---------------------------------------------------------------------------------------------------------------------------------
                                                               3rd Qtr      2nd Qtr       1st Qtr      4th Qtr       3rd Qtr
                                                                1997         1997          1997         1996          1996
- ---------------------------------------------------------------------------------------------------------------------------------
Summary of Operations
(dollars in thousands--except per share)
Net interest income (taxable equivalent)                      $ 122,104    $ 121,942     $ 118,996    $ 118,992     $ 120,492
Less:  taxable equivalent adjustment                              1,821        1,899         1,840        2,273         2,058
- ---------------------------------------------------------------------------------------------------------------------------------
Net interest income                                             120,283      120,043       117,156      116,719       118,434
Provision for loan losses                                        20,250       13,350        16,400       29,800        19,000
- ---------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses             100,033      106,693       100,756       86,919        99,434
Non-interest income                                              78,204       60,145        64,115       89,561        68,129
Non-interest expense *                                          113,679      172,180       114,830      125,337       122,855
- ---------------------------------------------------------------------------------------------------------------------------------
Income (loss) before income taxes (benefit)                      64,558       (5,342)       50,041       51,143        44,708
Applicable income taxes (benefit)                                22,393       (3,368)       16,991       17,498        15,102
- ---------------------------------------------------------------------------------------------------------------------------------
Net income (loss)                                              $ 42,165     $ (1,974)     $ 33,050     $ 33,645      $ 29,606
- ---------------------------------------------------------------------------------------------------------------------------------

Per common share:
    Net income (loss)                                             $0.68       ($0.03)        $0.54        $0.55         $0.49
    Cash dividends declared                                        0.21         0.21          0.21         0.21          0.20
    Book value                                                    16.24        15.50         15.37        15.38         14.89

Average shares outstanding (in thousands)                        62,196       61,566        61,281       61,089        60,738

Selected Average Balances (in millions)
Assets                                                         $ 11,267     $ 11,442      $ 11,391     $ 11,610      $ 11,429
Earning assets                                                   10,139       10,245        10,218       10,391        10,204
Loans (net of unearned income)                                    6,384        6,238         6,290        6,320         5,928
Managed loan portfolio                                            7,371        7,264         7,346        7,309         6,933
Deposits                                                          7,613        7,806         7,734        7,709         7,569
Core deposits                                                     7,440        7,568         7,451        7,337         7,201
Interest bearing liabilities                                      8,454        8,646         8,667        8,867         8,781
Stockholders' equity                                                961          936           928          911           864

Ratios
Return on average assets                                           1.48%         N/M%         1.18%        1.15%         1.03%
Return on average common stockholders' equity                     17.41          N/M         14.44        14.69         13.63
Efficiency ratio (excluding restructuring charge
     and foreclosed property expense)                             58.72        62.72         62.27        62.31         64.92
Net interest spread                                                4.06         4.11          4.08         3.93          4.11
Net yield margin                                                   4.78         4.77          4.72         4.56          4.70
Stockholders' equity to assets                                     8.78         7.90          7.91         7.88          7.74

Credit Quality Data (dollars in thousands)
Non-performing assets                                          $ 33,248     $ 33,313      $ 40,669     $ 38,800      $ 43,851
Accruing loans past due 90 days or more                          77,167       68,924        59,604       71,484        78,033
Net charge-offs                                                  13,968       14,842        14,865       21,552        16,983
Allowance for loan losses to:
   Non-performing loans                                          515.27%      508.47%       449.83%      483.02%       441.17%
   Non-performing assets                                         379.04       359.44        298.09       352.34        292.95
   Net loans                                                       1.93         1.89          1.95         2.15          2.08
Non-performing assets to loans and foreclosed properties           0.51         0.52          0.65         0.61          0.71
Net loan losses to average loans                                   0.88         0.95          0.95         1.36          1.15

 *   The second quarter of 1997 included a $58.7 million pre-tax and $37.0 million after-tax restructuring charge.
     See management's discussion for further details.
<PAGE>
Item 2. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations

Introduction
Signet Banking  Corporation  ("Signet" or "the Company"),  with  headquarters in
Richmond, Virginia, is a registered multi-state bank holding company whose stock
is listed on the New York Stock Exchange under the symbol SBK.  Signet  provides
interstate financial services through its principal  subsidiary,  Signet Bank, a
Virginia banking corporation  headquartered in Richmond. Signet Bank has banking
offices in Virginia, Maryland and the District of Columbia.

      Signet engages in general  commercial and consumer banking  businesses and
provides a full range of  financial  services  to  individuals,  businesses  and
organizations  through 230  banking  offices,  249  automated  teller  machines,
on-line  INTERNET access 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, it provides specialized services for
trust, leasing, asset based lending, cash management, real estate and insurance.
Signet's  primary market area for its traditional  banking business extends from
Baltimore to Washington,  south to Richmond, and on to Hampton  Roads/Tidewater,
Virginia. The Company markets several of its products nationally.

      On July 21, 1997, First Union  Corporation  ("First Union") announced that
Signet and First  Union had signed a  definitive  merger  agreement  which would
create the leading  banking company in Virginia,  based on combined  deposits on
June 30, 1997, of approximately  $20 billion.  As of September 30, 1997,  Signet
had assets of $11  billion  and First  Union had assets of $144  billion.  First
Union  agreed to  exchange  1.10  shares of its  common  stock for each share of
Signet  common stock.  The merger,  which would be accounted for as a pooling of
interests,  is expected to be consummated  by December 31, 1997,  pending Signet
shareholder  approval,  regulatory  approval and other  customary  conditions of
closing. The merger has received approval from the Federal Reserve Board.

      On June 3, 1997, Signet announced the results of a comprehensive  redesign
program,  named  ADVANCE,  that would enable it to achieve its strategic goal of
becoming  a  leading  national,  customer-focused,  information-based  financial
services company with a strong  Mid-Atlantic  presence.  Signet began ADVANCE in
October  1996.  The  objective  was to align  Signet's  infrastructure  with its
business  strategies  to  better  serve  customers,  enhance  revenues,  improve
efficiency and create superior value for shareholders. Implementation of ADVANCE
was  expected  to add $10  million to  revenues  and to reduce  expenses  by $58
million for an annual  total  benefit of $68 million  pre-tax by year-end  1998.
These benefits are net of  implementation  costs and significant  investments in
technology.  The per share  improvement  was  expected  to be $.72  after tax by
December  1998,  excluding  the  effect of the  branch  sales  described  below.
However, the announced merger with First Union will have a significant impact on
the  implementation  of  ADVANCE  initiatives,  the  effect  of which  cannot be
determined  at this time. In connection  with ADVANCE,  Signet  recorded a $58.7
million pre-tax restructuring charge in the second quarter of 1997.

      During the second  quarter,  Signet signed a definitive  agreement to sell
its Corporate  Trust  business.  The  transaction  closed in the third  quarter,
resulting in a $10 million  pre-tax  gain.  During  September  and October 1997,
Signet  entered into three  separate  agreements to sell a total of 29 branches.
These  transactions  are  expected  to  close  in the  first  quarter  of  1998.
Regulatory  authorities require divestiture of 4 of these branches in connection
with the pending merger with First Union.

      The following  discussion of the operating results and financial condition
at  September  30,  1997 is intended to help  readers  analyze the  accompanying
financial statements, notes and other supplemental information contained in this
document. Results of operations for the nine months ended September 30, 1997 are
not necessarily indicative of results to be attained for any other period.

Forward-Looking Statements
When used in this quarterly report, in Form 10-K or other filings by the Company
with the Securities and Exchange Commission,  in the Company's press releases or
other public or shareholder communications,  or in oral statements made with the
approval of an authorized Company executive officer,  the words or phases "would
be," "will  allow,"  "intends  to," "will likely  result,"  "are  expected  to,"
"expects  to," "will  continue,"  "is  anticipated,"  "estimate,"  "project"  or
similar expressions are intended to identify "forward-looking statements" within
the meaning of the Private Securities Litigation Reform Act of 1995.

<PAGE>

      While   forward-looking   statements   are   provided  to  assist  in  the
understanding of the Company's  anticipated  future financial  performance,  the
Company  cautions  readers  not to place undue  reliance on any  forward-looking
statements, which speak only as of the date made. Forward-looking statements are
subject to  significant  risks and  uncertainties,  many of which are beyond the
Company's control. Although the Company believes that the assumptions underlying
its  forward-looking  statements are reasonable,  any of the  assumptions  could
prove  to be  inaccurate.  Actual  results  may  differ  materially  from  those
contained  in or implied  by such  forward-looking  statements  for a variety of
reasons. Factors that might cause such a difference include, but are not limited
to: sharp and/or rapid changes in interest rates that could, among other things,
impact the  Company's  interest  margins;  significant  changes in the  economic
scenario from the currently  anticipated  scenario which could materially change
anticipated credit quality, charge-off and delinquency trends and the ability to
generate  new loans;  significantly  increased  competition  in the  banking and
financial  services  industries;  significant  delays  in or  inability  to grow
revenues  and/or  control  expenses to improve the Company's  efficiency  ratio;
changes in the capital  markets  that could affect the ability of the Company to
fund itself in a cost-effective  manner; and significant  changes in accounting,
tax,  or  governmental  and  regulatory   practices  or  requirements.   Further
information  about factors  affecting the Company's  business and operations are
included in the Company's most recent Form 10-K.

      In addition,  any  forward-looking  statements relating to ADVANCE involve
significant  risks and  uncertainties.  Actual results  derived from ADVANCE may
differ   significantly  from  the  results  discussed  in  such  forward-looking
statements.  Factors  that could cause such a  difference  include,  but are not
limited to:  expected  cost  savings from  ADVANCE  cannot be fully  realized or
realized  within the expected  time frame;  income or revenues  from ADVANCE are
lower than expected or operating costs are higher;  competitive pressures in the
banking and financial services industries increase  significantly,  particularly
in connection with nationwide product delivery;  business  disruption related to
implementation  of certain ADVANCE programs or  methodologies;  general economic
conditions  either  nationally or in states in which the Company seeks to expand
its business  opportunities  are weaker than  expected;  or other  unanticipated
occurrences  which  could  delay the  implementation  of all or part of ADVANCE,
increase  the costs  associated  with the  project  or  decrease  the  financial
benefits  of the  project.  The  announced  merger  with First Union will have a
significant impact on the implementation of ADVANCE  initiatives,  the effect of
which cannot be determined at this time.

      The Company does not undertake, and specifically disclaims any obligation,
to update any forward-looking statements to reflect occurrences or unanticipated
events or circumstances after the date of such statements.

Earnings Analysis
Signet reported  consolidated  net income for the third quarter of 1997 of $42.2
million, or $.68 per share. This compared with $29.6 million, or $.49 per share,
of net income in the third quarter of 1996. Net income for the first nine months
of 1997 was $73.2 million,  or $1.19 per share,  compared with $91.3 million, or
$1.51 per share,  for the same period  last year.  Excluding  the  restructuring
charge taken in the second quarter, earnings for the nine months would have been
$110.3 million,  or $1.79 per share.  The return on assets ("ROA") and return on
common stockholders' equity ("ROE") for the nine months ended September 30, 1997
were 0.86% and 10.40%,  respectively.  Signet's  ROA and ROE for the nine months
ended September 30, 1997, adjusting for the restructuring charge, were 1.30% and
15.41%,  respectively.  This  compares  with 1.08% and 14.23% for same ratios in
1996.  Signet's ROA and ROE for the quarter ended  September 30, 1997 were 1.48%
and  17.41%,  respectively,  compared  with 1.03% and 13.63% for the  comparable
ratios for the third quarter last year.

Net Interest Income
Taxable  equivalent  net interest  income,  a primary  contributor  to earnings,
totaled  $122.1  million for the quarter and $363.0  million for the nine months
ended  September 30, 1997,  up modestly  from the same periods of 1996.  The net
yield margin for the third  quarter of 1997  remained  firm at 4.78%,  a 1 basis
point rise from the second  quarter of 1997.  Table 3 analyzes the change in the
net yield margin from the second to the third quarter of 1997.

      The net interest  spread of 4.06% for the third quarter of 1997 declined 5
basis points from the previous  quarter and from the third quarter of 1996 level
of 4.11%.  The decline  resulted  from  funding  rates  rising more rapidly than
yields on earning assets. One reason funding rates rose is that Signet was using
its  direct  mail  expertise  to  grow  core  deposits,  some of  which  offer a
relatively  high initial  interest rate. The overall yield on earning assets for
the third  quarter of 1997 was  8.37%,  up 1 basis  point  from the 1997  second
quarter, while the rate paid for interest bearing liabilities amounted to 4.31%,
up 6 basis points from the previous quarter.

      Signet uses various  off-balance  sheet  interest rate  derivatives  as an
integral part of its asset and liability management and trading activities.  For
Signet,  variable rate assets  generally  exceed variable rate  liabilities.  To
manage  the  resulting   interest  rate  risk,  Signet  enters  into  derivative
transactions.  Derivative  contracts,  used for  interest  rate risk  management
purposes, decreased interest on earning assets by $2.0 million, $1.5 million and

<PAGE>

$1.8 million and decreased  borrowing  costs by $3.0  million,  $4.2 million and
$3.7 million for the third quarter of 1997,  the second  quarter of 1997 and the
third  quarter of 1996,  respectively.  The  overall  increase  in the net yield
margin as a result of these instruments amounted to 4, 10 and 7 basis points for
the respective periods. Loan securitizations also have an effect on net interest
income and the net yield margin.  For a detailed analysis of this effect,  refer
to the discussion of Consumer Loan Growth elsewhere in this report.

Provision and Allowance for Loan Losses
The  provision  for loan losses  totaled  $20.3 million for the third quarter of
1997,  up  slightly  from $19.0  million in the third  quarter of 1996.  Table 4
provides a summary of  activity  in the  allowance  for loan  losses  along with
details of the charge-offs and recoveries by loan category.

      Net charge-offs amounted to $14.0 million in the third quarter of 1997, an
improvement  from $17.0 million for the same quarter in the prior year.  For the
first nine months of 1997,  net  charge-offs  totaled $43.7  million,  down from
$45.3 million in 1996.  Higher  consumer  loan net  charge-offs  were  partially
offset by net recoveries of commercial  loans.  In addition,  there were no real
estate-construction  charge  offs in the  current  quarter,  compared  with $3.7
million  charged  off in the third  quarter  of 1996.  The loan  loss  provision
increased  $5.9  million  year-to-date   resulting  primarily  from  growth  and
increased losses in the loan-by-check  portfolio.  The  loan-by-check  risk test
loans  mentioned  in  footnote  1 to Table 4 were  generated  from  direct  mail
solicitations  in late 1994 as Signet  ran  controlled  tests to  determine  the
criteria  to be used in  future  loan-by-check  solicitations.  Signet  sold the
remaining  loan-by-check  risk test portfolio for a modest gain in March,  1997.
Refer  to  footnote  1  to  Table  4  for  more  detailed   information  on  the
loan-by-check charge-offs.

      The allowance for loan losses at September 30, 1997 was $126.0 million, or
1.93% of period-end  loans,  compared  with the September 30, 1996  allowance of
$128.5  million,  or 2.08% of loans.  The decline in the level of the  allowance
reflected the second quarter 1997 sale of the Company's  loan-by-check risk test
portfolio,  in  anticipation  of which,  $17.0 million of the allowance for loan
losses was  transferred to loans held for sale. The September 30, 1997 allowance
for loan losses equated to 5.2 times  quarter-end  non-performing  loans and 3.8
times  quarter-end  non-performing  assets,  up from September 30, 1996 when the
allowance  for loan losses  amounted to 4.4 times  non-performing  loans and 2.9
times non-performing assets.

Non-Interest Income
A significant  portion of Signet's revenue is derived from non-interest  related
sources including  service charges on deposit accounts,  consumer loan servicing
and service charge income,  trust and other financial  services income and other
income.   Signet's  business  strategies  continued  to  emphasize  non-interest
operating income sources. Table 5 details the various components of non-interest
income for the third  quarter  and first nine months of 1997  compared  with the
same periods in 1996 as well as the second quarter of 1997.

      Non-interest  income for the third quarter of 1997 totaled $78.2  million,
up 15% from the  third  quarter  of 1996.  Several  factors  contributed  to the
increase.  Service charges on deposit accounts declined slightly.  Consumer loan
servicing and service  charge  income,  and trust and other  financial  services
income  were up 6% and 5%,  respectively.  Mortgage  servicing  and  origination
income totaled $4.1 million for the third quarter of 1997 down from $8.3 million
in the third quarter of 1996.  The 50% decline was a result of a decrease in the
volume of mortgage  loans  originated  due to the sale of  Signet's  residential
mortgage loan  production  offices in December,  1996. The Company  retained its
mortgage servicing  activities.  The Company's mortgage servicing portfolio grew
to $8.8 billion at September  30,  1997,  up from $7.1 billion at September  30,
1996.  Other service  charges and fees totaled $5.1  million,  up 32% versus the
third  quarter  of 1996  primarily  from  increased  ATM fees.  Trading  profits
improved to $8.4 million for the third  quarter of 1997, up from $7.9 million in
the same period of 1996. In the 1997 third  quarter,  Signet  recognized a $10.0
million gain from the sale of its Corporate Trust business. Signet also reported
$6.9  million  of gains  from  sales of  securities.  The  remaining  portion of
non-interest  operating income, which included venture capital income,  earnings
on money recovered from the 1995 fraud loss (see notes to consolidated financial
statements)  and  miscellaneous  income  from other  sources,  amounted  to $3.8
million for the third quarter of 1997, down $6.0 million from the same period of
the prior year.

      Non-interest  income increased $18.1 million, or 30%, in the third quarter
of 1997  compared  with the second  quarter  of 1997.  The  increase  was caused
primarily by two factors.  During the third quarter, Signet recorded a gain from
the sale of its Corporate Trust business and gains from sales of securities,  as
mentioned above.


<PAGE>

Non-Interest Expense
Non-interest expense for the third quarter of 1997 totaled $113.7 million,  down
$9.2 million,  or 7.5%,  from the third quarter of 1996,  and down $58.5 million
from the second  quarter of 1997.  The decrease from the second  quarter was due
primarily to the $58.7 million  restructuring  charge taken in that quarter. The
restructuring  charge  consisted  of  $24.7  million  for  severance  and  other
personnel  related  charges,  $10.1  million for  facilities,  $8.5  million for
writing off goodwill and $15.4 million for technology and other expenses.  As of
September 30, 1997, the remaining  liability for  restructuring  related charges
was approximately $26.6 million.

      Staff expense (salaries and employee  benefits),  the largest component of
non-interest  expense,  totaled $62.3 million in the third quarter of 1997, a 2%
decline from the third quarter of 1996. From September 30, 1996 to September 30,
1997, the number of full-time  employees declined over 19% as a result of Signet
selling its mortgage  production  offices in December 1996 along with the hiring
freeze and  elimination  of positions  implemented  with  ADVANCE.  For the same
period,  the number of part-time  employees  declined 26%. Staff expense did not
decline  as much as the drop in the  number of  employees  due to higher  profit
sharing  and other  recurring  incentive  accruals  as Signet  achieved  certain
performance targets.

      Certain of the non-interest  expense  categories  reflected  reduced costs
related to the pending  merger with First Union and Signet  selling its mortgage
production  offices in December 1996. The $.8 million  increase in external data
processing  expense was attributable to servicing an expanded consumer loan base
as well as costs associated with computer system changes required to accommodate
the Year  2000  processing.  Public  relations,  sales and  advertising  expense
declined  $3.4  million  as Signet  decreased  its  consumer  loan  solicitation
programs  as a result  of the  pending  merger  with  First  Union.  Travel  and
communications expense declined $1.1 million, or 17% from the third quarter last
year.  The decrease  resulted  largely  from  selling the  mortgage  origination
business in December 1996. The FDIC  assessment was high in the third quarter of
1996 due to a one-time $1.6 million charge for the Savings Association Insurance
Fund  recapitalization.  Lower operating  losses along with the costs related to
moving into a new  operations  building in the third quarter of 1996,  accounted
for an improvement in other non-interest expense.

      Excluding  the  restructuring   charge,  total  non-interest  expense  was
basically unchanged from the second quarter of 1997. Higher staff expense due to
an increase in  performance-based  compensation  was offset by declines in other
categories,  principally public relations,  sales and advertising expense due to
the pending merger with First Union.

      Signet's  efficiency  ratio (the ratio of non-interest  expense to taxable
equivalent  operating income) excluding the restructuring  charge and foreclosed
property  expense  improved to 59% for the third quarter of 1997,  down from 65%
for the third quarter of 1996 and down from 63% from the second quarter.

Income Taxes
Signet recorded a $22.4 million income tax charge for the quarter and income tax
expense of $36.0 million for the nine months ended September 30, 1997,  compared
with  expense of $15.1  million and $46.8  million for the same periods of 1996.
Excluding the second quarter  restructuring  charge, the Company's effective tax
rate was approximately 34% for these periods.

Financial Condition
Average  earning  assets totaled $10.1 billion for the third quarter of 1997, as
shown in Table  6--Average  Balance Sheet, a slight decrease from the 1996 level
for the same quarter.  The  portfolios  experiencing  the largest  declines were
loans  held for  securitization  ($300  million),  loans  held  for  sale  ($255
million),  and trading account  securities ($186 million) while loans,  interest
bearing  deposits  with other banks and  federal  funds sold  increased  by $456
million,  $199 million,  and $113 million,  respectively.  The securitization of
student loans in December, 1996, reduced the 1997 average and therefore distorts
the comparison of on-balance sheet loan balances.  Including  securitized assets
and loans held for  securitization,  average managed loans grew $438 million, or
6%, from the third quarter of 1996 to the same quarter of 1997.  During the 1997
first  quarter,  the Company sold $165 million of  adjustable  rate  residential
mortgage  loans  and  the $76  million  portfolio  of  loan-by-check  risk  test
receivables.  Average  balances  increased  from the 1996  third  quarter in the
consumer and commercial loan categories, while all three of the real estate loan
categories  -construction,  commercial mortgage and residential mortgage average
balances declined. Consumer loans averaged $2.6 billion for the third quarter of
1997, a 25% increase from the third quarter of 1996.  Refer to the Consumer Loan
Growth section for a detailed discussion of this topic.

      Commercial loans averaged $3.2 billion for the third quarter of 1997, a 4%
increase from last year, as Signet  successfully  grew its leasing portfolio and
targeted certain specialized industries.  Real estate-commercial  mortgage loans
averaged   $190   million,   down  35%  from  the  1996  third   quarter.   Real
estate-commercial  mortgage loans decreased partially as a result of the sale of
approximately $43 million of these loans in July, 1996. Real  estate-residential
mortgage loans fell $59 million,  or 20%, from the third quarter 1996 to average

<PAGE>

$233  million  as Signet  sold  approximately  $27  million of  adjustable  rate
residential  mortgage  loans in December 1996 and an additional  $165 million in
the first quarter of 1997. Trading account securities  averaged $348 million for
the third  quarter of 1997,  down 35% from the $534  million  level for the same
period last year.  Securities  available  for sale for the third quarter of 1997
averaged $2.4 billion,  a decrease of $91 million over the third quarter of 1996
level.

      Interest bearing liabilities averaged $8.5 billion in the third quarter of
1997, down $326 million from the third quarter of 1996. Average deposits totaled
$7.6 billion for the third  quarter of 1997,  up slightly from the third quarter
of 1996. Core deposits  averaged $7.4 billion for the 1997 third quarter,  up 3%
from the 1996 third  quarter.  Savings  accounts,  which fell $75  million,  and
savings  certificates,  down $101 million, were the only core deposit categories
which  experienced a decline.  Interest  bearing demand deposits  increased $409
million, and non-interest  bearing demand deposits rose $6 million.  Signet used
its direct mail expertise to grow interest bearing demand deposits. At September
30,  1997, a total of  approximately  $854  million of interest  bearing  demand
deposits  had been  obtained in that manner.  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.

Consumer Loan Growth
Consumer  loans  averaged  $2.6  billion  for the third  quarter of 1997,  a 25%
increase  from the third  quarter of 1996.  The growth  was  achieved  through a
variety of products offered to carefully  targeted customer  segments.  In 1994,
Signet  expanded its use of  information-based  strategies  which  significantly
increased  growth  in the  consumer  loan  portfolio.  This  technique  involved
generating a data base of  potentially  creditworthy  customers  for  particular
products and then  following up with direct mail  solicitations.  As a result of
these  solicitations,  from  September  30,  1996 to  September  30,  1997,  the
closed-end second mortgage loan portfolio was up $313 million,  the student loan
portfolio   (including   securitized   loans)  increased  $99  million  and  the
installment loan portfolio grew $33 million. The managed consumer loan portfolio
is comprised  of consumer  loans,  consumer  loans held for  securitization  and
securitized  consumer  loans.  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 $439 million,  or 14%, from September 30,
1996 to September 30, 1997 as indicated in Table 7.

Risk Elements
Non-performing  assets at September 30, 1997 totaled $33.2  million,  or .51% of
loans and foreclosed properties.  This compares favorably with $43.9 million, or
 .71%,  respectively,  at September 30, 1996. Overall  non-performing real estate
assets  declined  $10.6  million from  September 30, 1996 to September 30, 1997,
including a $5.9 million decline in foreclosed properties. Foreclosed properties
totaled $8.8 million at the end of the third quarter of 1997,  and were equal to
26% of total non-performing assets and 66% of non-performing real estate assets.
Signet sold $1.4 million of  foreclosed  properties  during the third quarter of
1997.

      Accruing  loans  past  due 90 days or more  as to  principal  or  interest
payments totaled $77.2 million,  $68.9 million and $78.0 million as of September
30, 1997,  June 30, 1997 and  September 30, 1996,  respectively.  The details of
these past due loans are displayed in Table 9. The past due  commercial and real
estate   loans  were  in  the  process  of   collection   and  were   adequately
collateralized.  Past due student loans accounted for $28.2 million,  or 37%, of
all the past due  loans.  Of the past due  student  loans,  95% were  indirectly
government guaranteed and do not represent material loss exposure to Signet.

Stockholders' Equity
Stockholders'  equity provides a source of permanent funding,  allows for future
growth and assists the Company in withstanding  unforeseen adverse developments.
At September 30, 1997, stockholders' equity totaled $990 million, an increase of
11% from the September 30, 1996 level of $889 million.  Since December 31, 1996,
stockholders' equity increased $65 million as net income, the issuance of common
stock  and net  unrealized  gains on  securities  available  for  sale  exceeded
dividends  declared.  During  the first nine  months of 1997,  the change in net
unrealized  gains  and  losses on  securities  available  for sale,  net of tax,
increased  equity by $19 million.  At September  30,  1997,  the net  unrealized
gains,  net of tax,  related  to  securities  available  for sale,  totaled  $34
million.  Dividends declared during the third quarter of 1997 were $12.7 million
or $0.21 per common share. At September 30, 1997,  Signet's banking  subsidiary,
Signet  Bank,  met the criteria  established  by the Federal  Deposit  Insurance
Corporation   Improvement  Act  of  1991   ("FDICIA")  for  "well   capitalized"
institutions.

      As detailed in Table 10, the  Company's  consolidated  risk-based  capital
ratios at September 30, 1997 were 14.52% and 11.19% for Total Capital and Tier I
Capital, respectively.  Signet's leverage ratio at September 30, 1997 was 8.19%.
The Company's  total  stockholders'  equity to assets ratio improved to 8.78% at
September 30, 1997 up from 7.74% at September 30, 1996.


<PAGE>

Interest Rate Sensitivity
Signet's  interest rate  sensitivity  position is managed by the Enterprise Risk
Management  Committee  ("ERMC") 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,  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.  ERMC
routinely uses  derivatives  such as interest rate swaps to manage the Company's
interest rate risk. At September 30, 1997,  the notional  value of the Company's
derivative  products  for the purpose of managing  interest  rate risk were $683
million of interest rate swaps and $600 million of interest rate floors.

      ERMC, in managing  interest rate  sensitivity,  also uses  simulations  to
measure the impact that market changes and alternative  strategies might have on
net interest income and other income exposed to changing  rates.  Current period
maturity,  repricing information and 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 1.2% impact on rate  sensitive
income over the next twelve months,  reflecting  Signet's  conservative  balance
sheet  strategy.  ERMC 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.

Liquidity
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 the second half of 1997  maintained  the Company's
strong  liquidity  position.  During  the first  nine  months of 1997,  Signet's
average loan balances were entirely  funded with core deposits.  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.  During the
third  quarter  of 1996,  Signet  Bank  established  a $2.5  billion  Senior and
Subordinated Bank Note facility due from 30 days to 30 years from date of issue.
A total of $150  million of  subordinated  bank notes had been issued  under the
facility at September 30, 1997.

      For the first nine months of 1997, cash and cash equivalents  increased $5
million  primarily due to a rise in federal funds sold and securities  purchased
under resale agreements as well as an increase in interest bearing deposits with
other banks  which more than  offset a decline in cash and due from banks.  Cash
provided by operations  was $196 million for this time period.  Cash provided by
investing  activities  amounted  to $101  million  principally  due to sales and
maturities of  securities  available for sale which more than offset an increase
in loans. Cash used by financing  activities  amounted to $292 million primarily
due to an decline in short-term  borrowings  and deposits as well as payments on
long-term debt and dividends.

<PAGE>

Table 2
Net Interest Income Analysis
- -------------------------------------------------------------------------------------------------------------------------------
                                             Third Quarter 1997 Compared                       Third Quarter 1997 Compared
                                               with Third Quarter 1996                           with Second Quarter 1997
                                          -------------------------------------             -----------------------------------

                                           Increase           Change due to *               Increase          Change due to *
Taxable Equivalent Basis (in thousands)   (Decrease)      Rate          Volume             (Decrease)       Rate         Volume
- -------------------------------------------------------------------------------------------------------------------------------
Interest income:

   Loans, including fees                   $ 14,931       $ 3,999      $ 10,932            $ 4,702       $ (409)      $ 5,111
   Securities available for sale             (2,555)         (848)       (1,707)            (1,362)        (716)         (646)
   Other earning assets                     (11,510)       (5,192)       (6,318)            (2,980)         117        (3,097)
                                        ---------------------------------------------------------------------------------------

         Total interest income                  866         1,932        (1,066)               360          496          (136)

Interest expense:

   Interest bearing deposits                  3,197         2,797           400                 57        1,198        (1,141)
   Fed funds and repurchase agreements       (5,961)         (566)       (5,395)                (1)          64           (65)
   Other short-term borrowings                  202                         202                202                        202
   Long-term borrowings                       1,816           573         1,243                (60)         303          (363)
                                        ---------------------------------------------------------------------------------------

         Total interest expense                (746)        2,539        (3,285)               198        1,645        (1,447)
                                        ---------------------------------------------------------------------------------------

         Net interest income                $ 1,612       $ 2,283        $ (671)             $ 162        $ 456        $ (294)
                                        ---------------------------------------------------------------------------------------





                                           -------------------------------------------------
                                                 YTD September 30, 1997 Compared
Taxable Equivalent Basis (in thousands)            with YTD September 30, 1996
- --------------------------------------------------------------------------------------------

                                              Increase                Change due to *
                                             (Decrease)           Rate               Volume
                                           -------------------------------------------------
Interest income:

   Loans, including fees                     $ 44,157            $ 2,821           $ 41,336
   Securities available for sale                2,496                (82)             2,578
   Other earning assets                       (34,952)            (8,431)           (26,521)
                                           -------------------------------------------------

         Total interest income                 11,701               (193)            11,894

Interest expense:

   Interest bearing deposits                   14,887              5,231              9,656
   Fed funds and repurchase agreements        (14,151)              (825)           (13,326)
   Other short-term borrowings                    202                                   202
   Long-term borrowings                         5,713                104              5,609
                                           -------------------------------------------------

         Total interest expense                 6,651              6,399                252
                                           -------------------------------------------------

         Net interest income                  $ 5,050             $ (618)           $ 5,668
                                           -------------------------------------------------

* The change in interest due to both volume and rates has been allocated in proportion to the
  relationship  of the absolute  dollar amount of the changes 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>
Analysis of Change in Net Yield Margin
<CAPTION>

                                     Second Quarter 1997 Versus Third Quarter 1997
- ---------------------------------------------------------------------------------------------------

Net Yield Margin for Second Quarter 1997                                                    4.77%

Lower average short-term investments                                                        0.08

Impact of returning loans to accrual status in second quarter                              (0.06)

Decline in derivative income                                                               (0.06)

Higher average and yield on consumer loans                                                  0.04

Other (net)                                                                                 0.01

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

Net Yield Margin for Third Quarter 1997                                                     4.78%
- ---------------------------------------------------------------------------------------------------
<PAGE>
Table 4
Changes in Allowance for Loan Losses


                                                                        Three Months Ended                     Nine Months Ended
                                                            --------------------------------------------     ---------------------
                                                                      September 30            June 30            September 30
                                                            ------------------------------  ------------     ---------------------
(dollars in thousands)                                          1997               1996         1997           1997        1996
- ----------------------------------------------------------------------------------------------------------------------------------


Balance at beginning of period                                $119,740          $126,442      $121,232       $136,707    $129,702
Additions to allowance charged to expense                       20,250            19,000        13,350         50,000      44,051
Transfer to loans held for sale                                                                               (17,010)
Loans charged off:
   Consumer (1)                                                 16,418            14,069        15,509         46,950      38,006
   Commercial                                                      198               478         1,773          2,138       3,414
   Real estate-construction                                                        3,654            45            959       4,493
   Real estate-mortgage (2)                                         51               131            96          1,884       2,920
                                                    ------------------------------------------------------------------------------
      Total loans charged off                                   16,667            18,332        17,423         51,931      48,833
Recoveries of loans previously charged off:
   Consumer (1)                                                  1,140               454         1,202          3,303       1,248
   Commercial                                                    1,366               725           428          3,704       1,556
   Real estate-construction                                        191                99           188            450         279
   Real estate-mortgage (2)                                          2                71           763            799         456
                                                    ------------------------------------------------------------------------------
      Total recoveries                                           2,699             1,349         2,581          8,256       3,539
                                                    ------------------------------------------------------------------------------
Net loans charged off                                           13,968            16,983        14,842         43,675      45,294
                                                    ------------------------------------------------------------------------------
Balance at end of period                                      $126,022          $128,459      $119,740        126,022    $128,459
                                                    ==============================================================================

Net loan losses (annualized) as a percentage of average loans:
   Consumer                                                       2.37%             2.64%         2.38%          2.38%       2.44%
   Commercial                                                    (0.15)            (0.03)         0.17          (0.07)       0.08
   Real estate                                                   (0.09)             1.73         (0.49)          0.31        1.10
                                                    ==============================================================================
      Total                                                       0.88%             1.15%         0.95%          0.92%       1.05%
                                                    ==============================================================================

Allowance for loan losses to net loans at end of period                                           1.89%          1.93%       2.08%

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

(1)   Consumer includes loan-by-check as noted below:
      Net charge-offs:
        Loan-by-check risk tests                                 ($331)           $5,546          ($83)        $2,318     $19,283
        Other loan-by-check                                     14,284             7,191        13,096         37,641      14,489
                                                    ------------------------------------------------------------------------------
        Total loan-by-check net charge-offs                    $13,953           $12,737       $13,013        $39,959     $33,772
                                                    ==============================================================================

      Average loan-by-check:
        Loan-by-check risk tests                                                $115,877                      $18,258    $136,922
        Other loan-by-check                                   $969,515           670,594      $943,641        942,062     621,156
                                                    ------------------------------------------------------------------------------
        Total loan-by-check                                   $969,515          $786,471      $943,641       $960,320    $758,078
                                                    ==============================================================================

      Net loan losses (annualized) as a percentage
           of average loan-by-check:
        Loan-by-check risk tests                                   N/M             19.14%          N/M          16.93%      18.78%
        Other loan-by-check                                       5.89%             4.29          5.55           5.33        3.11
                                                    ------------------------------------------------------------------------------
        Total loan-by-check                                       5.76%             6.48%         5.52%          5.55%       5.94%
                                                    ==============================================================================

(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.

<PAGE>
Table 5
Non-Interest Income and Expense
- -----------------------------------------------------------------------------------------------------------------------------------

                                                                       Three Months Ended                     Nine Months Ended
                                                                 September 30              June 30               September 30
(in thousands)                                              1997             1996            1997            1997           1996
- -----------------------------------------------------------------------------------------------------------------------------------
Non-interest income:
     Service charges on deposit accounts                 $ 17,000         $ 17,180        $ 17,250        $ 51,430        $ 50,511
     Consumer loan servicing and service charge income     12,177           11,439          11,756          36,218          38,871
     Trust and other financial services income             10,824           10,308           9,758          31,377          30,021
     Trading profits                                        8,350            7,877           7,060          22,137          11,644
     Mortgage servicing and origination                     4,133            8,336           4,283          13,214          24,801
     Other service charges and fees                         5,098            3,874           4,749          14,633          11,672
     Gain (loss) on sale of mortgage loans                    (30)           1,644             204           1,851           5,826
     Gain on sale of mortgage servicing                                                                                      6,499
     Gain on sale of Corporate Trust business               9,960                                            9,960
     Other                                                  3,783            8,100           5,075          14,622          10,044
- -----------------------------------------------------------------------------------------------------------------------------------
         Non-interest operating income                     71,295           68,758          60,135         195,442         189,889
     Securities available for sale gains (losses)           6,909             (629)             10           7,022             127
- -----------------------------------------------------------------------------------------------------------------------------------
         Total non-interest income                       $ 78,204         $ 68,129        $ 60,145       $ 202,464       $ 190,016
- -----------------------------------------------------------------------------------------------------------------------------------

Non-interest expense:
     Salaries                                            $ 47,767         $ 54,605        $ 47,668       $ 142,791       $ 155,607
     Employee benefits                                     14,546            8,811          10,121          36,888          31,678
- -----------------------------------------------------------------------------------------------------------------------------------
         Total staff expense                               62,313           63,416          57,789         179,679         187,285
     Supplies and equipment                                 9,812           10,036          10,790          31,320          29,626
     Occupancy                                              8,494            9,045           9,104          26,590          28,759
     External data processing services                      8,802            7,992           9,090          26,696          23,471
     Travel and communications                              5,180            6,231           5,107          15,955          18,857
     Restructuring charge                                                                   58,712          58,712
     Public relations, sales and advertising                2,896            6,304           6,680          14,238          15,752
     Professional services                                  5,109            2,954           5,551          14,506          10,064
     Credit and collection                                    543            1,475             869           2,305           4,129
     FDIC assessment                                          278            1,725             280             747           2,075
     Foreclosed property - net                                111                             (725)            260            (268)
     Other                                                 10,141           13,677           8,933          29,681          40,231
- -----------------------------------------------------------------------------------------------------------------------------------
         Total non-interest expense                     $ 113,679        $ 122,855       $ 172,180       $ 400,689       $ 359,981
- -----------------------------------------------------------------------------------------------------------------------------------

<PAGE>
Table 6
Average Balance Sheet
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                      Three Months Ended
                                                                                         September 30
                                                                                            1997
- ----------------------------------------------------------------------------------------------------------------------------
                                                                         Average           Income\                Yield\
(dollars in thousands)                                                   Balance           Expense                 Rate
- ----------------------------------------------------------------------------------------------------------------------------
Assets
Earning assets (tax equivalent basis):*
     Interest bearing deposits with other banks                         $ 207,395          $ 2,944                 5.55%
     Federal funds and resale agreements                                  745,152           10,677                 5.61
     Trading account securities                                           348,279            5,647                 6.43
     Loans held for securitization
     Loans held for sale                                                   67,191              950                 5.53
     Securities available for sale                                      2,386,566           43,986                 7.37
     Loans (net of unearned income):
         Consumer                                                       2,579,952           71,240                10.96
         Commercial                                                     3,155,167           63,254                 7.95
         Real estate-construction                                         226,175            6,068                10.50
         Real estate-commercial mortgage                                  189,724            4,486                 9.38
         Real estate-residential mortgage                                 233,208            4,715                 8.09
- ----------------------------------------------------------------------------------------------------------------------------
            Total loans                                                 6,384,226          149,763                 9.31
- ----------------------------------------------------------------------------------------------------------------------------
Total earning assets                                                   10,138,809        $ 213,967                 8.37%
- ----------------------------------------------------------------------------------------------------------------------------
Non-rate related assets:
     Cash and due from banks                                              406,133
     Allowance for loan losses                                           (119,868)
     Premises and equipment (net)                                         175,304
     Other assets                                                         667,047

- ----------------------------------------------------------------------------------------------------------------------------
Total assets                                                         $ 11,267,425
- ----------------------------------------------------------------------------------------------------------------------------

Liabilities and Stockholders' Equity
Interest bearing liabilities:
     Deposits:
         Interest bearing demand                                      $ 3,063,602         $ 27,356                 3.54%
         Savings accounts                                                 612,751            4,041                 2.62
         Savings certificates                                           2,187,538           27,502                 4.99
         Large denomination certificates                                  137,148            2,001                 5.71
         Foreign                                                           36,036              510                 5.54
- ----------------------------------------------------------------------------------------------------------------------------
            Total interest bearing deposits                             6,037,075           61,410                 4.04
     Federal funds and repurchase agreements                            2,054,524           24,307                 4.63
     Other short-term borrowings                                           12,576              202                 6.29
     Long-term borrowings                                                 350,005            5,944                 6.65
- ----------------------------------------------------------------------------------------------------------------------------
Total interest bearing liabilities                                      8,454,180         $ 91,863                 4.31%
- ----------------------------------------------------------------------------------------------------------------------------
Non-interest bearing liabilities:
     Demand deposits                                                    1,576,200
     Other liabilities                                                    275,981
Common stockholders' equity                                               961,064
- ----------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity                           $ 11,267,425
- ----------------------------------------------------------------------------------------------------------------------------
Net interest income/spread                                                               $ 122,104                 4.06%
- ----------------------------------------------------------------------------------------------------------------------------
Interest income to average earning assets                                                                          8.37%
Interest expense to average earning assets                                                                         3.59
- ----------------------------------------------------------------------------------------------------------------------------
Net yield margin                                                                                                   4.78%
- ----------------------------------------------------------------------------------------------------------------------------

- ---------------------------------------------------------------------------------------------------------
                                                                   Three Months Ended
                                                                      September 30
                                                                           1996
- ---------------------------------------------------------------------------------------------------------
                                                        Average           Income\                Yield\
(dollars in thousands)                                  Balance           Expense                 Rate
- ---------------------------------------------------------------------------------------------------------
Assets
Earning assets (tax equivalent basis):*
     Interest bearing deposits with other banks          $ 8,322            $ 106                  4.98%
     Federal funds and resale agreements                 632,373            8,793                  5.44
     Trading account securities                          534,483            8,383                  6.24
     Loans held for securitization                       300,000            6,005                  7.96
     Loans held for sale                                 322,318            8,441                 10.25
     Securities available for sale                     2,477,984           46,541                  7.51
     Loans (net of unearned income):
         Consumer                                      2,061,732           55,516                 10.71
         Commercial                                    3,031,863           61,080                  8.01
         Real estate-construction                        250,921            6,085                  9.49
         Real estate-commercial mortgage                 291,124            6,450                  8.81
         Real estate-residential mortgage                292,405            5,701                  7.80
- ---------------------------------------------------------------------------------------------------------
            Total loans                                5,928,045          134,832                  9.05
- ---------------------------------------------------------------------------------------------------------
Total earning assets                                  10,203,525        $ 213,101                  8.31%
- ---------------------------------------------------------------------------------------------------------
Non-rate related assets:
     Cash and due from banks                             473,638
     Allowance for loan losses                          (126,539)
     Premises and equipment (net)                        194,211
     Other assets                                        684,580
- ---------------------------------------------------------------------------------------------------------
Total assets                                        $ 11,429,415
- ---------------------------------------------------------------------------------------------------------

Liabilities and Stockholders' Equity
Interest bearing liabilities:
     Deposits:
         Interest bearing demand                     $ 2,654,412         $ 21,230                  3.18%
         Savings accounts                                687,441            4,607                  2.67
         Savings certificates                          2,288,185           27,227                  4.73
         Large denomination certificates                 180,640            2,566                  5.56
         Foreign                                         187,614            2,583                  5.39
- ---------------------------------------------------------------------------------------------------------
            Total interest bearing deposits            5,998,292           58,213                  3.86
     Federal funds and repurchase agreements           2,507,844           30,268                  4.72
     Other short-term borrowings
     Long-term borrowings                                274,419            4,128                  5.89
- ---------------------------------------------------------------------------------------------------------
Total interest bearing liabilities                     8,780,555         $ 92,609                  4.20%
- ---------------------------------------------------------------------------------------------------------
Non-interest bearing liabilities:
     Demand deposits                                   1,570,541
     Other liabilities                                   214,518
Common stockholders' equity                              863,801
- ---------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity          $ 11,429,415
- ---------------------------------------------------------------------------------------------------------
Net interest income/spread                                              $ 120,492                  4.11%
- ---------------------------------------------------------------------------------------------------------
Interest income to average earning assets                                                          8.31%
Interest expense to average earning assets                                                         3.61
- ---------------------------------------------------------------------------------------------------------
Net yield margin                                                                                   4.70%
- ---------------------------------------------------------------------------------------------------------


- --------------------------------------------------------------------------------------------------------
                                                                       Three Months Ended
                                                                            June 30
                                                                              1997
- --------------------------------------------------------------------------------------------------------
                                                          Average            Income\            Yield\
(dollars in thousands)                                    Balance            Expense             Rate
- --------------------------------------------------------------------------------------------------------
Assets
Earning assets (tax equivalent basis):*
     Interest bearing deposits with other banks          $ 128,540           $ 1,800               5.54%
     Federal funds and resale agreements                   924,454            13,089               5.60
     Trading account securities                            463,529             7,298               6.32
     Loans held for securitization
     Loans held for sale                                    68,813             1,011               5.81
     Securities available for sale                       2,421,327            45,348               7.49
     Loans (net of unearned income):
         Consumer                                        2,406,937            65,333              10.89
         Commercial                                      3,173,195            62,709               7.93
         Real estate-construction                          237,996             5,796               9.63
         Real estate-commercial mortgage                   205,993             6,940              13.51
         Real estate-residential mortgage                  214,310             4,283               7.99
- --------------------------------------------------------------------------------------------------------
            Total loans                                  6,238,431           145,061               9.33
- --------------------------------------------------------------------------------------------------------
Total earning assets                                    10,245,094         $ 213,607               8.36%
- --------------------------------------------------------------------------------------------------------
Non-rate related assets:
     Cash and due from banks                               406,387
     Allowance for loan losses                            (120,768)
     Premises and equipment (net)                          180,649
     Other assets                                          730,153
- --------------------------------------------------------------------------------------------------------
Total assets                                          $ 11,441,515
- --------------------------------------------------------------------------------------------------------

Liabilities and Stockholders' Equity
Interest bearing liabilities:
     Deposits:                                         $ 3,110,727          $ 27,427               3.54%
         Interest bearing demand                           644,260             4,214               2.62
         Savings accounts                                2,198,855            26,316               4.80
         Savings certificates                              182,302             2,622               5.69
         Large denomination certificates                    55,502               774               5.52
         Foreign
- --------------------------------------------------------------------------------------------------------
            Total interest bearing deposits              6,191,646            61,353               3.97
     Federal funds and repurchase agreements             2,080,252            24,308               4.62
     Other short-term borrowings
     Long-term borrowings                                  374,185             6,004               6.35
- --------------------------------------------------------------------------------------------------------
Total interest bearing liabilities                       8,646,083          $ 91,665               4.25%
- --------------------------------------------------------------------------------------------------------
Non-interest bearing liabilities:
     Demand deposits                                     1,614,313
     Other liabilities                                     244,886
Common stockholders' equity                                936,233
- --------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity            $ 11,441,515
- --------------------------------------------------------------------------------------------------------
Net interest income/spread                                                 $ 121,942               4.11%
- --------------------------------------------------------------------------------------------------------
Interest income to average earning assets                                                          8.36%
Interest expense to average earning assets                                                         3.59
- --------------------------------------------------------------------------------------------------------
Net yield margin                                                                                   4.77%
- --------------------------------------------------------------------------------------------------------

*    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.

<PAGE>
Table 6
Average Balance Sheet
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                  Nine Months Ended
                                                                                                     September 30
                                                                                                         1997
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                  Average               Income\             Yield\
(dollars in thousands)                                                            Balance               Expense              Rate
- -----------------------------------------------------------------------------------------------------------------------------------
Assets
Earning assets (tax equivalent basis):*
     Interest bearing deposits with other banks                                  $ 131,067              $ 5,475               5.51%
     Federal funds and resale agreements                                           827,220               34,719               5.53
     Trading account securities                                                    420,371               20,025               6.37
     Loans held for securitization
     Loans held for sale                                                            79,852                3,548               5.86
     Securities available for sale                                               2,437,428              135,585               7.42
     Loans (net of unearned income):
         Consumer                                                                2,447,868              200,298              10.94
         Commercial                                                              3,166,881              188,293               7.95
         Real estate-construction                                                  233,365               17,429               9.85
         Real estate-commercial mortgage                                           210,755               16,543              10.49
         Real estate-residential mortgage                                          245,582               14,588               7.92
- -----------------------------------------------------------------------------------------------------------------------------------
            Total loans                                                          6,304,451              437,151               9.27
- -----------------------------------------------------------------------------------------------------------------------------------
Total earning assets                                                            10,200,389            $ 636,503               8.34%
- -----------------------------------------------------------------------------------------------------------------------------------
Non-rate related assets:
     Cash and due from banks                                                       405,452
     Allowance for loan losses                                                    (124,730)
     Premises and equipment (net)                                                  179,996
     Other assets                                                                  704,997
- -----------------------------------------------------------------------------------------------------------------------------------
Total assets                                                                  $ 11,366,104
- -----------------------------------------------------------------------------------------------------------------------------------

Liabilities and Stockholders' Equity
Interest bearing liabilities:
     Deposits:
         Interest bearing demand                                               $ 3,064,989             $ 81,352               3.55%
         Savings accounts                                                          635,701               12,470               2.62
         Savings certificates                                                    2,207,499               79,639               4.82
         Large denomination certificates                                           173,722                7,474               5.67
         Foreign                                                                    57,268                2,359               5.43
- -----------------------------------------------------------------------------------------------------------------------------------
            Total interest bearing deposits                                      6,139,179              183,294               3.99
     Federal funds and repurchase agreements                                     2,070,307               72,214               4.60
     Other short-term borrowings                                                     4,238                  202               6.29
     Long-term borrowings                                                          374,551               17,751               6.25
- -----------------------------------------------------------------------------------------------------------------------------------
Total interest bearing liabilities                                               8,588,275            $ 273,461               4.26%
- -----------------------------------------------------------------------------------------------------------------------------------
Non-interest bearing liabilities:
     Demand deposits                                                             1,578,076
     Other liabilities                                                             257,740
Common stockholders' equity                                                        942,013
- -----------------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity                                    $ 11,366,104
- -----------------------------------------------------------------------------------------------------------------------------------
Net interest income/spread                                                                            $ 363,042               4.08%
- -----------------------------------------------------------------------------------------------------------------------------------
Interest income to average earning assets                                                                                     8.34%
Interest expense to average earning assets                                                                                    3.58
- -----------------------------------------------------------------------------------------------------------------------------------
Net yield margin                                                                                                              4.76%
- -----------------------------------------------------------------------------------------------------------------------------------



- -------------------------------------------------------------------------------------------------------------
                                                                                Nine Months Ended
                                                                                   September 30
                                                                                      1996
- -------------------------------------------------------------------------------------------------------------
                                                                Average              Income\           Yield\
(dollars in thousands)                                          Balance              Expense            Rate
- -------------------------------------------------------------------------------------------------------------
Assets
Earning assets (tax equivalent basis):*
     Interest bearing deposits with other banks                  $ 7,940               $ 303            5.01%
     Federal funds and resale agreements                         642,363              26,524            5.43
     Trading account securities                                  511,562              24,370            6.36
     Loans held for securitization                               310,149              19,416            8.36
     Loans held for sale                                         364,319              28,106           10.14
     Securities available for sale                             2,389,203             133,089            7.43
     Loans (net of unearned income):
         Consumer                                              2,008,202             163,303           10.86
         Commercial                                            2,949,564             175,071            7.93
         Real estate-construction                                249,571              18,211            9.59
         Real estate-commercial mortgage                         332,293              23,328            9.38
         Real estate-residential mortgage                        230,602              13,081            7.56
- -------------------------------------------------------------------------------------------------------------
            Total loans                                        5,770,232             392,994            9.10
- -------------------------------------------------------------------------------------------------------------
Total earning assets                                           9,995,768           $ 624,802            8.35%
- -------------------------------------------------------------------------------------------------------------
Non-rate related assets:
     Cash and due from banks                                     505,617
     Allowance for loan losses                                  (127,201)
     Premises and equipment (net)                                195,992
     Other assets                                                711,607
- -------------------------------------------------------------------------------------------------------------
Total assets                                                $ 11,281,783
- -------------------------------------------------------------------------------------------------------------

Liabilities and Stockholders' Equity
Interest bearing liabilities:
     Deposits:
         Interest bearing demand                             $ 2,555,917            $ 57,519            3.01%
         Savings accounts                                        960,679              23,632            3.29
         Savings certificates                                  2,132,445              75,157            4.71
         Large denomination certificates                         139,607               5,822            5.48
         Foreign                                                 153,716               6,277            5.37
- -------------------------------------------------------------------------------------------------------------
            Total interest bearing deposits                    5,942,364             168,407            3.79
     Federal funds and repurchase agreements                   2,402,182              86,365            4.72
     Other short-term borrowings
     Long-term borrowings                                        259,394              12,038            6.10
- -------------------------------------------------------------------------------------------------------------
Total interest bearing liabilities                             8,603,940           $ 266,810            4.14%
- -------------------------------------------------------------------------------------------------------------
Non-interest bearing liabilities:
     Demand deposits                                           1,606,230
     Other liabilities                                           214,855
Common stockholders' equity                                      856,758
- -------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity                  $ 11,281,783
- -------------------------------------------------------------------------------------------------------------
Net interest income/spread                                                         $ 357,992            4.21%
- -------------------------------------------------------------------------------------------------------------
Interest income to average earning assets                                                               8.35%
Interest expense to average earning assets                                                              3.57
- -------------------------------------------------------------------------------------------------------------
Net yield margin                                                                                        4.78%
- -------------------------------------------------------------------------------------------------------------

<PAGE>
Table 7
Managed Consumer Loan Portfolio
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                   Three Months Ended
                                                 ----------------------------------------------------------------------------------
                                                  September 30        June 30          March 31       December 31      September 30
(in thousands)                                        1997              1997             1997             1996             1996
- -----------------------------------------------------------------------------------------------------------------------------------
Average balances:
       Installment loans                          $ 1,184,299       $ 1,166,105      $ 1,191,192      $ 1,172,210      $ 1,015,639
       Student loans                                  829,342           806,282          801,276          829,001          788,904
       Home equity loans                              208,438           203,075          184,960          171,865          147,376
       Credit card                                     72,081            64,089           65,754           55,954           48,845
       Other loans                                    285,793           167,386          111,052           69,445           60,968
- -----------------------------------------------------------------------------------------------------------------------------------
Sub-total average consumer loan portfolio           2,579,953         2,406,937        2,354,234        2,298,475        2,061,732
- -----------------------------------------------------------------------------------------------------------------------------------

       Consumer loans held for sale                                                        2,035                           161,860
       Student loans held for securitization                                                              283,696          300,000
- -----------------------------------------------------------------------------------------------------------------------------------
Total average on-balance sheet portfolio            2,579,953         2,406,937        2,356,269        2,582,171        2,523,592
       Securitized home equity loans                  370,807           386,830          400,729          414,176          429,728
       Securitized student loans                      363,378           377,175          389,321           21,412
       Securitized credit card loans                  252,777           262,057          263,889          269,324          275,000
- -----------------------------------------------------------------------------------------------------------------------------------
Total securitized consumer loans                      986,962         1,026,062        1,053,939          704,912          704,728
Less loans to be sold to Capital One                                                                                      (161,860)
- -----------------------------------------------------------------------------------------------------------------------------------
Total average managed consumer loan portfolio     $ 3,566,915       $ 3,432,999      $ 3,410,208      $ 3,287,083      $ 3,066,460
- -----------------------------------------------------------------------------------------------------------------------------------

Period-end balances:
       Installment loans                          $ 1,161,569       $ 1,164,452      $ 1,165,886      $ 1,212,492      $ 1,128,607
       Student loans                                  862,023           813,227          808,222          756,340          820,319
       Home equity loans                              214,270           209,259          193,155          181,879          164,805
       Credit card                                     74,891            75,670           65,949           69,287           47,524
       Other loans                                    370,369           208,701          141,116           80,560           59,989
- -----------------------------------------------------------------------------------------------------------------------------------
Sub-total period-end consumer loan portfolio        2,683,122         2,471,309        2,374,328        2,300,558        2,221,244
- -----------------------------------------------------------------------------------------------------------------------------------

       Student loans held for securitization                                                                               300,000
- -----------------------------------------------------------------------------------------------------------------------------------
Total period-end on-balance sheet portfolio         2,683,122         2,471,309        2,374,328        2,300,558        2,521,244
       Securitized home equity loans                  362,351           377,494          393,141          406,776          420,446
       Securitized student loans                      357,218           370,705          384,002          394,691
       Securitized credit card loans                  252,777           252,777          263,889          263,889          275,000
- -----------------------------------------------------------------------------------------------------------------------------------
Total securitized consumer loans                      972,346         1,000,976        1,041,032        1,065,356          695,446
- -----------------------------------------------------------------------------------------------------------------------------------
Total period-end managed consumer loan portfolio  $ 3,655,468       $ 3,472,285      $ 3,415,360      $ 3,365,914      $ 3,216,690
- -----------------------------------------------------------------------------------------------------------------------------------

<PAGE>
Table 8
Non-Performing Assets

                                                     September 30        June 30        March 31       December 31    September 30
(dollars in thousands)                                   1997             1997            1997            1996            1996
- --------------------------------------------------------------------------------------------------------------------------------
Non-accrual loans:
     Commercial                                         $17,406         $17,245         $10,230          $8,850         $10,672
     Consumer                                             2,555           2,836           2,729           2,404           2,374
     Real estate - construction                             754             916           2,577           2,842           1,206
     Real estate - mortgage *                             3,743           2,552          11,415          14,207          14,866
                                              ----------------------------------------------------------------------------------
      Total non-accrual loans                            24,458          23,549          26,951          28,303          29,118
Foreclosed properties                                     8,790           9,764          13,718          10,497          14,733
                                              ==================================================================================
      Total non-performing assets                       $33,248         $33,313         $40,669         $38,800         $43,851
                                              ==================================================================================

Percentage to loans (net of unearned)
   and foreclosed properties                               0.51%           0.52%           0.65%           0.61%           0.71%

Allowance for loan losses to:
   Non-performing loans                                  515.27          508.47          449.83          483.02          441.17
   Non-performing assets                                 379.04          359.44          298.09          352.34          292.95

*  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 9
Accruing Loans Past Due 90 Days or More

                                                     September 30        June 30        March 31       December 31    September 30
(dollars in thousands)                                   1997             1997            1997            1996            1996
- --------------------------------------------------------------------------------------------------------------------------------

Commercial                                              $21,164         $18,152         $10,164          $6,334          $6,969
Consumer:
   Student loans                                         28,244          28,580          28,705          35,763          45,159
   Credit card                                            2,246           1,693           1,917           2,180           1,950
   Loan-by-check-risk tests                                                                               5,890           6,865
   Loan-by-check-other                                   13,372          12,235          10,803           9,272           8,321
   Other consumer                                         2,282           1,352           2,397           2,356           2,320
                                              ----------------------------------------------------------------------------------
      Total consumer                                     46,144          43,860          43,822          55,461          64,615
Mortgage                                                  9,843           6,743           5,547           7,508           6,083
Construction                                                 16             169              71           2,181             366
                                              ==================================================================================
      Total                                             $77,167         $68,924         $59,604         $71,484         $78,033
                                              ==================================================================================

<PAGE>
Table 10
Selected Capital Data
- ----------------------------------------------------------------------------------------------------------------------------------

                                                                                   September 30                        December 31
(dollars in thousands)                                                      1997                   1996                    1996
- ----------------------------------------------------------------------------------------------------------------------------------

Qualifying common stockholders' equity                                  $  955,442           $    882,040            $    908,982
Less goodwill and other disallowed intangibles                             (38,789)               (53,844)                (52,163)
                                                                ------------------------------------------------------------------
     Total Tier I capital                                                  916,653                828,196                 856,819

Qualifying debt                                                            170,000                212,667                 211,667
Qualifying allowance for loan losses                                       102,649                 97,208                  99,793
                                                                ------------------------------------------------------------------
     Total Tier II capital                                                 272,649                309,875                 311,460
                                                                ------------------------------------------------------------------
     Total risked-based capital                                         $1,189,302             $1,138,071              $1,168,279
                                                                ==================================================================
Total risk-adjusted assets                                              $8,188,576             $7,745,427              $7,946,546
                                                                ==================================================================


Ratios:
Tier I capital                                                               11.19%                 10.69%                  10.78%
Total risk-based capital                                                     14.52                  14.69                   14.70
Tier I leverage                                                               8.19                   7.33                    7.43
Tangible Tier I leverage                                                      7.34                   6.68                    6.72
Common equity to assets                                                       8.78                   7.74                    7.88
Common dividend payout ratio (year-to-date)                                  52.94                  39.74                   39.32
Book value per share                                                        $16.24                 $14.89                  $15.38
</TABLE>

<PAGE>

PART II.  OTHER INFORMATION

Item 1.   Legal  Proceedings  (Incorporated  by reference to Part II., Item 1 of
          the Form 10-Q for the quarter ended June 30, 1997).



Item 6.   Exhibits and Reports on Form 8-K

          a)      Exhibits:

                     Exhibit 11 - Computation of Earnings Per Share

                     Exhibit 27 - Financial Data Schedule (filed electronically)




          (b)      Reports on Form 8-K:

                     none

                                   SIGNATURES

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  Registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                             SIGNET BANKING CORPORATION
                                    (Registrant)



Date: November  7, 1997      /s/ Wallace B. Millner III
      -----------------      --------------------------
                             Wallace B. Millner III
                             Vice Chairman and Chief Financial Officer
                             (Principal Financial Officer)


Date: November  7, 1997      /s/ W. H. Catlett, Jr.
      -----------------      ----------------------
                               W. H. Catlett, Jr.
                             Executive Vice President and Controller
                             (Principal Accounting Officer)



<TABLE>
                                            SIGNET BANKING CORPORATION AND SUBSIDIARIES

                                                             FORM 10-Q

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

<CAPTION>
                                                                 Three Months                              Nine Months
                                                              Ended September 30                        Ended September 30
                                                    ---------------------------------------   --------------------------------------
                                                           1997                 1996                 1997                1996
                                                    -------------------  ------------------   ------------------  ------------------
<S> <C>
Common and common equivalent:
   Average shares outstanding                               60,519,260          59,631,865           60,326,679           59,466,680
   Dilutive stock options--based on the
      treasury stock method using average
      market price                                           1,574,890             924,506            1,269,568            1,002,308
                                                    ===================  ==================   ==================  ==================
   Shares used                                              62,094,150          60,556,371           61,596,247           60,468,988
                                                    ===================  ==================   ==================  ==================
                                                                                                                      

Net income applicable to Common Stock               $           42,165   $          29,606    $          73,241   $           91,282
                                                    ===================  ==================   ==================  ==================

Per share amount                                    $             0.68   $            0.49    $            1.19   $             1.51
                                                    ===================  ==================   ==================  ==================

Assuming full dilution:
   Average shares outstanding                               60,519,260          59,631,865           60,326,679           59,466,680
   Dilutive stock options--based on the
      treasury stock method using the
      period end market price, if higher
      than the average market price                          1,676,603           1,106,206            1,355,609            1,066,192
                                                    ===================  ==================   ==================  ==================
   Shares used                                              62,195,863          60,738,071           61,682,288           60,532,872
                                                    ===================  ==================   ==================  ==================

Net income applicable to Common Stock               $           42,165   $          29,606    $          73,241   $           91,282
                                                    ===================  ==================   ==================  ==================

Per share amount                                    $             0.68   $            0.49    $            1.19   $             1.51
                                                    ===================  ==================   ==================  ==================

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 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.
</TABLE>

<TABLE> <S> <C>

<ARTICLE>                    9
<LEGEND>
THIS SCHEDULE  CONTAINS  SUMMARY  FINANCIAL  INFORMATION  EXTRACTED  FROM SIGNET
BANKING  CORPORATION'S  QUARTERLY  REPORT  ON FORM  10-Q FOR THE  QUARTER  ENDED
SEPTEMBER  30,  1997,  AND IS  QUALIFIED  IN ITS  ENTIRETY BY  REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                                             1,000
       
<S>                             <C>
<PERIOD-TYPE>                                                            9-MOS
<FISCAL-YEAR-END>                                                  DEC-31-1997
<PERIOD-END>                                                       SEP-30-1997
<CASH>                                                                 461,793
<INT-BEARING-DEPOSITS>                                                   3,776
<FED-FUNDS-SOLD>                                                       886,791
<TRADING-ASSETS>                                                       277,007
<INVESTMENTS-HELD-FOR-SALE>                                          2,233,520
<INVESTMENTS-CARRYING>                                                       0
<INVESTMENTS-MARKET>                                                         0
<LOANS>                                                              6,737,537
<ALLOWANCE>                                                            126,022
<TOTAL-ASSETS>                                                      11,271,165
<DEPOSITS>                                                           7,712,255
<SHORT-TERM>                                                         1,922,355
<LIABILITIES-OTHER>                                                    297,019
<LONG-TERM>                                                            350,004
                                                        0
                                                                  0
<COMMON>                                                               304,718
<OTHER-SE>                                                             684,814
<TOTAL-LIABILITIES-AND-EQUITY>                                      11,271,165
<INTEREST-LOAN>                                                        432,006
<INTEREST-INVEST>                                                            0
<INTEREST-OTHER>                                                       198,937
<INTEREST-TOTAL>                                                       630,943
<INTEREST-DEPOSIT>                                                     183,294
<INTEREST-EXPENSE>                                                     273,461
<INTEREST-INCOME-NET>                                                  357,482
<LOAN-LOSSES>                                                           50,000
<SECURITIES-GAINS>                                                       7,022
<EXPENSE-OTHER>                                                        400,689
<INCOME-PRETAX>                                                        109,257
<INCOME-PRE-EXTRAORDINARY>                                              36,016
<EXTRAORDINARY>                                                              0
<CHANGES>                                                                    0
<NET-INCOME>                                                            73,241
<EPS-PRIMARY>                                                             1.19
<EPS-DILUTED>                                                             1.19
<YIELD-ACTUAL>                                                            4.76
<LOANS-NON>                                                             24,458
<LOANS-PAST>                                                            77,167
<LOANS-TROUBLED>                                                             0
<LOANS-PROBLEM>                                                              0
<ALLOWANCE-OPEN>                                                       136,707
<CHARGE-OFFS>                                                           51,931
<RECOVERIES>                                                             8,256
<ALLOWANCE-CLOSE>                                                      126,022
<ALLOWANCE-DOMESTIC>                                                   112,749
<ALLOWANCE-FOREIGN>                                                          0
<ALLOWANCE-UNALLOCATED>                                                 13,273
        


</TABLE>


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