Filed by First Union Corporation
Pursuant to Rule 425 under the Securities
Act of 1933 and deemed filed pursuant to
Rule 14a-6(b) under the Securities Exchange
Act of 1934
Subject Company: Wachovia Corporation
Commission File No. 333-59616
Date: July 12, 2001
This filing contains forward-looking statements within the meaning of
the Private Securities Litigation Reform Act of 1995. Such statements include,
but are not limited to, (i) statements about the benefits of the merger between
First Union Corporation and Wachovia Corporation, including future financial and
operating results, cost savings, enhanced revenues, and accretion to reported
earnings that may be realized from the merger; (ii) statements with respect to
First Union's and Wachovia's plans, objectives, expectations and intentions and
other statements that are not historical facts; and (iii) other statements
identified by words such as "believes", "expects", "anticipates", "estimates",
"intends", "plans", "targets", "projects" and similar expressions. These
statements are based upon the current beliefs and expectations of First Union's
and Wachovia's management and are subject to significant risks and
uncertainties. Actual results may differ from those set forth in the
forward-looking statements.
The following factors, among others, could cause actual results to
differ materially from the anticipated results or other expectations expressed
in the forward-looking statements: (1) the risk that the businesses of First
Union and Wachovia will not be integrated successfully or such integration may
be more difficult, time-consuming or costly than expected; (2) expected revenue
synergies and cost savings from the merger may not be fully realized or realized
within the expected time frame; (3) revenues following the merger may be lower
than expected; (4) deposit attrition, operating costs, customer loss and
business disruption following the merger, including, without limitation,
difficulties in maintaining relationships with employees, may be greater than
expected; (5) the ability to obtain governmental approvals of the merger on the
proposed terms and schedule; (6) the failure of First Union's and Wachovia's
stockholders to approve the merger; (7) competitive pressures among depository
and other financial institutions may increase significantly and have an effect
on pricing, spending, third-party relationships and revenues; (8) the strength
of the United States economy in general and the strength of the local economies
in which the combined company will conduct operations may be different than
expected resulting in, among other things, a
deterioration in credit quality or a reduced demand for credit, including the
resultant effect on the combined company's loan portfolio and allowance for loan
losses; (9) changes in the U.S. and foreign legal and regulatory framework; and
(10) adverse conditions in the stock market, the public debt market and other
capital markets (including changes in interest rate conditions) and the impact
of such conditions on the combined company's capital markets and asset
management activities. Additional factors that could cause First Union's and
Wachovia's results to differ materially from those described in the
forward-looking statements can be found in First Union's and Wachovia's reports
(such as Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and Current
Reports on Form 8-K) filed with the Securities and Exchange Commission and
available at the SEC's Internet site (http://www.sec.gov). All subsequent
written and oral forward-looking statements concerning the proposed transaction
or other matters attributable to First Union or Wachovia or any person acting on
their behalf are expressly qualified in their entirety by the cautionary
statements above. First Union and Wachovia do not undertake any obligation to
update any forward-looking statement to reflect circumstances or events that
occur after the date the forward-looking statements are made.
The proposed transaction will be submitted to First Union's and Wachovia's
stockholders for their consideration. Stockholders are urged to read the
definitive joint proxy statement/prospectus regarding the proposed transaction
and any other relevant documents filed with the SEC, as well as any amendments
or supplements to those documents, because they contain (or will contain)
important information. You will be able to obtain a free copy of the joint proxy
statement/prospectus, as well as other filings containing information about
First Union and Wachovia, at the SEC's Internet site (http://www.sec.gov).
Copies of the joint proxy statement/prospectus and the SEC filings that have
been or will be incorporated by reference in the joint proxy
statement/prospectus can also be obtained, without charge, by directing a
request to First Union, Investor Relations, One First Union Center, Charlotte,
North Carolina 28288-0206 (704-374-6782), or to Wachovia, Investor Relations,
100 North Main Street, Winston-Salem, North Carolina 27150 (888-492-6397).
THE FOLLOWING NEWS RELEASE RELATING TO FIRST UNION'S SECOND QUARTER RESULTS WAS
ISSUED BY FIRST UNION
NEWS
[First Union
logo appears here]
Thursday Media Contact:
July 12, 2001 Ginny Mackin 704-383-3715
Mary Eshet 704-383-7777
Investor Contact:
Alice Lehman 704-374-4139
FIRST UNION REPORTS OPERATING EARNINGS OF $649 MILLION, OR 66 CENTS
PER SHARE IN 2nd QUARTER 2001
CEO Thompson says First Union has momentum and proposed First Union-Wachovia
merger will leverage strengths to continue building value for shareholders
SECOND QUARTER 2001 OVERVIEW
o Cash operating earnings of 73 cents per share; operating earnings of 66
cents, exceeding market expectations.
o Outstanding results in the General Bank, with revenue up 9 percent and
operating earnings up 28 percent from second quarter 2000.
o Core deposits grew 4 percent, excluding divested businesses.
o Operating expense decreased 8 percent from second quarter 2000.
o Net charge-offs of 0.52 percent declined 17 basis points from second
quarter 2000.
o Tier 1 capital ratio improved for the fourth consecutive quarter, to
7.40 percent.
--------------------------------------------------------------------------------
Earnings Highlights Three Months Ended
June 30, March 31, June 30,
---------------------------------
(In millions, except per share data) 2001 2001 2000
--------------------------------------------------------------------------------
Earnings
Operating earnings (a) $ 649 610 714
Diluted earnings per share (Operating earnings) 0.66 0.62 0.73
Net income (As reported) 633 584 (2,199)
Diluted earnings per share (As reported) $ 0.64 0.59 (2.27)
--------------------------------------------------------------------------------
Financial ratios (Operating earnings)
Return on average stockholders' equity 16.19 % 15.64 17.74
Overhead efficiency ratio 64.34 65.18 64.36
Net interest margin 3.41 3.42 3.51
Fee and other income as % of total revenue 48.32 47.13 47.50
Dividend payout ratio 36.36 % 38.71 65.75
--------------------------------------------------------------------------------
Cash operating earnings
Net income $ 723 684 807
Diluted earnings per share $ 0.73 0.69 0.82
Return on average tangible stockholders' equity 23.35 % 22.91 30.18
Overhead efficiency ratio 62.06 % 62.80 61.64
--------------------------------------------------------------------------------
Asset quality
Allowance as % of nonaccrual and restructured
loans 144 % 143 215
Net charge-offs as % of average loans, net 0.52 0.53 0.69
Nonperforming assets to loans, net,
foreclosed properties and assets held for sale 1.23 % 1.30 0.87
--------------------------------------------------------------------------------
(a) Operating earnings are reported net income excluding after tax net
restructuring, merger-related and other charges and gains.
--------------------------------------------------------------------------------
Note: The first half of 2000 included the results of businesses that were
divested in connection with the strategic repositioning announced in June 2000,
as well as extraordinarily strong principal investing revenue.
-- more --
FIRST UNION REPORTS 2ND QUARTER EARNINGS/Page 2
CHARLOTTE, N.C. - First Union (NYSE:FTU) today reported second quarter 2001 cash
operating earnings of $723 million, or 73 cents per share; operating earnings of
$649 million, or 66 cents per share; and net income of $633 million, or 64 cents
per share. Highlights of the quarter included broad revenue growth, solid
expense control, strengthened capital ratios and improved loan losses.
In the six months ended June 30, 2001, cash operating earnings were $1.4
billion, or $1.43 per share; operating earnings were $1.3 billion, or $1.28 per
share; and net income was $1.2 billion, or $1.23 per share.
The cash operating return on average tangible stockholders' equity was 23.35
percent in the second quarter of 2001. Cash operating earnings are operating
earnings before goodwill and other intangible amortization. Based on second
quarter 2001 operating earnings, First Union's return on average stockholders'
equity was 16.19 percent.
"These strong operating results underscore First Union's momentum. We are
extremely pleased with the revenue growth in all of our businesses this year,
particularly the excellent results from our General Bank," said Ken Thompson,
First Union chairman and CEO. "In addition, capital ratios improved, credit
quality was stable and expenses decreased as expense management becomes more and
more a part of our culture.
"With our restructuring now complete, we are seeing the results, which we
believe provide us a firm foundation for continued growth. We achieved these
solid results while continuing to make excellent progress on planning for a
smooth integration with our merger partner, Wachovia. This is exactly the right
platform to leverage our strengths, and continue building value for
shareholders. We have enormous optimism about our future together," he said.
Net Interest Income
Net interest income on a tax-equivalent basis was $1.7 billion in the second
quarter of 2001, a 10 percent decline from $1.9 billion in the second quarter of
2000, largely due to the reduction in earning assets related to the sale of
loans and securities in connection with First Union's strategic repositioning
announced in June 2000. The net interest margin was 3.41 percent in the second
quarter of 2001 and 3.51 percent in the second quarter of 2000.
Fee and Other Income
On an operating basis, fee and other income in the second quarter of 2001 was
$1.6 billion, down 7 percent from the second quarter of 2000, attributable to a
$263 million decline in principal investing revenue, partially offset by
across-the-board growth in other fee income categories. On an operating basis,
fee and other income as a percentage of total revenue was 48 percent in the
second quarter of 2001 and 47 percent in the second quarter of 2000.
Provision for Loan Losses
The loan loss provision was $223 million in the second quarter of 2001, a
decline of $5 million from the second quarter of 2000. The provision exceeded
net charge-offs by $66 million. At June 30, 2001, the ratio of allowance to net
loans increased to 1.44 percent from 1.33 percent at June 30, 2000.
-- more --
FIRST UNION REPORTS 2ND QUARTER EARNINGS/Page 3
Noninterest Expense
On an operating basis, noninterest expense was $2.2 billion in the second
quarter of 2001, down 8 percent from the second quarter of 2000, reflecting the
winding down of divested businesses and solid expense control.
Restructuring and Other Charges and Gains
Restructuring and other charges and gains in the second quarter of 2001,
primarily related to the 2000 strategic repositioning, amounted to a pre-tax
charge of $27 million ($16 million after-tax) or 2 cents per share.
Net Charge-offs and Nonperforming Assets
Net charge-offs amounted to $157 million in the second quarter of 2001, a
decrease of $71 million from the second quarter of 2000. This represented 0.52
percent of average net loans, down 17 basis points from the second quarter of
2000.
At June 30, 2001, nonperforming assets were $1.6 billion, or 1.23 percent of net
loans, foreclosed properties and assets held for sale, an increase of 30 percent
from June 30, 2000. Second quarter 2001 nonperforming assets included $250
million of nonperforming assets classified as held for sale.
Lines of Business
--------------------------------------------------------------------------------
General Bank Highlights
Three Months Ended
June 30, March 31, June 30,
-------------------------------------
2001 2001 2000
--------------------------------------------------------------------------------
(In millions)
Total revenue $ 1,545 1,453 1,412
Provision for loan losses 98 101 51
Noninterest expense 935 908 966
Operating earnings 343 295 268
Average loans, net 65,501 63,771 58,105
Average core deposits 99,424 98,415 97,499
Economic capital $ 3,744 3,618 3,555
--------------------------------------------------------------------------------
The General Bank has three major business lines: Consumer, Commercial and Small
Business. General Bank total revenue increased 9 percent from the second quarter
of 2000. The General Bank produced record consumer loan volume and solid deposit
growth in the second quarter of 2001, reflecting improved sales production, a
beneficial rate environment and a renewed focus on attracting low cost core
deposits. Fee and other income grew 30 percent year over year, led by higher
mortgage-related income, service charges and other fee income. The Consumer
provision increased $31 million, of which $18 million was related to a market
valuation adjustment on nonperforming assets moved to assets held for sale and
increased charge-offs on a more seasoned First Union Home Equity portfolio.
-- more --
FIRST UNION REPORTS 2ND QUARTER EARNINGS/Page 4
The Commercial and Small Business provisions increased $16 million. The impact
of expense control initiatives was reflected in a 3 percent decline in
noninterest expense from the second quarter of 2000 and an operating overhead
efficiency ratio that improved from 67 percent in the second quarter of 2000 to
59 percent in the second quarter of this year.
Average loans increased 13 percent from the second quarter of 2000, with
across-the-board strength in consumer lending, while commercial real estate and
small business lending drove commercial lending growth. Average core deposits
grew 2 percent from the second quarter of 2000, primarily in low cost interest
checking, savings and money market accounts.
Overall customer satisfaction scores as measured by Gallup improved for the
ninth consecutive quarter. Household retention also remained strong. Online
customer growth continued to be rapid, with a 55 percent increase from June 30,
2000, to 2.9 million enrollments at June 30, 2001. This included 130,000 online
wholesale enrollments, which grew 136 percent from June 30, 2000.
--------------------------------------------------------------------------------
Capital Management Highlights
Three Months Ended
June 30, March 31, June 30,
-------------------------------------
2001 2001 2000
--------------------------------------------------------------------------------
(In millions)
Total revenue $ 838 831 829
Provision for loan losses - - -
Noninterest expense 667 659 624
Operating earnings 113 113 135
Average loans, net 4,559 4,497 4,250
Average core deposits 7,976 8,003 7,888
Economic capital $ 986 985 972
--------------------------------------------------------------------------------
Capital Management includes Retail Brokerage Services, Asset Management, and
Wealth and Trust Services. These businesses, with their balanced approach and
multiple channels of distribution, performed solidly in the second quarter of
2001 as mutual fund assets and annuity sales through the bank channel reached an
all-time high. Total revenue increased modestly from the second quarter of 2000
primarily due to increased brokerage production largely related to annuity
sales, as well as the impact of the acquisitions since the second quarter of
2000. Noninterest expense increased 7 percent from the second quarter of 2000,
primarily due to increased corporate allocations and these acquisitions.
In partnership with the General Bank, bank channel annuity sales reached a
quarterly record of $717 million in the second quarter of 2001, a 54 percent
increase from the second quarter of 2000. Mutual fund assets grew to a
quarter-end record $90 billion, up 6 percent from year-end 2000, driven by
strong money market inflows.
Assets under management increased modestly from year-end 2000 to $172 billion at
June 30, 2001. Assets under management include $82 billion in trust assets in
addition to the $90 billion in mutual fund assets.
-- more --
FIRST UNION REPORTS 2ND QUARTER EARNINGS/Page 5
--------------------------------------------------------------------------------
Corporate and Investment Banking Highlights
Three Months Ended
June 30, March 31, June 30,
-------------------------------------
2001 2001 2000
--------------------------------------------------------------------------------
(In millions)
Total revenue $ 773 725 897
Provision for loan losses 93 70 126
Noninterest expense 490 467 509
Operating earnings 153 150 199
Average loans, net 41,145 42,511 42,787
Average core deposits 10,202 9,465 8,928
Economic capital $ 6,112 6,278 5,940
--------------------------------------------------------------------------------
Our Corporate and Investment Banking businesses offer a range of fixed income
products, debt and equity products, structured products and advisory services
for corporate and institutional clients. Total revenue declined 14 percent from
the second quarter of 2000, primarily related to anticipated lower principal
investing revenue, which was down $263 million from a strong second quarter of
2000. Excluding principal investing, revenue increased 21 percent and operating
earnings were up 200 percent from the second quarter of 2000, reflecting broad
line of business growth. Fixed income fee and other income increased 53 percent
from the second quarter of 2000, primarily driven by fixed income sales and
trading. The agency businesses, primarily merger and acquisition advisory
services, loan syndications and equity capital markets, grew 3 percent from the
second quarter of 2000. Noninterest expense decreased 4 percent from the second
quarter of 2000.
---
First Union (NYSE:FTU), with $246 billion in assets and stockholders' equity of
$16 billion at June 30, 2001, is a leading provider of financial services to 15
million retail and corporate customers throughout the East Coast and the nation.
The company operates full-service banking offices in 11 East Coast states and
Washington, D.C., and full-service brokerage offices in 47 states. Online
banking and brokerage products and services can be accessed through
www.firstunion.com.
Earnings Conference Call
First Union Chairman and CEO Ken Thompson and CFO Bob Kelly will review First
Union's second quarter results in a conference call and audio webcast beginning
at 9 a.m. today. Supplemental materials relating to the second quarter results
are available on the Internet at www.ftuinvestor.com, and investors are
encouraged to access such materials.
Webcast Instructions: To gain access to the webcast, which will be
"listen-only," go to www.ftuinvestor.com and click on the link First Union
Second Quarter Earnings Audio Webcast. In order to listen to the webcast, you
will need to download Real Player Basic 8.
Teleconference Instructions: The telephone number for the conference call is
888-606-7037 for U.S. callers or 415-228-4891 for international callers. You
will be asked to tell the answering coordinator your name and the name of your
firm. Mention the conference Access Code: 33345.
Replay: Thursday, July 12, from noon until 5 p.m. EDT on Monday, July 23. Replay
telephone number is 402-220-3026.
-- more --
FIRST UNION REPORTS 2ND QUARTER EARNINGS/Page 6
This news release and the conference call may contain forward-looking statements
within the meaning of the Private Securities Litigation Reform Act of 1995,
including, without limitation, (i) statements about the benefits of the merger
between First Union
Corporation and Wachovia Corporation, including future financial and operating
results, cost savings, enhanced revenues, and accretion to reported earnings
that may be realized from the merger; (ii) statements with respect to First
Union's plans, objectives, expectations and intentions and other statements that
are not historical facts; and (iii) other statements identified by words such as
"believes", "expects", "anticipates", "estimates", "intends", "plans",
"targets", "projects" and similar expressions. These statements are based upon
the current beliefs and expectations of First Union's management and are subject
to significant risks and uncertainties. Actual results may differ from those set
forth in the forward-looking statements.
The following factors, among others, could cause actual results to differ
materially from the anticipated results or other expectations expressed in the
forward-looking statements: (1) the risk that the businesses of First Union and
Wachovia will not be integrated successfully or such integration may be more
difficult, time-consuming or costly than expected; (2) expected revenue
synergies and cost savings from the merger may not be fully realized or realized
within the expected time frame; (3) revenues following the merger may be lower
than expected; (4) deposit attrition, operating costs, customer loss and
business disruption following the merger, including, without limitation,
difficulties in maintaining relationships with employees, may be greater than
expected; (5) the ability to obtain governmental approvals of the merger on the
proposed terms and schedule; (6) the failure of First Union's and Wachovia's
stockholders to approve the merger; (7) competitive pressures among depository
and other financial institutions may increase significantly and have an effect
on pricing, spending, third-party relationships and revenues; (8) the strength
of the United States economy in general and the strength of the local economies
in which First Union conducts operations may be different than expected
resulting in, among other things, a deterioration in credit quality or a reduced
demand for credit, including the resultant effect on First Union's loan
portfolio and allowance for loan losses; (9) changes in the U.S. and foreign
legal and regulatory framework; and (10) adverse conditions in the stock market,
the public debt market and other capital markets (including changes in interest
rate conditions) and the impact of such conditions on First Union's and the
combined company's investment banking and asset management activities.
Additional factors that could cause First Union's results to differ materially
from those described in the forward-looking statements can be found in First
Union's reports (such as Annual Reports on Form 10-K, Quarterly Reports on Form
10-Q and Current Reports on Form 8-K) filed with the Securities and Exchange
Commission and available at the SEC's Internet site (http://www.sec.gov). All
subsequent written and oral forward-looking statements concerning the proposed
transaction with Wachovia or other matters attributable to First Union or any
person acting on its behalf are expressly qualified in their entirety by the
cautionary statements above. First Union does not undertake any obligation to
update any forward-looking statement to reflect circumstances or events that
occur after the date the forward-looking statements are made.
Additional Information
The proposed merger between First Union and Wachovia will be submitted to First
Union's and Wachovia's stockholders for their consideration. Stockholders are
urged to read the definitive joint proxy statement/prospectus regarding the
proposed transaction and any other relevant documents filed with the SEC, as
well as any amendments or supplements to those documents, because they contain
(or will contain) important information. You will be able to obtain a free copy
of the joint proxy statement/prospectus, as well as other filings containing
information about First Union and Wachovia, at the SEC's Internet site
(http://www.sec.gov). Copies of the joint proxy statement/prospectus and the SEC
filings that have been or will be incorporated by reference in the joint proxy
statement/prospectus can also be obtained, without charge, by directing a
request to First Union, Investor Relations, One First Union Center, Charlotte,
North Carolina 28288-0206 (704-374-6782), or to Wachovia, Investor Relations,
100 North Main Street, Winston-Salem, North Carolina 27150 (888-492-6397).
-- more --
PAGE 7
FIRST UNION CORPORATION
FINANCIAL HIGHLIGHTS
(Unaudited)
------------------------------------------------------------------------------------------------------------------------------------
2001 2000
---------------------------- -------------------------------------
(Dollars in millions, except Second First Fourth Third Second
per share data) Quarter Quarter Quarter Quarter Quarter
------------------------------------------------------------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS
Operating Earnings
Net interest income - tax-equivalent $ 1,742 1,734 1,757 1,860 1,930
Fee and other income 1,629 1,546 1,582 1,645 1,746
------------------------------------------------------------------------------------------------------------------------------------
Total revenue - tax-equivalent 3,371 3,280 3,339 3,505 3,676
Provision for loan losses 223 219 192 142 228
Noninterest expense 2,169 2,138 2,132 2,328 2,366
Income taxes - tax-equivalent 330 313 334 333 368
------------------------------------------------------------------------------------------------------------------------------------
Income before restructuring, merger-
related and other charges and
cumulative effect of a change in
accounting principle (Operating earnings) 649 610 681 702 714
After-tax restructuring, merger-related
and other charges (16) (26) (36) 150 (2,913)
------------------------------------------------------------------------------------------------------------------------------------
Income (loss) before cumulative effect
of a change in accounting principle 633 584 645 852 (2,199)
Cumulative effect of a change in the
accounting for beneficial interests, net of tax - - (46) - -
------------------------------------------------------------------------------------------------------------------------------------
Net income (loss) (As reported) $ 633 584 599 852 (2,199)
====================================================================================================================================
DILUTED EARNINGS PER SHARE
Income before restructuring, merger-
related and other charges and
cumulative effect of a change in
accounting principle $ 0.66 0.62 0.69 0.71 0.73
Income (loss) before cumulative effect
of a change in accounting principle 0.64 0.59 0.65 0.86 (2.27)
Net income (loss) $ 0.64 0.59 0.60 0.86 (2.27)
====================================================================================================================================
PROFITABILITY (Operating earnings)
Return on average stockholders' equity 16.19 % 15.64 15.36 15.76 17.74
Net interest margin 3.41 3.42 3.46 3.52 3.51
Fee and other income as % of total revenue 48.32 47.13 47.38 46.93 47.50
Overhead efficiency ratio 64.34 65.18 63.85 66.42 64.36
Effective income tax rate 31.54 % 31.54 31.21 30.43 32.45
====================================================================================================================================
CASH OPERATING EARNINGS
Net income $ 723 684 753 778 807
Diluted earnings per share $ 0.73 0.69 0.76 0.79 0.82
Return on average tangible stockholders' equity 23.35 % 22.91 21.55 22.15 30.18
Return on average stockholders' equity 18.04 17.52 17.00 17.47 20.04
Overhead efficiency ratio 62.06 % 62.80 61.46 64.17 61.64
Operating leverage $ 59 (67) 31 (154) (136)
====================================================================================================================================
PAGE 8
FIRST UNION CORPORATION
OTHER FINANCIAL DATA
(Unaudited)
------------------------------------------------------------------------------------------------------------------------------------
2001 2000
---------------------------- -------------------------------------
(Dollars in millions, except Second First Fourth Third Second
per share data) Quarter Quarter Quarter Quarter Quarter
------------------------------------------------------------------------------------------------------------------------------------
CAPITAL ADEQUACY (a)
Tier I capital ratio 7.40 % 7.18 7.02 7.00 6.65
Total capital ratio 11.48 11.33 11.19 11.32 10.57
Leverage ratio 6.01 % 5.88 5.92 5.73 5.34
====================================================================================================================================
ASSET QUALITY
Allowance as % of loans, net 1.44 % 1.43 1.39 1.39 1.33
Allowance as % of nonperforming assets 133 132 135 181 193
Net charge-offs as % of average loans, net 0.52 0.53 0.64 0.46 0.69
Nonperforming assets to loans, net,
foreclosed properties and assets
held for sale 1.23 % 1.30 1.22 0.98 0.87
====================================================================================================================================
OTHER DATA
Employees 67,420 69,362 70,639 70,533 72,890
Branches 2,162 2,164 2,193 2,253 2,258
ATMs 3,419 3,676 3,772 3,831 3,832
Shares outstanding (In thousands) 979,205 981,268 979,963 986,004 986,394
Common stock price $ 34.94 33.00 27.81 32.19 25.00
Book value per common share $ 16.49 16.39 15.66 15.00 14.14
Common stock price to book value 212 % 201 178 215 177
Market capitalization $ 34,213 32,382 27,253 31,739 24,660
Dividends paid per common share $ 0.24 0.24 0.48 0.48 0.48
====================================================================================================================================
AVERAGE BALANCE SHEET DATA
Commercial loans, net $ 76,378 77,270 76,253 75,380 75,951
Consumer loans, net 42,834 42,580 43,840 48,095 56,663
Loans, net 119,212 119,850 120,093 123,475 132,614
Earning assets 204,673 203,720 202,606 211,089 220,061
Total assets 247,254 245,469 239,375 246,818 255,583
Core deposits 119,035 118,192 118,944 118,074 118,256
Total deposits 136,979 137,282 138,329 143,112 141,204
Interest-bearing liabilities 185,224 183,995 181,832 190,146 196,954
Stockholders' equity $ 16,026 15,846 14,753 14,236 16,614
====================================================================================================================================
PERIOD END BALANCE SHEET DATA
Commercial loans, net $ 79,529 80,470 80,240 79,361 78,615
Consumer loans, net 42,963 42,383 43,520 44,058 49,744
Loans, net 122,492 122,853 123,760 123,419 128,359
Goodwill and other intangible assets
Goodwill 3,476 3,524 3,481 3,551 3,510
Deposit base premium 140 157 174 195 215
Other 9 9 9 10 11
Total assets 245,941 252,949 254,170 246,640 257,994
Core deposits 121,022 120,786 122,383 118,317 119,352
Total deposits 138,567 140,795 142,668 138,870 144,864
Stockholders' equity $ 16,144 16,081 15,347 14,795 13,951
====================================================================================================================================
(a) The second quarter of 2001 is based on estimates.
PAGE 9
FIRST UNION CORPORATION
CONSOLIDATED CONDENSED STATEMENTS OF INCOME
(Unaudited)
-----------------------------------------------------------------------------------------------------------------------------------
Three Months Ended June 30, 2001 Six Months Ended June 30, 2001
--------------------------------------------------------------------------------
Restructuring Restructuring
and Other and Other
Operating Charges/ As Operating Charges/ As
(In millions, except per share data) Earnings Gains Reported Earnings Gains Reported
-----------------------------------------------------------------------------------------------------------------------------------
Net interest income $ 1,711 - 1,711 3,413 - 3,413
Provision for loan losses 223 - 223 442 - 442
-----------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision
for loan losses 1,488 - 1,488 2,971 - 2,971
-----------------------------------------------------------------------------------------------------------------------------------
Fee and other income
Service charges and fees 486 - 486 954 - 954
Advisory, underwriting and other
investment banking fees 238 - 238 436 - 436
Other income
Security transactions - portfolio - - - (16) - (16)
Asset sales and securitization 64 (8) 56 76 (52) 24
Gain on sale of branches - - - - 73 73
Other income 841 9 850 1,725 8 1,733
-----------------------------------------------------------------------------------------------------------------------------------
Total fee and other income 1,629 1 1,630 3,175 29 3,204
-----------------------------------------------------------------------------------------------------------------------------------
Noninterest expense
Restructuring charges - (69) (69) - (67) (67)
Other noninterest expense 2,169 97 2,266 4,307 166 4,473
-----------------------------------------------------------------------------------------------------------------------------------
Total noninterest expense 2,169 28 2,197 4,307 99 4,406
-----------------------------------------------------------------------------------------------------------------------------------
Income before income taxes (benefits) 948 (27) 921 1,839 (70) 1,769
Income taxes (benefits) 299 (11) 288 580 (28) 552
-----------------------------------------------------------------------------------------------------------------------------------
Net income $ 649 (16) 633 1,259 (42) 1,217
===================================================================================================================================
Diluted earnings per share $ 0.66 (0.02) 0.64 1.28 (0.05) 1.23
===================================================================================================================================
PAGE 10
FIRST UNION CORPORATION
CONSOLIDATED STATEMENTS OF OPERATING EARNINGS (a)
(Unaudited)
-----------------------------------------------------------------------------------------------------------------------------------
2001 2000
---------------------------- -------------------------------------
Second First Fourth Third Second
(In millions, except per share data) Quarter Quarter Quarter Quarter Quarter
-----------------------------------------------------------------------------------------------------------------------------------
INTEREST INCOME
Interest and fees on loans $ 2,420 2,526 2,701 2,768 2,929
Interest and dividends on securities 881 925 939 975 1,023
Trading account interest 198 204 199 212 218
Other interest income 321 370 425 510 322
-----------------------------------------------------------------------------------------------------------------------------------
Total interest income 3,820 4,025 4,264 4,465 4,492
-----------------------------------------------------------------------------------------------------------------------------------
INTEREST EXPENSE
Interest on deposits 1,192 1,253 1,367 1,422 1,285
Interest on short-term borrowings 454 493 538 609 750
Interest on long-term debt 463 577 627 600 552
-----------------------------------------------------------------------------------------------------------------------------------
Total interest expense 2,109 2,323 2,532 2,631 2,587
-----------------------------------------------------------------------------------------------------------------------------------
Net interest income 1,711 1,702 1,732 1,834 1,905
Provision for loan losses 223 219 192 142 228
-----------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses 1,488 1,483 1,540 1,692 1,677
-----------------------------------------------------------------------------------------------------------------------------------
FEE AND OTHER INCOME
Service charges and fees 486 468 481 508 491
Commissions 389 375 383 365 375
Fiduciary and asset management fees 384 381 387 384 374
Advisory, underwriting and other investment banking fees 238 198 187 148 182
Principal investing (58) (43) (43) 34 205
Other income 190 167 187 206 119
-----------------------------------------------------------------------------------------------------------------------------------
Total fee and other income 1,629 1,546 1,582 1,645 1,746
-----------------------------------------------------------------------------------------------------------------------------------
NONINTEREST EXPENSE
Salaries and employee benefits 1,363 1,329 1,243 1,381 1,396
Occupancy 155 163 150 157 155
Equipment 198 205 221 213 210
Advertising 11 9 16 14 31
Communications and supplies 111 110 123 117 122
Professional and consulting fees 69 73 97 87 82
Goodwill and other intangible amortization 77 78 80 79 100
Sundry expense 185 171 202 280 270
-----------------------------------------------------------------------------------------------------------------------------------
Total noninterest expense 2,169 2,138 2,132 2,328 2,366
-----------------------------------------------------------------------------------------------------------------------------------
Income before income taxes 948 891 990 1,009 1,057
Income taxes 299 281 309 307 343
-----------------------------------------------------------------------------------------------------------------------------------
Net operating earnings $ 649 610 681 702 714
===================================================================================================================================
Diluted earnings per share $ 0.66 0.62 0.69 0.71 0.73
===================================================================================================================================
(a) Operating earnings exclude restructuring, merger-related and other changes and gains and cumulative effect of a change in
accounting principle.
PAGE 11
FIRST UNION CORPORATION
CONSOLIDATED STATEMENTS OF OPERATING EARNINGS (a)
(Unaudited)
--------------------------------------------------------------------------------
Six Months Ended
June 30,
-------------------
(In millions, except per share data) 2001 2000
--------------------------------------------------------------------------------
INTEREST INCOME
Interest and fees on loans $ 4,946 5,777
Interest and dividends on securities 1,806 1,989
Trading account interest 402 409
Other interest income 691 630
--------------------------------------------------------------------------------
Total interest income 7,845 8,805
--------------------------------------------------------------------------------
INTEREST EXPENSE
Interest on deposits 2,445 2,480
Interest on short-term borrowings 947 1,389
Interest on long-term debt 1,040 1,065
--------------------------------------------------------------------------------
Total interest expense 4,432 4,934
--------------------------------------------------------------------------------
Net interest income 3,413 3,871
Provision for loan losses 442 420
--------------------------------------------------------------------------------
Net interest income after provision for loan losses 2,971 3,451
--------------------------------------------------------------------------------
FEE AND OTHER INCOME
Service charges and fees 954 977
Commissions 764 843
Fiduciary and asset management fees 765 740
Advisory, underwriting and other investment banking fees 436 391
Principal investing (101) 404
Other income 357 233
--------------------------------------------------------------------------------
Total fee and other income 3,175 3,588
--------------------------------------------------------------------------------
NONINTEREST EXPENSE
Salaries and employee benefits 2,692 2,825
Occupancy 318 312
Equipment 403 424
Advertising 20 61
Communications and supplies 221 247
Professional and consulting fees 142 153
Goodwill and other intangible amortization 155 202
Sundry expense 356 529
--------------------------------------------------------------------------------
Total noninterest expense 4,307 4,753
--------------------------------------------------------------------------------
Income before income taxes 1,839 2,286
Income taxes 580 734
--------------------------------------------------------------------------------
Net operating earnings $ 1,259 1,552
================================================================================
Diluted earnings per share $ 1.28 1.58
================================================================================
(a) Operating earnings exclude restructuring, merger-related and other changes
and gains.
PAGE 12
FIRST UNION CORPORATION
CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(Unaudited)
-----------------------------------------------------------------------------------------------------------------------------------
2001 2000
---------------------------- -------------------------------------
Second First Fourth Third Second
(In millions, except per share data) Quarter Quarter Quarter Quarter Quarter
-----------------------------------------------------------------------------------------------------------------------------------
INTEREST INCOME
Interest and fees on loans $ 2,420 2,526 2,701 2,768 2,929
Interest and dividends on securities 881 925 939 975 1,023
Trading account interest 198 204 199 212 218
Other interest income 321 370 425 510 322
-----------------------------------------------------------------------------------------------------------------------------------
Total interest income 3,820 4,025 4,264 4,465 4,492
-----------------------------------------------------------------------------------------------------------------------------------
INTEREST EXPENSE
Interest on deposits 1,192 1,253 1,367 1,422 1,285
Interest on short-term borrowings 454 493 538 609 750
Interest on long-term debt 463 577 627 600 552
-----------------------------------------------------------------------------------------------------------------------------------
Total interest expense 2,109 2,323 2,532 2,631 2,587
-----------------------------------------------------------------------------------------------------------------------------------
Net interest income 1,711 1,702 1,732 1,834 1,905
Provision for loan losses 223 219 192 322 1,030
-----------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses 1,488 1,483 1,540 1,512 875
-----------------------------------------------------------------------------------------------------------------------------------
FEE AND OTHER INCOME
Service charges and fees 486 468 481 506 447
Commissions 389 375 383 365 375
Fiduciary and asset management fees 384 381 387 384 374
Advisory, underwriting and other investment banking fees 238 198 182 145 182
Principal investing (58) (43) (43) 34 205
Other income 191 195 363 749 (649)
-----------------------------------------------------------------------------------------------------------------------------------
Total fee and other income 1,630 1,574 1,753 2,183 934
-----------------------------------------------------------------------------------------------------------------------------------
NONINTEREST EXPENSE
Salaries and employee benefits 1,400 1,373 1,407 1,427 1,396
Occupancy 180 164 150 160 155
Equipment 207 211 233 213 210
Advertising 16 14 35 18 31
Communications and supplies 111 110 130 125 123
Professional and consulting fees 84 83 104 91 82
Goodwill and other intangible amortization 77 78 80 79 100
Restructuring and merger-related charges (69) 2 33 52 2,110
Sundry expense 191 174 205 283 296
-----------------------------------------------------------------------------------------------------------------------------------
Total noninterest expense 2,197 2,209 2,377 2,448 4,503
-----------------------------------------------------------------------------------------------------------------------------------
Income (loss) before income taxes (benefits) and
cumulative effect of a change in accounting principle 921 848 916 1,247 (2,694)
Income taxes (benefits) 288 264 271 395 (495)
-----------------------------------------------------------------------------------------------------------------------------------
Income (loss) before cumulative effect of a change
in accounting principle 633 584 645 852 (2,199)
Cumulative effect of a change in the
accounting for beneficial interests, net of tax - - (46) - -
-----------------------------------------------------------------------------------------------------------------------------------
Net income (loss) $ 633 584 599 852 (2,199)
===================================================================================================================================
PER SHARE DATA
Basic
Income (loss) before change in accounting principle $ 0.65 0.60 0.66 0.87 (2.27)
Net income (loss) 0.65 0.60 0.61 0.87 (2.27)
Diluted
Income (loss) before change in accounting principle 0.64 0.59 0.65 0.86 (2.27)
Net income (loss) 0.64 0.59 0.60 0.86 (2.27)
Cash Dividends $ 0.24 0.24 0.48 0.48 0.48
AVERAGE SHARES (In thousands)
Basic 969,333 967,671 969,097 971,453 969,707
Diluted 978,185 975,847 990,445 986,763 981,940
===================================================================================================================================
PAGE 13
FIRST UNION CORPORATION
CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(Unaudited)
--------------------------------------------------------------------------------
Six Months Ended
June 30,
----------------------
(In millions, except per share data) 2001 2000
--------------------------------------------------------------------------------
INTEREST INCOME
Interest and fees on loans $ 4,946 5,777
Interest and dividends on securities 1,806 1,989
Trading account interest 402 409
Other interest income 691 630
--------------------------------------------------------------------------------
Total interest income 7,845 8,805
--------------------------------------------------------------------------------
INTEREST EXPENSE
Interest on deposits 2,445 2,480
Interest on short-term borrowings 947 1,389
Interest on long-term debt 1,040 1,065
--------------------------------------------------------------------------------
Total interest expense 4,432 4,934
--------------------------------------------------------------------------------
Net interest income 3,413 3,871
Provision for loan losses 442 1,222
--------------------------------------------------------------------------------
Net interest income after provision for loan losses 2,971 2,649
--------------------------------------------------------------------------------
FEE AND OTHER INCOME
Service charges and fees 954 933
Commissions 764 843
Fiduciary and asset management fees 765 740
Advisory, underwriting and other investment banking fees 436 391
Principal investing (101) 404
Other income 386 (535)
--------------------------------------------------------------------------------
Total fee and other income 3,204 2,776
--------------------------------------------------------------------------------
NONINTEREST EXPENSE
Salaries and employee benefits 2,773 2,825
Occupancy 344 312
Equipment 418 424
Advertising 30 61
Communications and supplies 221 248
Professional and consulting fees 167 153
Goodwill and other intangible amortization 155 202
Restructuring and merger-related charges (67) 2,105
Sundry expense 365 555
--------------------------------------------------------------------------------
Total noninterest expense 4,406 6,885
--------------------------------------------------------------------------------
Income (loss) before income taxes (benefits) 1,769 (1,460)
Income taxes (benefits) 552 (101)
--------------------------------------------------------------------------------
Net income (loss) $ 1,217 (1,359)
================================================================================
PER SHARE DATA
Basic earnings $ 1.24 (1.41)
Diluted earnings 1.23 (1.41)
Cash dividends $ 0.48 0.96
AVERAGE SHARES (In thousands)
Basic 968,502 970,940
Diluted 976,978 983,147
================================================================================
PAGE 14
FIRST UNION CORPORATION
CONSOLIDATED BALANCE SHEETS
(Unaudited)
------------------------------------------------------------------------------------------------------------------------------------
2001 2000
---------------------------- -------------------------------------
Second First Fourth Third Second
(In millions, except per share data) Quarter Quarter Quarter Quarter Quarter
------------------------------------------------------------------------------------------------------------------------------------
ASSETS
Cash and due from banks $ 8,665 7,857 9,906 7,063 8,028
Interest-bearing bank balances 1,666 2,971 3,239 4,585 1,913
Federal funds sold and securities purchased under
resale agreements (carrying amount of collateral
$2,255 at June 30,2001, $819 repledged) 9,161 11,866 11,240 5,395 9,054
------------------------------------------------------------------------------------------------------------------------------------
Total cash and cash equivalents 19,492 22,694 24,385 17,043 18,995
------------------------------------------------------------------------------------------------------------------------------------
Trading account assets 23,181 20,431 21,630 17,417 18,237
Securities (carrying amount of collateral $21,674 at
June 30,2001) 48,055 51,528 49,246 52,065 55,203
Loans, net of unearned income 122,492 122,853 123,760 123,419 128,359
Allowance for loan losses (1,760) (1,759) (1,722) (1,720) (1,706)
------------------------------------------------------------------------------------------------------------------------------------
Loans, net 120,732 121,094 122,038 121,699 126,653
------------------------------------------------------------------------------------------------------------------------------------
Premises and equipment 4,852 4,968 5,024 5,090 5,211
Due from customers on acceptances 856 894 874 968 839
Goodwill and other intangible assets 3,625 3,690 3,664 3,756 3,736
Other assets 25,148 27,650 27,309 28,602 29,120
------------------------------------------------------------------------------------------------------------------------------------
Total assets $ 245,941 252,949 254,170 246,640 257,994
====================================================================================================================================
IABILITIES AND STOCKHOLDERS' EQUITY
Deposits
Noninterest-bearing deposits 29,633 28,582 30,315 28,501 30,229
Interest-bearing deposits 108,934 112,213 112,353 110,369 114,635
------------------------------------------------------------------------------------------------------------------------------------
Total deposits 138,567 140,795 142,668 138,870 144,864
Short-term borrowings 34,754 39,719 39,446 39,388 50,883
Bank acceptances outstanding 859 902 880 976 847
Trading account liabilities 7,907 8,130 7,475 5,138 4,541
Other liabilities 11,650 11,230 12,545 11,215 9,768
Long-term debt 36,060 36,092 35,809 36,258 33,140
------------------------------------------------------------------------------------------------------------------------------------
Total liabilities 229,797 236,868 238,823 231,845 244,043
------------------------------------------------------------------------------------------------------------------------------------
STOCKHOLDERS' EQUITY
Preferred stock - - - - -
Common stock, $3.33-1/3 par value;
authorized 2 billion shares 3,264 3,271 3,267 3,287 3,288
Paid-in capital 6,345 6,307 6,272 6,211 6,066
Retained earnings 6,627 6,281 6,021 6,135 5,783
Accumulated other comprehensive income, net (92) 222 (213) (838) (1,186)
------------------------------------------------------------------------------------------------------------------------------------
Total stockholders' equity 16,144 16,081 15,347 14,795 13,951
------------------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity $ 245,941 252,949 254,170 246,640 257,994
====================================================================================================================================
PAGE 15
FIRST UNION CORPORATION
NET INTEREST INCOME SUMMARIES
(Unaudited)
---------------------------------------------------------------------------------------------------------------------------------
SECOND QUARTER 2001 FIRST QUARTER 2001
-------------------------------------------------------------------------
Average Average
Interest Rates Interest Rates
Average Income/ Earned/ Average Income/ Earned/
(In millions) Balances Expense Paid Balances Expense Paid
---------------------------------------------------------------------------------------------------------------------------------
ASSETS
Interest-bearing bank balances $ 2,529 29 4.57 % $ 1,826 25 5.69 %
Federal funds sold and securities
purchased under resale agreements 8,923 99 4.41 7,036 95 5.49
Trading account assets 13,965 202 5.78 13,315 206 6.24
Securities 49,931 899 7.21 50,417 945 7.50
Loans
Commercial
Commercial, financial and agricultural 53,160 1,098 8.29 53,416 1,130 8.56
Real estate - construction and other 3,193 52 6.56 3,231 62 7.76
Real estate - mortgage 8,525 149 7.01 9,195 180 7.95
Lease financing 6,075 157 10.29 6,084 161 10.62
Foreign 5,425 83 6.12 5,344 92 7.01
------------------------------------------------------------------------------- ----------------------
Total commercial 76,378 1,539 8.08 77,270 1,625 8.51
------------------------------------------------------------------------------- ----------------------
Consumer
Real estate - mortgage 17,435 318 7.29 17,610 331 7.52
Installment loans and vehicle leasing 25,399 572 9.02 24,970 580 9.41
------------------------------------------------------------------------------- ----------------------
Total consumer 42,834 890 8.32 42,580 911 8.63
------------------------------------------------------------------------------- ----------------------
Total loans 119,212 2,429 8.17 119,850 2,536 8.55
------------------------------------------------------------------------------- ----------------------
Other earning assets 10,113 193 7.68 11,276 250 8.96
------------------------------------------------------------------------------- ----------------------
Total earning assets 204,673 3,851 7.54 203,720 4,057 8.03
====================== ====================
Cash and due from banks 7,568 7,749
Other assets 35,013 34,000
-------------------------------------------------------------------- -----------
Total assets $ 247,254 $ 245,469
==================================================================== ===========
LIABILITIES AND
STOCKHOLDERS' EQUITY
Interest-bearing deposits
Savings and NOW accounts 39,640 267 2.70 38,756 264 2.76
Money market accounts 18,746 225 4.81 17,941 200 4.52
Other consumer time 33,268 477 5.76 34,452 506 5.96
Foreign 6,357 73 4.62 6,851 94 5.59
Other time 11,587 150 5.20 12,239 189 6.27
------------------------------------------------------------------------------- ----------------------
Total interest-bearing deposits 109,598 1,192 4.36 110,239 1,253 4.61
Federal funds purchased and securities
sold under repurchase agreements 27,128 356 5.27 25,005 378 6.13
Commercial paper 2,435 25 4.08 2,540 33 5.32
Other short-term borrowings 9,809 73 2.98 9,580 82 3.46
Long-term debt 36,254 463 5.11 36,631 577 6.30
------------------------------------------------------------------------------- ----------------------
Total interest-bearing liabilities 185,224 2,109 4.57 183,995 2,323 5.10
====================== ====================
Noninterest-bearing deposits 27,381 27,043
Other liabilities 18,623 18,585
Stockholders' equity 16,026 15,846
-------------------------------------------------------------------- -----------
Total liabilities and stockholders' equity $ 247,254 $ 245,469
==================================================================== ===========
Interest income and rate earned $ 3,851 7.54 % $ 4,057 8.03 %
Interest expense and equivalent rate paid 2,109 4.13 2,323 4.61
------------------------------------------------------------------------------------------- ----------------------
Net interest income and margin (a) $ 1,742 3.41 % $ 1,734 3.42 %
=========================================================================================== ======================
(a) The net margin includes (in basis points): 13, 14, 15, 22, and 27 for the quarters ended June 30, 2001, March 31, 2001,
December 31, 2000, September 30, 2000, and June 30, 2000, respectively, related to net interest income from hedge-related
derivative transactions.
PAGE 16
FIRST UNION CORPORATION
NET INTEREST INCOME SUMMARIES
(Unaudited)
---------------------------------------------------------------------------------------------------------------------------
FOURTH QUARTER 2000 THIRD QUARTER 2000 SECOND QUARTER 2000
------------------------------------------------------------------------------------------------------------------------
Average Average Average
Interest Rates Interest Rates Interest Rates
Average Income/ Earned/ Average Income/ Earned/ Average Income/ Earned/
Balances Expense Paid Balances Expense Paid Balances Expense Paid
------------------------------------------------------------------------------------------------------------------------
$ 1,266 14 4.34 % $ 1,465 20 5.28 % $ 977 13 5.52 %
5,994 89 5.86 6,367 97 6.11 9,318 132 5.72
11,569 201 6.95 12,204 214 6.99 12,950 220 6.83
50,554 952 7.54 52,780 988 7.48 56,027 1,035 7.40
53,554 1,233 9.17 53,226 1,250 9.34 54,486 1,251 9.22
3,011 65 8.69 2,676 59 8.65 2,458 52 8.49
9,130 198 8.63 9,294 203 8.70 9,302 195 8.44
5,272 150 11.37 5,168 148 11.45 5,123 153 11.90
5,286 97 7.29 5,016 91 7.17 4,582 80 7.08
------------------------ ------------------------ ------------------------
76,253 1,743 9.11 75,380 1,751 9.24 75,951 1,731 9.15
------------------------ ------------------------ ------------------------
18,805 362 7.70 23,163 432 7.47 25,760 469 7.28
25,035 606 9.63 24,932 596 9.51 30,903 740 9.61
------------------------ ------------------------ ------------------------
43,840 968 8.80 48,095 1,028 8.53 56,663 1,209 8.55
------------------------ ------------------------ ------------------------
120,093 2,711 8.99 123,475 2,779 8.96 132,614 2,940 8.90
------------------------ ------------------------ ------------------------
13,130 322 9.76 14,798 393 10.63 8,175 177 8.66
------------------------ ------------------------ ------------------------
202,606 4,289 8.44 211,089 4,491 8.48 220,061 4,517 8.24
====================== ====================== =======================
7,653 7,446 7,830
29,116 28,283 27,692
------------ ------------ -----------
$ 239,375 $ 246,818 $ 255,583
============ ============ ===========
37,640 301 3.17 37,680 296 3.13 38,940 283 2.92
17,008 202 4.74 15,629 175 4.46 14,959 154 4.13
36,421 541 5.91 36,328 524 5.74 35,386 478 5.43
7,483 110 5.85 9,721 151 6.18 8,795 130 5.92
11,902 213 7.13 15,317 276 7.16 14,153 240 6.82
------------------------ ------------------------ ------------------------
110,454 1,367 4.92 114,675 1,422 4.93 112,233 1,285 4.60
23,686 400 6.72 28,363 459 6.43 36,762 552 6.04
2,639 42 6.19 2,588 40 6.25 3,308 49 6.03
9,345 96 4.09 9,257 110 4.74 11,096 149 5.37
35,708 627 7.03 35,263 600 6.80 33,555 552 6.58
------------------------ ------------------------ ------------------------
181,832 2,532 5.55 190,146 2,631 5.51 196,954 2,587 5.28
====================== ====================== =======================
27,875 28,437 28,971
14,915 13,999 13,044
14,753 14,236 16,614
------------ ------------ -----------
$ 239,375 $ 246,818 $ 255,583
============ ============ ===========
$ 4,289 8.44 % $ 4,491 8.48 % $ 4,517 8.24 %
2,532 4.98 2,631 4.96 2,587 4.73
---------------------- ---------------------- -----------------------
$ 1,757 3.46 % $ 1,860 3.52 % $ 1,930 3.51 %
====================== ====================== =======================
PAGE 17
FIRST UNION CORPORATION
NET INTEREST INCOME SUMMARIES
(Unaudited)
----------------------------------------------------------------------------------------------------------------------------------
SIX MONTHS ENDED 2001 SIX MONTHS ENDED 2000
---------------------------------------------------------------------------
Average Average
Interest Rates Interest Rates
Average Income/ Earned/ Average Income/ Earned/
(In millions) Balances Expense Paid Balances Expense Paid
----------------------------------------------------------------------------------------------------------------------------------
ASSETS
Interest-bearing bank balances $ 2,179 54 5.04 % $ 822 20 5.07 %
Federal funds sold and securities
purchased under resale agreements 7,985 194 4.89 9,436 261 5.56
Trading account assets 13,642 408 6.00 12,138 413 6.84
Securities 50,173 1,844 7.35 55,208 2,013 7.29
Loans
Commercial
Commercial, financial and agricultural 53,286 2,228 8.43 53,647 2,425 9.09
Real estate - construction and other 3,212 114 7.16 2,432 100 8.29
Real estate - mortgage 8,858 329 7.50 9,141 378 8.32
Lease financing 6,080 318 10.46 5,168 313 12.10
Foreign 5,385 175 6.56 4,557 154 6.82
------------------------------------------------------------------------------ ------------------------
Total commercial 76,821 3,164 8.30 74,945 3,370 9.04
------------------------------------------------------------------------------ ------------------------
Consumer
Real estate - mortgage 17,522 649 7.41 26,655 968 7.26
Installment loans and vehicle leasing 25,186 1,152 9.22 30,448 1,459 9.62
------------------------------------------------------------------------------ ------------------------
Total consumer 42,708 1,801 8.47 57,103 2,427 8.52
------------------------------------------------------------------------------ ------------------------
Total loans 119,529 4,965 8.36 132,048 5,797 8.81
------------------------------------------------------------------------------ ------------------------
Other earning assets 10,691 443 8.35 8,256 349 8.47
------------------------------------------------------------------------------ ------------------------
Total earning assets 204,199 7,908 7.78 217,908 8,853 8.15
===================== =====================
Cash and due from banks 7,658 7,954
Other assets 34,510 26,074
------------------------------------------------------------------- -----------
Total assets $ 246,367 $ 251,936
=================================================================== ===========
LIABILITIES AND
STOCKHOLDERS' EQUITY
Interest-bearing deposits
Savings and NOW accounts 39,200 531 2.73 39,385 572 2.92
Money market accounts 18,346 425 4.67 15,262 305 4.01
Other consumer time 33,857 983 5.86 34,688 901 5.22
Foreign 6,603 167 5.12 8,960 253 5.68
Other time 11,911 339 5.75 13,688 449 6.60
------------------------------------------------------------------------------ ------------------------
Total interest-bearing deposits 109,917 2,445 4.49 111,983 2,480 4.45
Federal funds purchased and securities
sold under repurchase agreements 26,072 734 5.68 36,024 1,034 5.77
Commercial paper 2,487 58 4.71 3,152 91 5.81
Other short-term borrowings 9,695 155 3.21 10,098 264 5.24
Long-term debt 36,442 1,040 5.71 33,060 1,065 6.44
------------------------------------------------------------------------------ ------------------------
Total interest-bearing liabilities 184,613 4,432 4.83 194,317 4,934 5.10
===================== =====================
Noninterest-bearing deposits 27,213 28,829
Other liabilities 18,604 12,191
Stockholders' equity 15,937 16,599
------------------------------------------------------------------- -----------
Total liabilities and stockholders' equity $ 246,367 $ 251,936
=================================================================== ===========
Interest income and rate earned $ 7,908 7.78 % $ 8,853 8.15 %
Interest expense and equivalent rate paid 4,432 4.36 4,934 4.55
------------------------------------------------------------------------------------------ ---------------------
Net interest income and margin (a) $ 3,476 3.42 % $ 3,919 3.60 %
========================================================================================== =====================
(a) The net interest margin includes (in basis points): 14 and 27 for the six months ended June 30, 2001, and June 30, 2000,
respectively, related to net interest income from hedge-related derivative transactions.
THE FOLLOWING ARE SUPPLEMENTAL MATERIALS RELATING TO FIRST UNION'S SECOND
QUARTER RESULTS RELEASED BY FIRST UNION
[FIRST UNION LOGO APPEARS HERE]
--------------------------------------------------------------------------------
[FIRST UNION LOGO APPEARS HERE]
SECOND QUARTER 2001
SUPPLEMENTAL EARNINGS PACKAGE
(ALL COMPARISONS ARE WITH FIRST QUARTER 2001 UNLESS OTHERWISE NOTED)
TABLE OF CONTENTS
Highlights of the Quarter.........................................2
Performance Review................................................3
Earnings Summary..................................................4
Net Interest Income...............................................4
Fee and Other Income..............................................6
Noninterest Expense...............................................7
Asset Quality.....................................................8
Loans Held For Sale..............................................10
Business Segment Results.........................................12
Key Definitions..................................................13
General Bank.....................................................14
Capital Management...............................................19
Corporate and Investment Banking.................................23
Parent...........................................................28
ALL INFORMATION EXCLUDES RESTRUCTURING AND OTHER CHARGES/GAINS AND IS BEFORE
CUMULATIVE EFFECT OF A CHANGE IN ACCOUNTING PRINCIPLE EXCEPT WHERE SPECIFICALLY
NOTED.
--------------------------------------------------------------------------------
Page 1
[FIRST UNION LOGO APPEARS HERE]
--------------------------------------------------------------------------------
HIGHLIGHTS OF THE QUARTER
-------------------------
Earnings
o Operating EPS of $0.66 per share ($0.73 on a cash operating basis), up 6%
from $0.62 in 1Q01. Operating earnings of $649 million, up 6% from $610
million in 1Q01.
o Reported net income for 2Q01 was $633 million, or $0.64 per share. This
included a net charge of $0.02 in restructuring and other charges/gains
primarily related to the June 2000 strategic repositioning. Reported net
income in 1Q01 was $0.59 per share, which included a net charge of $0.03
in restructuring and other charges/gains.
o Revenue growth was 3%, while expenses remained relatively flat. Revenue
growth exceeded expense growth, producing operating leverage of $60
million for the quarter.
o Average diluted shares increased 2.3 million, primarily due to the
vesting of stock awards issued in previous years. We repurchased 2.1
million shares in the open market during the quarter. Shares subject to
forward contracts increased by 5.9 million shares (no effect on
outstanding shares).
Core Businesses
o General Bank revenues up 6% vs. 1Q01; up 4% excluding strong mortgage
banking results. General Bank deposits and loans continued to show solid
growth while investment sales were also up, driven by record bank annuity
sales of $717 million. Service charges and fees grew 7%.
o Capital Management revenues increased despite continued weak market
conditions, due to strong annuity sales, higher broker client assets, and
record mutual fund assets.
o Corporate and Investment Banking revenues up 7% on strength in agency
businesses. Compared to 2Q00, revenues are up 21% excluding principal
investing while expenses have declined. Seeing increased market share in
key investment banking businesses.
Capital
o Continued focus on strengthening capital ratios:
o Tier 1 capital ratio improved to 7.40% from 7.18%, the fourth
straight quarterly increase.
o Total capital ratio improved to 11.48% from 11.33%; leverage ratio
improved to 6.01% from 5.88%.
Credit
o Credit quality remained relatively stable and we continue to proactively
manage the portfolio.
o Net charge-offs were 0.52% vs. 0.53% in 1Q01. Provided $30 million
in excess of net charge-offs and provisions for loans sold or
transferred to assets held for sale.
o Total nonperforming assets declined 6%. Allowance as a percentage
of loans and nonperforming assets increased modestly from 1Q01.
June 2000 Strategic Repositioning
o Completed on schedule and on budget.
2001 Outlook
o Revised charge-off guidance for full year 2001 from 60-80 bps to 55-65
bps.
o Core earnings of 66 cents provides foundation for continued growth.
o Continued to build capital ratios; settle $500 million in equity
forwards during 4Q01.
o Continue to proactively manage the portfolio with goal to hold NPAs
relatively flat while maintaining current allowance coverage ratios.
--------------------------------------------------------------------------------
Page 2
[First Union logo appears here]
--------------------------------------------------------------------------------
PERFORMANCE REVIEW
------------------
Before Restructuring and Other Charges/Gains
----------------------------------------------------------------------------------------------------------------------------------
Operating Basis Performance Highlights 2001 2000 2 Q 01
--------------------- ---------------------------------
Second First Fourth Third Second vs
(In millions, except per share data) Quarter Quarter Quarter Quarter Quarter 1 Q 01
----------------------------------------------------------------------------------------------------------------------------------
Operating earnings (a)
Net income $ 649 610 681 702 714 6 %
Diluted earnings per share $ 0.66 0.62 0.69 0.71 0.73 6
Return on average assets 1.05 % 1.01 1.12 1.12 1.13 -
Return on average stockholders' equity 16.19 15.64 15.36 15.76 17.74 -
Overhead efficiency ratio 64.34 % 65.18 63.85 66.42 64.36 -
Operating leverage $ 60 (65) 30 (133) (134) - %
----------------------------------------------------------------------------------------------------------------------------------
Cash operating earnings
Net income $ 723 684 753 778 807 6 %
Diluted earnings per share $ 0.73 0.69 0.76 0.79 0.82 6
Return on average tangible assets 1.19 % 1.15 1.26 1.26 1.30 -
Return on average tangible stockholders' equity 23.35 22.91 21.55 22.15 30.18 -
Overhead efficiency ratio 62.06 % 62.80 61.46 64.17 61.64 -
Operating leverage $ 59 (67) 31 (154) (136) - %
----------------------------------------------------------------------------------------------------------------------------------
Other financial data
Net interest margin 3.41 % 3.42 3.46 3.52 3.51 -
Fee and other income as % of total revenue 48.32 47.13 47.38 46.93 47.50 -
Effective income tax rate 31.54 % 31.54 31.21 30.43 32.45 -
Period-end common stock price $ 34.94 33.00 27.81 32.19 25.00 6 %
----------------------------------------------------------------------------------------------------------------------------------
Asset quality
Net charge-offs as % of average loans, net 0.52 % 0.53 0.64 0.46 0.69 -
Nonperforming assets to loans, net,
foreclosed properties and assets held for sale 1.23 % 1.30 1.22 0.98 0.87 -
----------------------------------------------------------------------------------------------------------------------------------
Capital adequacy
Tier 1 capital ratio (b) 7.40 % 7.18 7.02 7.00 6.65 -
Total capital ratio (b) 11.48 11.33 11.19 11.32 10.57 -
Leverage ratio (b) 6.01 % 5.88 5.92 5.73 5.34 -
----------------------------------------------------------------------------------------------------------------------------------
Other
Average diluted shares (In thousands) 978,185 975,847 990,445 986,763 981,940 - %
Actual shares (In thousands) 979,205 981,268 979,963 986,004 986,394 -
Dividends paid per common share $ 0.24 0.24 0.48 0.48 0.48 -
Dividend payout ratio 36.36 % 38.71 69.57 67.42 65.75 -
Book value per share $ 16.49 16.39 15.66 15.00 14.14 1
FTE employees 67,420 69,362 70,639 70,533 72,890 (3) %
----------------------------------------------------------------------------------------------------------------------------------
(a) Operating earnings are reported net income excluding after-tax net restructuring, merger-related and other changes and gains.
(b) The second quarter of 2001 is based on estimates.
----------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Page 3
[First Union
logo appears here]
--------------------------------------------------------------------------------
EARNINGS SUMMARY
----------------
Before Restructuring and Other Charges/Gains
---------------------------------------------------------------------------------- ----------------------------------------------
Operating Earnings Summary 2001 2000 2 Q 01
---------------------- -------------------------------
Second First Fourth Third Second vs
(In millions, except per share data) Quarter Quarter Quarter Quarter Quarter 1 Q 01
------------------------------------------------------------------------------------------------------------------------------------
Net interest income (Tax-equivalent) $ 1,742 1,734 1,757 1,860 1,930 - %
Fee and other income 1,629 1,546 1,582 1,645 1,746 5
------------------------------------------------------------------------------------------------------------------------------------
Total revenue (Tax-equivalent) 3,371 3,280 3,339 3,505 3,676 3
Provision for loan losses 223 219 192 142 228 2
Noninterest expense 2,169 2,138 2,132 2,328 2,366 1
------------------------------------------------------------------------------------------------------------------------------------
Income before income taxes (Tax-equivalent) 979 923 1,015 1,035 1,082 6
Income taxes 299 281 309 307 343 6
Tax-equivalent adjustment 31 32 25 26 25 (3)
------------------------------------------------------------------------------------------------------------------------------------
Net income $ 649 610 681 702 714 6 %
Net income (Cash basis) $ 723 684 753 778 807 6 %
------------------------------------------------------------------------------------------------------------------------------------
Diluted earnings per share $ 0.66 0.62 0.69 0.71 0.73 6 %
Diluted earnings per share (Cash basis) $ 0.73 0.69 0.76 0.79 0.82 6 %
Return on average stockholders' equity 16.19 % 15.64 15.36 15.76 17.74 -
Return on average tangible
stockholders' equity (Cash basis) 23.35 % 22.91 21.55 22.15 30.18 -
------------------------------------------------------------------------------------------------------------------------------------
NET INTEREST INCOME
-------------------
-----------------------------------------------------------------------------------------------------------------------------------
Interest Income Summary 2001 2000 2 Q 01
------------------------ ----------------------------------
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
-----------------------------------------------------------------------------------------------------------------------------------
Average earning assets $ 204,673 203,720 202,606 211,089 220,061 - %
Average interest-bearing liabilities 185,224 183,995 181,832 190,146 196,954 1
-----------------------------------------------------------------------------------------------------------------------------------
Interest income (Tax-equivalent) 3,851 4,057 4,289 4,491 4,517 (5)
Interest expense 2,109 2,323 2,532 2,631 2,587 (9)
-----------------------------------------------------------------------------------------------------------------------------------
Net interest income (Tax-equivalent) $ 1,742 1,734 1,757 1,860 1,930 - %
-----------------------------------------------------------------------------------------------------------------------------------
Rate earned 7.54 % 8.03 8.44 8.48 8.24 -
Equivalent rate paid 4.13 4.61 4.98 4.96 4.73 -
-----------------------------------------------------------------------------------------------------------------------------------
Net interest margin 3.41 % 3.42 3.46 3.52 3.51 -
-----------------------------------------------------------------------------------------------------------------------------------
Key Points
o Margin remained relatively flat despite the declining rate environment as
higher spreads were offset by the 1Q01 securitization and sale of The Money
Store loans and growth in the equity derivatives business
Net Interest Income increased modestly, the result of the benefit associated
with lower interest rates, as liabilities generally repriced faster than assets.
This benefit was largely offset by the impact of the securitization and sale of
TMS loans in 1Q01 and growth in low-yielding assets related to our equity
derivatives business.
Net interest margin decreased 1 bps to 3.41%. Higher spreads related to
the rate environment were offset by reduced margin related to the TMS
securitization and sale and by growth in equity derivative assets. Excess
liquidity (sold as fed funds) also reduced the margin modestly.
Derivatives hedging asset and liability positions contributed 13 bps to
the margin, down from 14 bps in 1Q01.
--------------------------------------------------------------------------------
Page 4
[First Union
logo appears here]
--------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
Average Balance Sheet Data 2001 2000 2 Q 01
------------------------------- --------------------------------------------
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
------------------------------------------------------------------------------------------------------------------------------------
Commercial loans $ 76,378 77,270 76,253 75,380 75,951 (1)%
Consumer loans 42,834 42,580 43,840 48,095 56,663 1
------------------------------------------------------------------------------------------------------------------------------------
Total loans $119,212 119,850 120,093 123,475 132,614 (1)%
------------------------------------------------------------------------------------------------------------------------------------
Core interest-bearing deposits $ 91,654 91,149 91,069 89,637 89,285 1 %
Noninterest-bearing deposits 27,381 27,043 27,875 28,437 28,971 1
------------------------------------------------------------------------------------------------------------------------------------
Total core deposits 119,035 118,192 118,944 118,074 118,256 1
Foreign and other time deposits 17,944 19,090 19,385 25,038 22,948 (6)
------------------------------------------------------------------------------------------------------------------------------------
Total deposits $136,979 137,282 138,329 143,112 141,204 - %
------------------------------------------------------------------------------------------------------------------------------------
Key Points
o Solid consumer loan growth of 2% and small business up 5%, excluding
divestitures and securitizations
o Core deposits up 1%, despite an average impact of $434 million from
divestitures; low cast core deposits up $2.6 billion excluding
divestitures
o Reduced purchased deposits due to core deposit growth and lower cost
alternatives
Average earning assets increased 0.5%.
Average loans declined 0.5%. Average commercial loans were down 1%, and
were modestly affected lower commercial real estate balances and by the
transfer of loans to held for sale in 1Q01.
Average consumer loans increased 1%, and increased 2% excluding the impact
of $264 million sold or transferred to assets held for sale in 2Q01 and
1Q01 and $400 million in planned runoff of the indirect auto lending and
leasing portfolio. Home equity and other consumer direct lending accounted
for the normalized increase.
Securities and trading assets were flat. Trading account assets increased
5%, the result of continued growth in the equity derivatives business.
Securities declined 1%. Other earning assets increased 7% due to an
increase in fed funds sold, reverse repos, and interest-bearing balances.
Average interest-bearing liabilities increased 0.5%.
Average core deposits increased 1%, despite a divestiture impact on the
average of $434 million in 1Q01. Both interest-bearing and
noninterest-bearing core deposits increased. Low cost core deposits, which
exclude CDs and CAP FDIC balances, increased $2.6 billion or 4% excluding
divestitures, due to continued sales and retention efforts. Time deposits
declined due to the less-attractive rate environment. Other deposits
decreased 6%, as both foreign and other time deposits were reduced due to
a shift to lower cost wholesale funding sources. Thus, total deposits were
flat.
Liquidity improved as growth in cash and cash equivalents of $2.6 million
outpaced growth of $2.4 billion in short-term borrowings, despite a
decline of $1.1 billion in other deposits. Long-term debt declined 1%.
--------------------------------------------------------------------------------
Page 5
[First Union
logo appears here]
--------------------------------------------------------------------------------
FEE AND OTHER INCOME
--------------------
--------------------------------------------------------------------------------------------------------------------------------
Fee and Other Income 2001 2000 2 Q 01
---------------------- ------------------------------------
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
--------------------------------------------------------------------------------------------------------------------------------
Service charges and fees $ 486 468 481 508 491 4 %
Commissions 389 375 383 365 375 4
Fiduciary and asset management fees 384 381 387 384 374 1
Advisory, underwriting and other
investment banking fees 238 198 187 148 182 20
Principal investing (58) (43) (43) 34 205 (35)
Other income 190 167 187 206 119 14
--------------------------------------------------------------------------------------------------------------------------------
Total fee and other income $ 1,629 1,546 1,582 1,645 1,746 5 %
--------------------------------------------------------------------------------------------------------------------------------
Key Points
o Across-the-board increases in all fee categories except principal investing
o Service charges and fees up 4% on strong growth in both the General Bank and
Corporate and Investment Banking
o Solid asset management and commissions performance in a challenging market
o Corporate and Investment Banking fees up on increased activity in agency
businesses
o Other income up due to mortgage and home equity-related income
Fee and other income increased 5% on strength in investment banking agency
businesses as well as increases in service charges and fees and commissions.
Fees were 48% of total revenue in 2Q01 and 47% in 1Q01.
Service charges and fees grew 4%, on 7% growth in core businesses (7% in General
Bank and 5% in Corporate and Investment Banking). Parent contribution declined
due to branch divestitures. Mild seasonality in 1Q01 had a minimal effect on
growth.
Commissions increased 4%, despite a continuing weak market environment,
primarily due to strong annuity sales volume of $717 million and increased
broker client assets.
Fiduciary and asset management fees grew 1%, despite a challenging market
environment, reflecting a balanced mix of funds. Money market flows were strong,
and mutual fund assets reached a record, but the asset mix shifted slightly
toward lower-yielding funds. Additionally, average levels of most market indices
for the quarter were down from 1Q01.
Advisory, underwriting and other investment banking fees increased 20%. The
quarter was particularly strong in agency businesses, as M&A, loan syndications,
and commercial real estate finance posted higher results. 1Q01 asset
securitization results included trading losses of $46 million in connection with
certain nonperforming assets. Fixed income results continued strong but were $50
million lower than 1Q01, as that quarter marked a record for trading results.
Principal investing losses were $58 million, primarily due to impairments on
private equity investments taken during the quarter. Losses were $43 million in
1Q01.
--------------------------------------------------------------------------------
Page 6
[First Union
logo appears here]
--------------------------------------------------------------------------------
Other income increased $23 million. 2Q01 mortgage income was $40 million versus
$18 million in 1Q01, primarily related to deliveries and flow servicing sales.
2Q01 results also included a $21 million gain on an $800 million securitization
and sale of recent PEL production. Commercial leasing income of $48 million was
up $3 million. Net securities losses were less than $1 million compared to
losses of $16 million in 1Q01 (2Q01 included $26 million of asset securitization
impairment losses on certain nonperforming securities). Market valuation
adjustments in 2Q01 of $14 million included $7 million related to the mortgage
company (offset by gains in hedge positions). 1Q01 market valuation adjustments
totaled $30 million. 1Q01 results included a $75 million gain on the exchange of
our interest in Star ATM networks. Other income increased $14 million excluding
these items.
NONINTEREST EXPENSE
-------------------
-----------------------------------------------------------------------------------------------------------------------------------
Noninterest Expense 2001 2000 2 Q 01
------------------------- ------------------------------------
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
-----------------------------------------------------------------------------------------------------------------------------------
Salaries and employee benefits $ 1,363 1,329 1,243 1,381 1,396 3 %
Occupancy 155 163 150 157 155 (5)
Equipment 198 205 221 213 210 (3)
Advertising 11 9 16 14 31 22
Communications and supplies 111 110 123 117 122 1
Professional and consulting fees 69 73 97 87 82 (5)
Goodwill and other intangible amortization 77 78 80 79 100 (1)
Sundry expense 185 171 202 280 270 8
-----------------------------------------------------------------------------------------------------------------------------------
Total noninterest expense $ 2,169 2,138 2,132 2,328 2,366 1 %
-----------------------------------------------------------------------------------------------------------------------------------
FTE employees 67,420 69,362 70,639 70,533 72,890 (3) %
Overhead efficiency ratio (Cash basis) 62.06 % 62.80 61.46 64.17 61.64 -
-----------------------------------------------------------------------------------------------------------------------------------
Key Points
o Total expenses remained virtually flat
o Personnel expenses up modestly due to impact of lower FTEs offset by
incentive payments on increased revenue
o Sundry expenses increased due to costs associated with higher loan volume
o Remaining categories down $17 million in total
Noninterest expense increased 1%. Salaries and employee benefits expenses grew
3%, due to lower FTEs offset by higher incentive payments on increased revenue.
Sundry expense increased $14 million, the result of higher loan costs related to
higher mortgage, home equity, and student lending volumes. Other expense
categories declined $17 million in the aggregate, reflecting tight expense
management.
Intangible amortization consisted of $60 million in goodwill amortization and
$17 million of deposit based intangible (DBI) amortization.
--------------------------------------------------------------------------------
Page 7
[First Union
logo appears here]
--------------------------------------------------------------------------------
ASSET QUALITY
-------------
------------------------------------------------------------------------------------------------------------------------------------
Asset Quality 2001 2000 2 Q 01
-------------------- ---------------------------------
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
------------------------------------------------------------------------------------------------------------------------------------
Nonperforming assets
Loans $ 1,223 1,231 1,176 854 791 (1) %
Other real estate 104 106 103 97 93 (2)
Loans in assets held for sale 250 344 334 349 331 (27)
------------------------------------------------------------------------------------------------------------------------------------
Total nonperforming assets $ 1,577 1,681 1,613 1,300 1,215 (6) %
------------------------------------------------------------------------------------------------------------------------------------
as % of loans, net 1.08 % 1.09 1.03 0.77 0.69 -
------------------------------------------------------------------------------------------------------------------------------------
as % of loans, net, including assets held for sale 1.23 % 1.30 1.22 0.98 0.87 -
------------------------------------------------------------------------------------------------------------------------------------
Allowance for loan losses
Balance, beginning of period $ 1,759 1,722 1,720 1,706 1,760 2 %
Provision for loan losses 223 219 192 322 1,030 2
Allowance relating to loans transferred to
other assets or sold (65) (23) 2 (166) (856) -
Loan losses, net (157) (159) (192) (142) (228) 1
------------------------------------------------------------------------------------------------------------------------------------
Balance, end of period $ 1,760 1,759 1,722 1,720 1,706 - %
------------------------------------------------------------------------------------------------------------------------------------
as % of loans, net 1.44 % 1.43 1.39 1.39 1.33 -
as % of nonaccrual and restructured loans (a) 144 143 146 202 215 -
as % of nonperforming assets (a) 133 % 132 135 181 193 -
------------------------------------------------------------------------------------------------------------------------------------
Loan losses, net $ 157 159 192 142 228 (1) %
Commercial, as % of average commercial loans 0.55 % 0.56 0.80 0.53 0.73 -
Consumer, as % of average consumer loans 0.48 0.48 0.36 0.35 0.63 -
Total, as % of average loans, net 0.52 % 0.53 0.64 0.46 0.69 -
------------------------------------------------------------------------------------------------------------------------------------
(a) These ratios do not include nonperforming loans included in other assets as
held for sale.
Loans 90 days past due were $213 million, $220 million, $183 million, $145
million and $84 million in the second and first quarters of 2001 and in the
fourth, third and second quarters of 2000, respectively.
------------------------------------------------------------------------------------------------------------------------------------
Key Points
o Total NPAs declined 6%
o Allowance increased to 1.44% of net loans
o Provision exceeded charge-offs by $66 million including the provision for
loans sold or transferred to held for sale
o Delinquencies 90 days past due were $213 million vs. $220 million at March 31
o Net loan losses declined to $157 million or 52 bps
Net loan losses decreased $2 million to $157 million, and the charge-off ratio
declined to 0.52% from 0.53% in 1Q01. Gross charge-offs were $191 million offset
by $34 million in recoveries.
Provision for loan losses exceeded net charge-offs by $66 million. This resulted
in the allowance remaining fairly stable after accounting for offsets relating
to loan sales and transfers of loans to assets held for sale.
Allowance for loan losses remained relatively flat at $1.76 billion, or 1.44% of
loans versus 1.43% in 1Q01. The allowance to NPLs ratio rose to 144% while the
allowance to NPA ratio (excluding NPAs in assets held for sale) also increased
slightly to 133%.
--------------------------------------------------------------------------------
Page 8
[First Union
logo appears here]
--------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
Nonperforming Assets (a) 2001 2000 2 Q 01
---------------------- ---------------------------------
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
------------------------------------------------------------------------------------------------------------------------------------
Balance, beginning of period $ 1,337 1,279 951 884 1,270 5 %
------------------------------------------------------------------------------------------------------------------------------------
Commercial loan activity (over $5 million)
New nonaccrual loans and advances 314 266 487 223 242 18
Charge-offs (49) (69) (112) (27) (93) (29)
Transfers (to) from assets held for sale - - 11 (46) (223) -
Payments and return to accrual status (50) (59) (22) (29) (11) 15
Sales (54) - (15) - - -
Other (activity under $5 million) (100) (53) (69) (93) (78) -
------------------------------------------------------------------------------------------------------------------------------------
Commercial loan activity 61 85 280 28 (163) (28)
------------------------------------------------------------------------------------------------------------------------------------
Consumer loan activity
Transfers to assets held for sale (123) (90) - - (243) (37)
Other, net 52 63 48 39 20 (17)
------------------------------------------------------------------------------------------------------------------------------------
Consumer loan activity (71) (27) 48 39 (223) -
------------------------------------------------------------------------------------------------------------------------------------
Change in nonperforming assets (10) 58 328 67 (386) -
------------------------------------------------------------------------------------------------------------------------------------
Balance, end of period $ 1,327 1,337 1,279 951 884 (1) %
------------------------------------------------------------------------------------------------------------------------------------
(a) Excludes nonperforming loans included in assets held for sale, which in the second and first quarters of 2001 and in the
fourth, third and second quarters of 2000 were $250 million, $334 million, $349 million and $331 million, respectively.
------------------------------------------------------------------------------------------------------------------------------------
Key Points
o Transferred $123 million of consumer NPLs to assets held for sale; sale
expected to close in 3Q01
o NPAs including assets held for sale declined by $104 million or 6%
Nonperforming assets declined slightly by $10 million and, including NPAs in
assets held for sale, declined $104 million or 6%. While new nonaccrual
commercial loan balances rose by $56 million, the increase was more than offset
by sales, payments and the return to performing status of certain loans.
Consumer NPLs and NPAs in assets held for sale were also lower. During the
quarter, the company sold $54 million of commercial and $13 million of consumer
nonperforming loans and an additional $73 million of commercial NPLs and $83
million of consumer NPLs out of assets held for sale.
--------------------------------------------------------------------------------
Page 9
[First Union
logo appears here]
--------------------------------------------------------------------------------
LOANS HELD FOR SALE
-------------------
--------------------------------------------------------------------------------------------------------------------------------
Loans Held for Sale 2001 2000
-------------------------- ----------------------------------------
Second First Fourth Third Second
(In millions) Quarter Quarter Quarter Quarter Quarter
--------------------------------------------------------------------------------------------------------------------------------
2000 Strategic Repositioning
Balance, beginning of period $ 689 4,263 4,983 6,326 -
Loans transferred to (from) assets held for sale, net (98) - - 719 7,182
Allowance for loan losses related to
loans transferred to assets held for sale - - 2 (166) (856)
Lower of cost or market valuation adjustments (21) (50) (111) - -
Loans sold (190) (3,327) (289) (1,756) -
Other, net (a) (63) (197) (322) (140) -
--------------------------------------------------------------------------------------------------------------------------------
Balance, end of period 317 689 4,263 4,983 6,326
--------------------------------------------------------------------------------------------------------------------------------
Other (b)
Balance, beginning of period 6,101 3,883 4,108 4,310 4,875
Originations 5,279 4,773 2,701 2,495 1,568
Loans transferred to (from) assets held for sale, net 37 282 (556) (24) (515)
Allowance for loan losses related to
loans transferred to assets held for sale (40) (23) - - -
Lower of cost or market valuation adjustments (14) (30) (33) (46) (53)
Loans sold (5,475) (2,628) (2,204) (2,587) (1,408)
Other, net (a) (242) (156) (133) (40) (157)
--------------------------------------------------------------------------------------------------------------------------------
Balance, end of period 5,646 6,101 3,883 4,108 4,310
--------------------------------------------------------------------------------------------------------------------------------
Loans held for sale, end of period $ 5,963 6,790 8,146 9,091 10,636
--------------------------------------------------------------------------------------------------------------------------------
(a) Other, net represents primarily loan payments.
(b) Other includes primarily student, mortgage warehouse, home equity and syndication loans.
Nonperforming loans included in assets held for sale in the second and first quarters of 2001 and in the fourth, third, and
second quarters of 2000 were $250 million, $344 million, $334 million, $349 million and $331 million, respectively.
--------------------------------------------------------------------------------------------------------------------------------
Key Points
o Sold $190 million of loans from strategic repositioning portfolio
o $317 million remains from repositioning; sale of $152 million of loans
expected to close in early 3Q01
o Strategic repositioning is now complete
Strategic Repositioning: During the quarter we sold $68 million of commercial
loans and $122 million of TMS loans in assets held for sale. Payments reduced
balances by $65 million. A balance of $317 million remains from the total
restructuring. $152 million of these loans are under contract for sale in 3Q01.
Other: During the quarter we transferred $131 million of consumer loans, $123
million of which were NPLs, to assets held for sale. The sale of these loans is
expected to close in 3Q01. Of the total $40 million allowance transferred with
the loans, $22 million were existing reserves and $18 million represented 2Q01
additional provision to adjust the loans to market value. We also sold $670
million of commercial loans and $4.8 billion of consumer loans, primarily
mortgages delivered to agencies out of the AHFS portfolio.
--------------------------------------------------------------------------------
Page 10
[First Union
logo appears here]
--------------------------------------------------------------------------------
Restructuring and Divestitures
------------------------------
------------------------------------------------------------------------------------------------------------------------
Restructuring Charges and Other Charges/Gains 2001 2000
---------------------- ---------------------------------------
Second First Fourth Third Second
(In millions) Quarter Quarter Quarter Quarter Quarter
------------------------------------------------------------------------------------------------------------------------
Restructuring charges
Employee termination benefits $ (26) 2 10 27 135
Occupancy (32) - - 15 93
Goodwill and other asset impairments (noncash) - - - - 1,754
Other asset impairments - (1) (1) (16) 35
Contract cancellations (15) (1) (10) 4 80
Other - - 1 - 2
------------------------------------------------------------------------------------------------------------------------
Total restructuring charges (73) - - 30 2,099
Reversal of March 1999 and other accruals - (14) (1) (2) -
------------------------------------------------------------------------------------------------------------------------
Total (73) (14) (1) 28 2,099
Merger-related charges 4 16 34 24 11
------------------------------------------------------------------------------------------------------------------------
Total (69) 2 33 52 2,110
------------------------------------------------------------------------------------------------------------------------
Other charges/gains
Provision for loan losses - - - 180 802
Service charges and fees - - - 2 44
Other income (1) (28) (171) (540) 768
Other noninterest expense 97 69 212 68 27
------------------------------------------------------------------------------------------------------------------------
Total other charges/gains 96 41 41 (290) 1,641
------------------------------------------------------------------------------------------------------------------------
Total restructuring and other charges/gains 27 43 74 (238) 3,751
Income taxes (benefits) (11) (17) (38) 88 (838)
------------------------------------------------------------------------------------------------------------------------
After-tax restructuring, merger-related
and other charges/gains $ 16 26 36 (150) 2,913
------------------------------------------------------------------------------------------------------------------------
Key Points
o Completed June 2000 strategic repositioning efforts on schedule and on budget
o $73 million reversal due to favorable variances on occupancy and contract
termination costs, and lower severance costs
o $97 million other noninterest expense largely comprised of related personnel
expense to right-size staff and support functions, real estate consolidation
expenses, contract termination costs and professional fees
In 2Q01, we achieved the goals set out in our June 2000 strategic repositioning.
The company recorded a net after-tax charge of $16 million in restructuring and
other charges and gains. This charge reflects completion of the activity
associated with our strategic repositioning. Significant items included the
following:
o Net reversals of previously accrued restructuring charges totaling $73
million reflect favorable variance on contract termination and
occupancy costs, and lower severance costs for employees identified at
the time of the announcement of our strategic repositioning.
o Other noninterest expense includes severance and outplacement expense
of $31 million related to the right-sizing of staff and support
functions; real estate consolidation expenses of $18 million; contract
termination expenses of $16 million; professional fees of $12 million;
card and mortgage servicing deconversion expenses of $9 million and
other expenses totaling $11 million.
BUSINESS SEGMENT RESULTS
------------------------
--------------------------------------------------------------------------------
Page 11
[First Union
logo appears here]
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
First Union Corporation Three Months Ended June 30, 2001
-----------------------------------------------------------------------------------
Performance Summary General Capital Corporate &
(In millions) Bank Management Investment BParent Consolidated
--------------------------------------------------------------------------------------------------------------------------------
Income statement data
Net interest income $ 1,128 78 455 50 1,711
Fee and other income 390 771 333 135 1,629
Intersegment revenue 27 (11) (15) (1) -
--------------------------------------------------------------------------------------------------------------------------------
Total revenue 1,545 838 773 184 3,340
Provision for loan losses 98 - 93 32 223
Noninterest expense 935 667 490 77 2,169
Income taxes 169 58 37 35 299
--------------------------------------------------------------------------------------------------------------------------------
Operating earnings $ 343 113 153 40 649
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
Performance and other data
Economic profit $ 251 82 (4) 79 408
Risk adjusted return on capital (RAROC) 38.93 % 45.32 11.74 34.82 25.39
Economic capital $ 3,744 986 6,112 1,382 12,224
Overhead efficiency ratio 59.29 % 79.47 59.93 9.32 62.06
Average loans, net $ 65,501 4,559 41,145 8,007 119,212
Average core deposits $ 99,424 7,976 10,202 1,433 119,035
--------------------------------------------------------------------------------------------------------------------------------
Business segment results are on an operating basis, and accordingly, they
exclude restructuring and other charges and gains primarily related to our
strategic repositioning announced in June 2000.
We made several changes, as outlined below, in our segment reporting beginning
1Q01. Each of the trailing four quarters has been restated to reflect these
changes.
Segments and sub-segments have been realigned: As a result of an in-depth review
of our management reporting model, we have designed new methodologies and
systems that we believe better reflect the evolution of our three core
businesses. We implemented this new management reporting model in the first
quarter of 2001. One of the key differences was a redefinition of our segments
and subsegments.
Intersegment revenues and servicing cost allocations have been established:
Intersegment revenues (referral fees) are paid from the segment that "owns" a
product to the segment that "sells" the product, and they are based upon
comparable fees paid in the market and/or upon negotiated amounts which estimate
the relative profitability value provided by the selling party. Cost allocation
transfers are made for servicing provided from one business segment to another.
Improved allocation of capital: Revised studies have been completed to more
accurately assess the risks inherent in each business unit, and capital has been
assigned based upon that risk assessment. (See economic capital definition.)
New financial metrics have been implemented: Business units are measured on
several new financial metrics, RAROC and Economic Profit (see definitions
below).
Cost allocation methodologies have been enhanced: Activity-Based Costing studies
have been completed for many business units to better align costs with products
and their revenues.
--------------------------------------------------------------------------------
Page 12
[First Union
logo appears here]
--------------------------------------------------------------------------------
KEY DEFINITIONS
---------------
Activity-Based Costing - A method of determining product costs based upon
detailed studies that align the cost of activities with the products those
activities support.
Cost of Capital -The cost of capital rate is the minimum rate of return that
must be earned so as not to dilute shareholder value. First Union's cost of
capital rate has been established using the capital asset pricing model (CAPM)
and is currently set at 12 percent. The cost of capital charge is determined by
multiplying the cost of capital rate times the amount of economic capital.
Economic Capital - Capital assigned based on a statistical assessment of the
credit, market and operating risks taken to generate profits in a particular
business unit and/or product.
Economic Net Income - GAAP net income adjusted for intangibles amortization and
the after-tax impact of expected losses vs. GAAP loan loss provision.
Economic Profit - Economic net income less the cost of capital charge.
Expected Losses - A long-term measure of credit losses expected on a specific
loan or loan portfolio. The loss assigned is based upon studies that analyze the
average annual loss rate on groups of loans across multiple business cycles.
RAROC - Risk Adjusted Return On Capital. RAROC is calculated by dividing
economic net income by economic capital.
--------------------------------------------------------------------------------
Page 13
[First Union
logo appears here]
--------------------------------------------------------------------------------
GENERAL BANK
------------
This segment consists of the Consumer, Commercial, and Small Business
operations.
------------------------------------------------------------------------------------------------------------------------
General Bank 2001 2000 2 Q 01
--------------------- ----------------------------------
Performance Summary Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
------------------------------------------------------------------------------------------------------------------------
Income statement data
Net interest income $ 1,128 1,085 1,093 1,097 1,086 4 %
Fee and other income 390 343 355 352 301 14
Intersegment revenue 27 25 25 24 25 8
------------------------------------------------------------------------------------------------------------------------
Total revenue 1,545 1,453 1,473 1,473 1,412 6
Provision for loan losses 98 101 74 52 51 (3)
Noninterest expense 935 908 992 948 966 3
Income taxes 169 149 129 154 127 13
------------------------------------------------------------------------------------------------------------------------
Operating earnings $ 343 295 278 319 268 16 %
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Performance and other data
Economic profit $ 251 220 183 212 165 14 %
Risk adjusted return on capital (RAROC) 38.93 % 36.65 31.97 35.33 30.70 -
Economic capital $ 3,744 3,618 3,653 3,615 3,555 3
Overhead efficiency ratio 59.29 % 61.19 65.77 62.89 66.83 -
Average loans, net $ 65,501 63,771 61,735 60,029 58,105 3
Average core deposits $ 99,424 98,415 98,184 97,186 97,499 1 %
------------------------------------------------------------------------------------------------------------------------
Key Points
o Revenues up 6%; up 4% excluding mortgage contribution
o Fee growth driven by service charges and fees, which increased 7%
o Solid loan growth of 3% and deposits up 1%, driven by strong growth of 4% in
low cost core deposits (DDA, interest checking, savings, and money market
accounts)
o Efficiency ratio below 60% for the first time; 14% growth in economic profit
--------------------------------------------------------------------------------------------------------------------------
General Bank Key Metrics 2001 2000 2 Q 01
-------------------------- ---------------------------------
Second First Fourth Third Second vs
Quarter Quarter Quarter Quarter Quarter 1 Q 01
--------------------------------------------------------------------------------------------------------------------------
Customer overall satisfaction score (a) 6.32 6.29 6.27 6.22 6.19 - %
Online customers (In thousands) 2,903 2,640 2,367 2,149 1,868 10
Financial centers 2,162 2,164 2,193 2,253 2,258 -
ATMs 3,419 3,676 3,772 3,831 3,832 (7)%
--------------------------------------------------------------------------------------------------------------------------
(a) Gallup survey measured on a 1-7 scale; 6.4 = "best in class".
--------------------------------------------------------------------------------------------------------------------------
Overall customer satisfaction score of 6.32 increased for the 9th consecutive
quarter and is close to "Best in Class."
ATM count down due to sale and removal of certain non-branded ATMs.
--------------------------------------------------------------------------------
Page 14
[First Union
logo appears here]
--------------------------------------------------------------------------------
CONSUMER
This sub-segment includes Retail Banking, First Union Mortgage Corp., First
Union Home Equity Bank, Educaid, and other retail businesses.
---------------------------------------------------------------------------------------------------------------------
Consumer 2001 2000 2 Q 01
--------------------- ----------------------------------
Performance Summary Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
---------------------------------------------------------------------------------------------------------------------
Income statement data
Net interest income $ 793 755 746 759 755 5 %
Fee and other income 299 256 267 251 231 17
Intersegment revenue 12 12 12 12 13 -
---------------------------------------------------------------------------------------------------------------------
Total revenue 1,104 1,023 1,025 1,022 999 8
Provision for loan losses 62 59 35 32 31 5
Noninterest expense 731 704 751 732 738 4
Income taxes 106 90 81 88 77 18
---------------------------------------------------------------------------------------------------------------------
Operating earnings $ 205 170 158 170 153 21 %
---------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------
Performance and other data
Economic profit $ 162 140 112 124 108 16 %
Risk adjusted return on capital (RAROC) 43.26 % 41.12 34.73 37.44 34.71 -
Economic capital $ 2,076 1,952 1,960 1,936 1,907 6
Overhead efficiency ratio 65.15 % 67.61 72.03 70.42 72.58 -
Average loans, net $ 34,307 33,034 31,942 30,703 29,246 4
Average core deposits $ 80,607 80,241 79,897 79,504 79,838 - %
---------------------------------------------------------------------------------------------------------------------
Net interest income was up 5%, due to high mortgage origination volume, record
loan production in financial centers and overall wider spreads in a declining
interest rate environment. Loans increased 4%, due to strong demand and focused
sales efforts. At the same time, core deposits increased for the third
consecutive quarter on the strength of interest checking and savings; slightly
offset by declines in CDs.
Fee and other income grew 17%, primarily due to strong growth in mortgage
originations, debit card, and service charges and fees. Fees were up 9%
excluding the contribution from the mortgage business, driven by a 7% increase
in service charges and fees from 1Q01. In retail banking alone, service charges
and fees were up $9 million or 4%.
2Q01 mortgage and home equity results included $22 million in gains on $3.7
billion in deliveries to agencies, $12 million in gains on flow servicing sales,
and $9 million on other sales. 1Q01 included $6 million in gains on deliveries,
$12 million in gains on flow servicing sales, and $10 million in other gains.
Results were impacted by market valuation adjustments of $15 million on FUHEB
NPAs in 1Q01.
Expenses were up 4%, primarily due to increases in volume-based expenses such as
loan costs and incentives. Even with tighter expense control, we are currently
running close to 100% staffing levels.
--------------------------------------------------------------------------------
Page 15
[First Union
logo appears here]
--------------------------------------------------------------------------------
CONSUMER LOAN PRODUCTION
------------------------------------------------------------------------------------------------------------------------
Consumer Loan Volume 2001 2000 2 Q 01
------------------------ ---------------------------------
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
------------------------------------------------------------------------------------------------------------------------
Consumer direct $ 1,755 1,210 1,246 1,320 1,548 45 %
Prime equity lines 2,483 1,984 1,785 1,653 1,852 25
First Union Home Equity 1,558 1,274 1,289 1,245 1,083 22
First Union Mortgage Corporation 4,685 3,394 2,415 2,311 2,434 38
Other 731 728 360 392 185 -
------------------------------------------------------------------------------------------------------------------------
Total consumer loan volume $ 11,212 8,590 7,095 6,921 7,102 31 %
------------------------------------------------------------------------------------------------------------------------
Loan volume was up 31%, due primarily to increased refinancing volume in FUMC
originations, as well as strong growth in FUHEB volume.
--------------------------------------------------------------------------------------------------------------------------
Consumer Average Loans 2001 2000 2 Q 01
-------------------- -----------------------------------
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
--------------------------------------------------------------------------------------------------------------------------
Consumer direct $ 12,595 12,024 11,784 11,496 11,102 5 %
Prime equity lines 9,738 9,319 8,873 8,435 8,118 4
First Union Home Equity 11,383 11,097 10,577 10,053 9,295 3
First Union Mortgage Corporation 87 89 82 90 105 (2)
Other 504 505 626 629 626 (0)
--------------------------------------------------------------------------------------------------------------------------
Consumer average loans $ 34,307 33,034 31,942 30,703 29,246 4 %
--------------------------------------------------------------------------------------------------------------------------
Average loan outstandings increased 4%, attributable to continued strong sales
efforts and increased focus on behavioral cross-selling (acquiring
transactional, borrowing and investing customers).
--------------------------------------------------------------------------------
Page 16
[First Union
logo appears here]
--------------------------------------------------------------------------------
COMMERCIAL
This sub-segment includes middle-market Commercial, Commercial Real Estate and
Government Banking.
-----------------------------------------------------------------------------------------------------------------------------
Commercial 2001 2000 2 Q 01
--------------------- ------------------------------------
Performance Summary Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
-----------------------------------------------------------------------------------------------------------------------------
Income statement data
Net interest income $ 172 169 179 172 170 2 %
Fee and other income 39 35 36 33 33 11
Intersegment revenue 14 12 13 12 12 17
-----------------------------------------------------------------------------------------------------------------------------
Total revenue 225 216 228 217 215 4
Provision for loan losses 17 21 29 17 18 (19)
Noninterest expense 112 107 150 129 139 5
Income taxes 28 27 9 20 13 4
-----------------------------------------------------------------------------------------------------------------------------
Operating earnings $ 68 61 40 51 45 11 %
-----------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------
Performance and other data
Economic profit $ 30 24 7 11 6 25 %
Risk adjusted return on capital (RAROC) 22.99 % 20.76 14.59 16.05 14.20 -
Economic capital $ 1,098 1,116 1,146 1,130 1,129 (2)
Overhead efficiency ratio 47.39 % 47.92 62.26 56.71 61.18 -
Average loans, net $ 23,320 23,204 22,472 22,077 21,926 -
Average core deposits $ 10,106 9,479 9,467 8,908 8,967 7 %
-----------------------------------------------------------------------------------------------------------------------------
Net interest income increased 2%. Loans were essentially flat, due to a slowing
in loan demand in this sub-segment's customer base. Deposits were up a solid 7%,
driven by continued focus on attracting low cost core deposits.
Fee and other income grew 11%, due to increased cash management service charges
(on lower compensating balances) as a result of a lower interest rate
environment. Service charges and fees were up $5 million or 15% from the prior
quarter. Results were particularly strong in government and real estate.
Expenses increased 5%, wholly attributable to volume-based expenses.
--------------------------------------------------------------------------------
Page 17
[First Union
logo appears here]
--------------------------------------------------------------------------------
SMALL BUSINESS
This sub-segment consists of Small Business Lending, Small Business Banking, and
Small Business Capital (SBA).
----------------------------------------------------------------------------------------------------------------------------
Small Business 2001 2000 2 Q 01
------------------ ---------------------------------------
Performance Summary Second First Fourth Third Second vs
(In millions) uarter Quarter Quarter Quarter Quarter 1 Q 01
----------------------------------------------------------------------------------------------------------------------------
Income statement data
Net interest income $ 163 161 168 166 161 1 %
Fee and other income 52 52 52 68 37 -
Intersegment revenue 1 1 - - - -
----------------------------------------------------------------------------------------------------------------------------
Total revenue 216 214 220 234 198 1
Provision for loan losses 19 21 10 3 2 (10)
Noninterest expense 92 97 91 87 89 (5)
Income taxes 35 32 39 46 37 9
----------------------------------------------------------------------------------------------------------------------------
Operating earnings $ 70 64 80 98 70 9 %
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------
Performance and other data
Economic profit $ 59 56 64 77 51 5 %
Risk adjusted return on capital (RAROC) 53.89 % 53.06 58.56 67.60 51.89 -
Economic capital $ 570 550 547 549 519 4
Overhead efficiency ratio 42.26 % 44.21 40.62 36.18 44.24 -
Average loans, net $ 7,874 7,533 7,321 7,249 6,933 5
Average core deposits $ 8,711 8,695 8,820 8,774 8,694 - %
----------------------------------------------------------------------------------------------------------------------------
Net interest income rose 1%. Loans increased 5% driven by small business
lending, while average core deposits were relatively flat.
Fee and other income matched 1Q01 levels, as securitization and service charge
income was flat.
Expenses decreased 5%, due to tighter expense control.
--------------------------------------------------------------------------------
Page 18
[First Union
logo appears here]
--------------------------------------------------------------------------------
CAPITAL MANAGEMENT
------------------
This segment includes Asset Management, Retail Brokerage Services, and Wealth
and Trust Services
----------------------------------------------------------------------------------------------------------------------
Capital Management 2001 2000 2 Q 01
-------------------- ----------------------------------
Performance Summary Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
----------------------------------------------------------------------------------------------------------------------
Income statement data
Net interest income $ 78 78 89 86 90 - %
Fee and other income 771 765 777 761 752 1
Intersegment revenue (11) (12) (12) (13) (13) (8)
----------------------------------------------------------------------------------------------------------------------
Total revenue 838 831 854 834 829 1
Provision for loan losses - - - - - -
Noninterest expense 667 659 654 652 624 1
Income taxes 58 59 68 62 70 (2)
----------------------------------------------------------------------------------------------------------------------
Operating earnings $ 113 113 132 120 135 - %
----------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------
Performance and other data
Economic profit $ 82 82 101 90 105 - %
Risk adjusted return on capital (RAROC) 45.32 % 45.93 53.10 48.45 55.54 -
Economic capital $ 986 985 974 979 972 -
Overhead efficiency ratio 79.47 % 79.15 76.66 78.11 75.23 -
Average loans, net $ 4,559 4,497 4,424 4,295 4,250 1
Average core deposits $ 7,976 8,003 7,879 7,935 7,888 - %
----------------------------------------------------------------------------------------------------------------------
Key Points
o Solid revenue performance during continuing market volatility
o In Retail Brokerage, record bank annuity sales over $700 million drove
increased production
----------------------------------------------------------------------------------------------------------------------------
Capital Management Key Metrics 2001 2000 2 Q 01
------------------------ -----------------------------------
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
----------------------------------------------------------------------------------------------------------------------------
Trust assets $ 81,879 81,576 85,933 87,922 83,499 - %
Mutual fund assets 90,279 86,767 84,797 85,223 82,131 4
----------------------------------------------------------------------------------------------------------------------------
Total assets under management $ 172,158 168,343 170,730 173,145 165,630 2 %
----------------------------------------------------------------------------------------------------------------------------
Gross fluctuating mutual fund sales $ 1,981 1,983 1,762 1,819 1,656 - %
----------------------------------------------------------------------------------------------------------------------------
Assets under care (Excluding AUM) $ 499,847 489,380 485,516 500,962 507,193 2 %
----------------------------------------------------------------------------------------------------------------------------
Registered representatives (Actual) 7,706 7,784 7,459 7,342 7,091 (1)
Brokerage offices (Actual) 2,690 2,695 2,568 2,623 2,604 - %
----------------------------------------------------------------------------------------------------------------------------
Key Points
o Mutual funds surpassed $90 billion for the first time - equity increased 5%,
money market up 4%, and fixed income stable
o Despite unsettled market conditions, total assets under management increased
2% to $172 billion as both trust and mutual funds gained net new assets
--------------------------------------------------------------------------------
Page 19
[First Union
logo appears here]
--------------------------------------------------------------------------------
ASSET MANAGEMENT
This sub-segment consists of the mutual fund business and customized investment
advisory services.
-----------------------------------------------------------------------------------------------------------------------
Asset Management 2001 2000 2 Q 01
-------------------- --------------------------------
Performance Summary Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
-----------------------------------------------------------------------------------------------------------------------
Income statement data
Net interest income $ (14) (11) (8) (8) (5) (27)%
Fee and other income 153 156 162 164 152 (2)
Intersegment revenue - - - - - -
-----------------------------------------------------------------------------------------------------------------------
Total revenue 139 145 154 156 147 (4)
Provision for loan losses - - - - - -
Noninterest expense 90 89 95 89 88 1
Income taxes 16 20 20 23 20 (20)
-----------------------------------------------------------------------------------------------------------------------
Operating earnings $ 33 36 39 44 39 (8)%
-----------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------
Performance and other data
Economic profit $ 29 33 35 40 35 (12)%
Risk adjusted return on capital (RAROC) 109.52 % 121.75 123.11 139.70 129.11 -
Economic capital $ 122 121 125 125 122 1
Overhead efficiency ratio 64.21 % 61.62 61.93 57.16 59.68 -
Average loans, net $ 9 1 - - - -
Average core deposits $ 19 5 - - - - %
-----------------------------------------------------------------------------------------------------------------------
Fee and other income decreased 2%, despite continued strong net fund flows, due
to lower daily average equity market valuations in 2Q01 versus 1Q01.
Expenses remained relatively flat reflecting continued focus on operating
efficiency.
------------------------------------------------------------------------------------------------------------------------------------
Mutual Funds 2001 2000 2 Q 01
------------------------------------------- ---------------------------------
Second Quarter First Quarter Fourth Third Second vs
------------------- ---------------------
(In billions) Amount Fund Mix Amount Fund Mix Quarter Quarter Quarter 1 Q 01
------------------------------------------------------------------------------------------------------------------------------------
Assets Under Management
Money market $ 55 61% $ 53 61% $ 47 44 41 4 %
Equity 23 26 22 25 26 29 29 5
Fixed income 11 12 11 13 11 11 11 -
Annuity 1 1 1 1 1 1 1 -
------------------------------------------------------------------------------------------------------------------------------------
Total mutual fund assets $ 90 100% $ 87 100% $ 85 85 82 4 %
------------------------------------------------------------------------------------------------------------------------------------
o A balanced investment philosophy and product offering enabled Capital
Management to retain assets and grow total assets under management.
Total mutual fund assets rose by 4%, spurred by period end improvement in the
equity markets and solid net money market sales of $2 billion for the quarter.
The fund mix remained relatively stable on a quarter-linked basis, with money
market assets growing by 4% and accounting for 61% of total assets and equity
funds rising almost 5% to comprise 26% of total assets.
--------------------------------------------------------------------------------
Page 20
[First Union
logo appears here]
--------------------------------------------------------------------------------
RETAIL BROKERAGE SERVICES
This sub-segment includes Retail Brokerage and Insurance Services.
---------------------------------------------------------------------------------------------------------------------
Retail Brokerage Services 2001 2000 2 Q 01
--------------------- -----------------------------------
Performance Summary Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
---------------------------------------------------------------------------------------------------------------------
Income statement data
Net interest income $ 36 36 41 38 38 - %
Fee and other income 499 492 491 480 485 1
Intersegment revenue (11) (11) (12) (12) (13) -
---------------------------------------------------------------------------------------------------------------------
Total revenue 524 517 520 506 510 1
Provision for loan losses - - - - - -
Noninterest expense 459 451 446 449 427 2
Income taxes 21 23 24 20 28 (9)
---------------------------------------------------------------------------------------------------------------------
Operating earnings $ 44 43 50 37 55 2 %
---------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------
Performance and other data
Economic profit $ 26 23 30 18 36 13 %
Risk adjusted return on capital (RAROC) 27.50 % 26.57 30.73 22.75 34.41 -
Economic capital $ 643 650 643 648 646 (1)
Overhead efficiency ratio 87.28 % 87.39 85.55 88.90 83.62 -
Average loans, net $ - 1 - 1 - -
Average core deposits $ 79 104 79 70 74 (24)%
---------------------------------------------------------------------------------------------------------------------
Net interest income remained flat, as margin loan receivables have stabilized.
Fee and other income was up $7 million or 1%, aided by strong annuity sales and
increased broker client assets which rose 5% during the quarter driven by the
continued success of the advice-driven distribution model.
Expenses increased 2% due primarily to costs associated with higher levels of
production.
--------------------------------------------------------------------------------------------------------------------------
Retail Brokerage Metrics 2001 2000 2 Q 01
---------------------- ------------------------------------
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
--------------------------------------------------------------------------------------------------------------------------
Broker client assets $ 205,000 196,069 204,742 216,012 202,017 5 %
--------------------------------------------------------------------------------------------------------------------------
Margin loans $ 3,060 3,060 3,556 4,013 3,613 - %
--------------------------------------------------------------------------------------------------------------------------
Asset management accounts
Number of accounts (In thousands) 974 990 993 972 889 (2)%
--------------------------------------------------------------------------------------------------------------------------
Licensed sales force
Full-service financial advisors 4,678 4,723 4,322 4,255 3,916 (1)%
Financial center series 6 3,028 3,061 3,137 3,087 3,175 (1)
--------------------------------------------------------------------------------------------------------------------------
Total sales force 7,706 7,784 7,459 7,342 7,091 (1)%
--------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Page 21
[First Union
logo appears here]
--------------------------------------------------------------------------------
WEALTH AND TRUST SERVICES
This sub-segment includes the Private Client business, offering services to high
net worth individuals, and Corporate and Institutional Trust.
------------------------------------------------------------------------------------------------------------------------
Wealth and Trust Services 2001 2000 2 Q 01
-------------------- ---------------------------------
Performance Summary Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
------------------------------------------------------------------------------------------------------------------------
Income statement data
Net interest income $ 54 52 54 55 56 4 %
Fee and other income 129 128 133 130 129 1
Intersegment revenue 1 (1) (1) (1) (1) -
------------------------------------------------------------------------------------------------------------------------
Total revenue 184 179 186 184 184 3
Provision for loan losses - - - - - -
Noninterest expense 128 128 123 122 119 -
Income taxes 20 17 21 21 22 18
------------------------------------------------------------------------------------------------------------------------
Operating earnings $ 36 34 42 41 43 6 %
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Performance and other data
Economic profit $ 27 27 34 33 36 - %
Risk adjusted return on capital (RAROC) 61.68 % 61.62 77.65 75.64 81.84 -
Economic capital $ 225 217 209 208 207 4
Overhead efficiency ratio 69.69 % 70.60 65.82 66.32 64.33 -
Average loans, net $ 4,550 4,496 4,423 4,295 4,249 1
Average core deposits $ 7,878 7,894 7,800 7,865 7,814 - %
------------------------------------------------------------------------------------------------------------------------
Net interest income increased 4% due to improved spreads as higher Private
Client deposits offset a decline in corporate deposits. The loan portfolio was
up slightly and benefited from a declining interest rate environment.
Fee and other income rose slightly, as continued positive net customer growth
offset the decline in average equity market values.
Expenses were flat for the quarter reflecting the continued focus on efficiency.
CAPITAL MANAGEMENT OTHER
In addition to the above sub-segments, Capital Management results include
eliminations among business units. Certain brokerage commissions earned on
mutual fund sales by the First Union brokerage sales force are eliminated and
deferred in the consolidation of Capital Management reported results. For 2Q01,
brokerage revenue and associated expense eliminations were $9 million and had no
net effect on earnings.
--------------------------------------------------------------------------------
Page 22
[First Union
logo appears here]
--------------------------------------------------------------------------------
CORPORATE AND INVESTMENT BANKING
--------------------------------
This segment includes Corporate Banking and Investment Banking.
----------------------------------------------------------------------------------------------------------------------
Corporate and Investment Banking 2001 2000 2 Q 01
------------------- ---------------------------------
Performance Summary Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
----------------------------------------------------------------------------------------------------------------------
Income statement data
Net interest income $ 455 425 415 398 376 7 %
Fee and other income 333 312 268 363 533 7
Intersegment revenue (15) (12) (13) (12) (12) (25)
----------------------------------------------------------------------------------------------------------------------
Total revenue 773 725 670 749 897 7
Provision for loan losses 93 70 124 83 126 33
Noninterest expense 490 467 431 498 509 5
Income taxes 37 38 (53) 30 63 (3)
----------------------------------------------------------------------------------------------------------------------
Operating earnings $ 153 150 168 138 199 2 %
----------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------
Performance and other data
Economic profit $ (4) (22) 28 (25) 72 82 %
Risk adjusted return on capital (RAROC) 11.74 % 10.60 13.81 10.38 16.91 -
Economic capital $ 6,112 6,278 6,259 6,167 5,940 (3)
Overhead efficiency ratio 59.93 % 60.85 53.28 62.99 54.36 -
Average loans, net $ 41,145 42,511 41,922 42,169 42,787 (3)
Average core deposits $ 10,202 9,465 9,251 9,099 8,928 8 %
----------------------------------------------------------------------------------------------------------------------
Key Points
o Total revenue up 7%
o Net interest income up 7% as fixed income spreads widened in a lower rate
environment
o Fee and other income increased 7% on strong results in agency businesses,
primarily Loan Syndications and M&A, offset by lower trading profits after a
record first quarter
o Expenses up primarily due to higher incentive payments as a result of
increased revenue, especially in agency businesses
--------------------------------------------------------------------------------
Page 23
[First Union
logo appears here]
--------------------------------------------------------------------------------
Excluding Principal Investing
-----------------------------
------------------------------------------------------------------------------------------------------------------------
Corporate and Investment Banking
(Excluding Principal Investing) 2001 2000 2 Q 01
--------------------- --------------------------------
Performance Summary Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
------------------------------------------------------------------------------------------------------------------------
Income statement data
Total revenue $ 840 780 716 725 696 8 %
Noninterest expense 482 459 424 490 506 5
Income taxes 62 60 (34) 24 (6) 3
Operating earnings $ 204 191 204 128 68 7 %
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Performance and other data
Economic profit $ 86 60 104 2 (25) 43 %
Risk adjusted return on capital (RAROC) 19.25 % 16.92 20.39 12.16 9.93 -
Economic capital $ 4,773 4,909 4,910 4,915 4,837 (3)%
Overhead efficiency ratio 54.40 % 55.76 51.56 63.76 68.53 -
------------------------------------------------------------------------------------------------------------------------
Revenue increased $60 million or 8% versus 1Q01 and $144 million or 21% vs.
2Q00. The increase versus 1Q01 is due to strong agency results, particularly in
M&A and loan syndications, and continued strong trading results in fixed income.
The increase versus 2Q00 is due to across-the-board growth, with lower results
seen only in asset securitization (due to 2Q01 securities losses), derivatives,
and leasing.
Expenses increased 5% versus 1Q01, the result of higher incentive payments on
increased revenues. Expenses decreased 5% versus 2Q00, due to careful expense
management.
Operating earnings rose 7% vs. 1Q01 and more than doubled compared to 2Q00.
Overhead efficiency and economic profit improved significantly versus both
periods.
--------------------------------------------------------------------------------
Page 24
[First Union
logo appears here]
--------------------------------------------------------------------------------
CORPORATE BANKING
This sub-segment includes Large Corporate Lending, Commercial Leasing and Rail,
and International operations.
------------------------------------------------------------------------------------------------------------------------
Corporate Banking 2001 2000 2 Q 01
--------------------- ---------------------------------
Performance Summary Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
------------------------------------------------------------------------------------------------------------------------
Income statement data
Net interest income $ 345 343 363 354 337 1 %
Fee and other income 174 165 169 162 157 5
Intersegment revenue (8) (8) (9) (10) (10) -
------------------------------------------------------------------------------------------------------------------------
Total revenue 511 500 523 506 484 2
Provision for loan losses 95 71 123 80 114 34
Noninterest expense 231 239 217 254 220 (3)
Income taxes 63 65 63 58 50 (3)
------------------------------------------------------------------------------------------------------------------------
Operating earnings $ 122 125 120 114 100 (2)%
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Performance and other data
Economic profit $ 49 39 63 30 40 26 %
Risk adjusted return on capital (RAROC) 17.65 % 16.48 18.85 15.33 16.59 -
Economic capital $ 3,478 3,526 3,636 3,565 3,528 (1)
Overhead efficiency ratio 45.02 % 47.51 41.58 50.15 45.31 -
Average loans, net $ 35,737 36,735 35,729 35,836 36,304 (3)
Average core deposits $ 7,753 7,470 7,385 7,362 7,303 4 %
------------------------------------------------------------------------------------------------------------------------
Net interest income rose 1% due to improved margins in the lower rate
environment. Loans declined $1 billion, or 3%, as we exited certain less
profitable lending relationships. Core deposits increased 4%, driven by our
increased focus on treasury services and overall relationship profitability.
Fee and other income increased 5%, due to higher fees in lending businesses and
stronger rail car leasing results.
Expenses decreased 3% due to continued expense control.
---------------------------------------------------------------------------------------------------------
Corporate Banking Fees 2001 2000 2 Q 01
-------------------- ----------------------------------
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
---------------------------------------------------------------------------------------------------------
Lending $ 64 58 72 64 36 10 %
Leasing 48 45 37 35 62 7
International 62 62 60 63 59 -
---------------------------------------------------------------------------------------------------------
Corporate banking fees $ 174 165 169 162 157 5 %
---------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Page 25
[First Union
logo appears here]
--------------------------------------------------------------------------------
INVESTMENT BANKING
This sub-segment includes Principal Investing, Equity Capital Markets, Loan
Syndications, High Yield, M&A, Fixed Income Sales & Trading, Municipal Group,
Foreign Exchange, Derivatives, Equity Derivatives, Structured Products, Real
Estate Capital Markets and Asset Securitization.
----------------------------------------------------------------------------------------------------------------------------
Investment Banking 2001 2000 2 Q 01
------------------- -------------------------------------
Performance Summary Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
----------------------------------------------------------------------------------------------------------------------------
Income statement data
Net interest income $ 110 82 52 44 39 34 %
Fee and other income 159 147 99 201 376 8
Intersegment revenue (7) (4) (4) (2) (2) 75
----------------------------------------------------------------------------------------------------------------------------
Total revenue 262 225 147 243 413 16
Provision for loan losses (2) (1) 1 3 12 -
Noninterest expense 259 228 214 244 289 14
Income taxes (benefits) (26) (27) (116) (28) 13 4
----------------------------------------------------------------------------------------------------------------------------
Operating earnings $ 31 25 48 24 99 24 %
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------
Performance and other data
Economic profit $ (53) (61) (35) (55) 32 13 %
Risk adjusted return on capital (RAROC) 3.94 % 3.06 6.82 3.60 17.37 -
Economic capital $ 2,634 2,752 2,623 2,602 2,412 (4)
Overhead efficiency ratio 84.80 % 80.60 74.61 85.83 64.06 -
Average loans, net $ 5,408 5,776 6,193 6,333 6,483 (6)
Average core deposits $ 2,449 1,995 1,866 1,737 1,625 23 %
----------------------------------------------------------------------------------------------------------------------------
Net interest income increased 34%, primarily due to wider spreads in fixed
income sales and trading, as well as equity and fixed income derivatives, driven
by the lower rate environment. Loans decreased 6%, while deposits were up 23%,
the latter attributable to significant customer relationship growth in the
mortgage servicing group.
Fee and other income increased 8% due to strong performance in agency business,
especially M&A and Loan Syndications, attributable to higher deal volume.
Additionally, asset securitization results were benefited by lower losses on
certain nonperforming securities ($26 million of securities losses in 2Q01 vs.
$46 million of trading losses in 1Q01). The increase in agency business was
partially offset by lower trading gains in fixed income sales and trading, which
declined from a strong 1Q01.
Principal investing losses were $58 million,
primarily due to impairments on private equity investments taken during the
quarter. Losses were $43 million in 1Q01. The invested portfolio totaled $2.8
billion at quarter end, of which 10% were public investments, 40% were private
direct investments, 30% were fund investments, and the remainder represented
mezzanine investments.
Expenses increased 14%, due to higher incentive payments as a result of
increased revenue, especially in agency businesses.
--------------------------------------------------------------------------------
Page 26
[First Union
logo appears here]
--------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------
Investment Banking Fees 2001 2000 2 Q 01
------------------- ---------------------------------
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
-----------------------------------------------------------------------------------------------------------------
Agency $ 117 44 120 85 114 - %
Principal investing (58) (43) (43) 34 205 35
Fixed income 115 165 87 93 75 (30)
Affordable housing (AH) (15) (19) (65) (11) (18) (21)
-----------------------------------------------------------------------------------------------------------------
Investment banking fees $ 159 147 99 201 376 8 %
-----------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------
Memoranda
Pre-tax value of AH tax credits 30 29 93 32 31 3 %
-----------------------------------------------------------------------------------------------------------------
Adjusted investment banking fees $ 189 176 192 233 407 7
-----------------------------------------------------------------------------------------------------------------
Trading profits (included above) $ 110 83 57 70 73 33 %
-----------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Page 27
[First Union
logo appears here]
--------------------------------------------------------------------------------
PARENT
------
This sub-segment includes the Central Money Book, Investment Portfolio, some
Consumer Real Estate and Mortgage Business, Divested Businesses and goodwill
amortization.
---------------------------------------------------------------------------------------------------------------------------------
Parent 2001 2000 2 Q 01
----------------------- -----------------------------------------
Performance Summary Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
---------------------------------------------------------------------------------------------------------------------------------
Income statement data
Net interest income $ 50 114 135 253 353 (56)%
Fee and other income 135 126 182 169 160 7
Intersegment revenue (1) (1) - 1 - -
---------------------------------------------------------------------------------------------------------------------------------
Total revenue 184 239 317 423 513 (23)
Provision for loan losses 32 48 (6) 7 51 (33)
Noninterest expense 77 104 55 230 267 (26)
Income taxes 35 35 165 61 83 -
---------------------------------------------------------------------------------------------------------------------------------
Operating earnings $ 40 52 103 125 112 (23)%
---------------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------------
Performance and other data
Economic profit $ 79 94 99 116 123 (16)%
Risk adjusted return on capital (RAROC) 34.82 % 34.98 34.74 35.03 33.11 -
Economic capital $ 1,382 1,642 1,730 2,009 2,325 (16)
Overhead efficiency ratio 9.32 % 18.46 (4.58) 40.57 37.23 -
Average loans, net $ 8,007 9,071 12,012 16,982 27,472 (12)
Average core deposits $ 1,433 2,309 3,630 3,854 3,941 (38)%
------------------------------------------------------------------------------------------------------------------------------------
Key Points
o Contribution continues to decline as businesses wind down
o 2Q01 fee results include $21 million gain on PEL securitization and sale and
$23 million in securities gains; 1Q01 results included $75 million gain on
interest in Star Systems and $15 million LOCOMs on loans held for sale
o Results include $30 million in provision in excess of business unit
charge-offs and provision for loans sold or transferred to held for sale
(also $30 million in 1Q01)
Net interest income declined 56%, primarily the result of the 1Q01
securitization of TMS loans and planned runoff of the auto loan and leasing
portfolio. Loans decreased 12%, due primarily to planned runoff of the indirect
auto lending and leasing portfolio of $400 million. Deposits decreased 38%, due
primarily to a divestiture impact of an average $434 million in 1Q01 branch
sales.
Fee and other income grew 7%, the result of a $21 million gain on the
securitization and sale of $800 million in prime equity loans and $23 million in
securities gains, primarily on mortgage-backed securities. 1Q01 results included
a $75 million gain on the exchange of our interest in Star Systems, $3 million
in securities losses, and $15 million in market valuation adjustments on
commercial loans held for sale.
Expenses declined 26%, due to divestitures and the impact of FICA benefits in
1Q01.
--------------------------------------------------------------------------------
Page 28
[First Union
logo appears here]
--------------------------------------------------------------------------------
FIRSTUNION.COM
---------------------------------------------------------------------------------------------------------------------------------
firstunion.com 2001 2000 2 Q 01
----------------------- -------------------------------------
Second First Fourth Third Second vs
(In thousands) Quarter Quarter Quarter Quarter Quarter 1 Q 01
---------------------------------------------------------------------------------------------------------------------------------
Online customers
Retail 2,773 2,529 2,276 2,075 1,813 10 %
Wholesale 130 111 91 74 55 17
---------------------------------------------------------------------------------------------------------------------------------
Total customers online 2,903 2,640 2,367 2,149 1,868 10
Retail enrollments per quarter 297 293 230 290 292 1
---------------------------------------------------------------------------------------------------------------------------------
Dollar value of transactions (In billions) $ 6.4 4.4 2.2 2.2 2.3 45 %
---------------------------------------------------------------------------------------------------------------------------------
Non-financial transactions (In millions) $ 27.8 24.9 23.2 20.2 19.4 12 %
---------------------------------------------------------------------------------------------------------------------------------
Online enrollments increased 10% from 1Q01 to 2.9 million. There were 297,000
new enrollments in 2Q01, up 10% from 1Q01. Dollar value of transactions
initiated through online banking (billpay and transfers) was $6.4 billion, up
45% from 1Q01 due in large part to an increase in customers to our online
Federal Funds Transfer application.
FIRST UNION DIRECT
----------------------------------------------------------------------------------------------------------------------------
First Union Direct Metrics 2001 2000 2 Q 01
-------------------------- ------------------------------------
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
----------------------------------------------------------------------------------------------------------------------------
Customer calls to
Person 8.4 9.5 9.0 7.0 10.0 (12) %
Voice response unit 23.5 24.5 24.2 23.0 23.0 (4)
----------------------------------------------------------------------------------------------------------------------------
Total calls 31.9 34.0 33.2 30.0 33.0 (6) %
Calls handled in 30 seconds or less 72 % 68 73 79 87 6
----------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Page 29
[First Union
logo appears here]
--------------------------------------------------------------------------------
This Supplemental Earnings Package may contain forward-looking statements within
the meaning of the Private Securities Litigation Reform Act of 1995, including,
without limitation, (i) statements about the benefits of the merger between
First Union Corporation and Wachovia Corporation, including future financial and
operating results, cost savings, enhanced revenues, and accretion to reported
earnings that may be realized from the merger; (ii) statements with respect to
First Union's plans, objectives, expectations and intentions and other
statements that are not historical facts; and (iii) other statements identified
by words such as "believes", "expects", "anticipates", "estimates", "intends",
"plans", "targets", "projects" and similar expressions. These statements are
based upon the current beliefs and expectations of First Union's management and
are subject to significant risks and uncertainties. Actual results may differ
from those set forth in the forward-looking statements.
The following factors, among others, could cause actual results to differ
materially from the anticipated results or other expectations expressed in the
forward-looking statements: (1) the risk that the businesses of First Union and
Wachovia will not be integrated successfully or such integration may be more
difficult, time-consuming or costly than expected; (2) expected revenue
synergies and cost savings from the merger may not be fully realized or realized
within the expected time frame; (3) revenues following the merger may be lower
than expected; (4) deposit attrition, operating costs, customer loss and
business disruption following the merger, including, without limitation,
difficulties in maintaining relationships with employees, may be greater than
expected; (5) the ability to obtain governmental approvals of the merger on the
proposed terms and schedule; (6) the failure of First Union's and Wachovia's
stockholders to approve the merger; (7) competitive pressures among depository
and other financial institutions may increase significantly and have an effect
on pricing, spending, third-party relationships and revenues; (8) the strength
of the United States economy in general and the strength of the local economies
in which First Union conducts operations may be different than expected
resulting in, among other things, a deterioration in credit quality or a reduced
demand for credit, including the resultant effect on First Union's loan
portfolio and allowance for loan losses; (9) changes in the U.S. and foreign
legal and regulatory framework; and (10) adverse conditions in the stock market,
the public debt market and other capital markets (including changes in interest
rate conditions) and the impact of such conditions on First Union's and the
combined company's capital markets and asset management activities. Additional
factors that could cause First Union's results to differ materially from those
described in the forward-looking statements can be found in First Union's
reports (such as Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and
Current Reports on Form 8-K) filed with the Securities and Exchange Commission
and available at the SEC's Internet site (http://www.sec.gov). All subsequent
written and oral forward-looking statements concerning the proposed transaction
with Wachovia or other matters attributable to First Union or any person acting
on its behalf are expressly qualified in their entirety by the cautionary
statements above. First Union does not undertake any obligation to update any
forward-looking statement to reflect circumstances or events that occur after
the date the forward-looking statements are made.
Additional Information
The proposed merger between First Union and Wachovia will be submitted to First
Union's and Wachovia's stockholders for their consideration. Stockholders are
urged to read the definitive joint proxy statement/prospectus regarding the
proposed transaction and any other relevant documents filed with the SEC, as
well as any amendments or supplements to those documents, because they contain
(or will contain) important information. You will be able to obtain a free copy
of the joint proxy statement/prospectus, as well as other filings containing
information about First Union and Wachovia, at the SEC's Internet site
(http://www.sec.gov). Copies of the joint proxy statement/prospectus and the SEC
filings that have been or will be incorporated by reference in the joint proxy
statement/prospectus can also be obtained, without charge, by directing a
request to First Union, Investor Relations, One First Union Center, Charlotte,
North Carolina 28288-0206 (704-374-6782), or to Wachovia, Investor Relations,
100 North Main Street, Winston-Salem, North Carolina 27150 (888-492-6397).
--------------------------------------------------------------------------------
Page 30
THE FOLLOWING IS THE EARNINGS SLIDE PRESENTATION RELATING TO FIRST UNION'S
SECOND QUARTER RESULTS RELEASED BY FIRST UNION
[First Union
logo appears here]
2nd Quarter 2001
Earnings Review
July 12, 2001
Second Quarter 2001 Financial [First Union
Highlights logo appears here]
--------------------------------------------------------------------------------
Versus 1Q 2001
--------------
o Exceeded market expectations with EPS of $.73 per share on a cash operating
basis or $.66 per share on an operating basis
o Total revenue up 3%, 11% annualized, and up in all three core businesses
- 24% annualized increase in operating earnings versus 1Q01
- General Bank had an outstanding quarter, displaying continued improvement
o Continued strong expense control evident and FTEs declined over 1,900
o Low cost core deposits grew 4%
o Provided $30 million in excess of net charge-offs and provision for loans
sold or transferred to AHFS
o Continued proactive management of loan portfolio through loan sales
o Total NPAs declined 6% or $104 million
o Tier 1 capital ratio increased for the 4th consecutive quarter to 7.40%
o Completed strategic repositioning on time and on budget
1
[First Union
Summary Operating Results logo appears here]
--------------------------------------------------------------------------------
Operating Earnings Summary 2001 2000
------------------ ------------------------- 2 Q 01
Second First Fourth Third Second vs
(In millions, except per share data) Quarter Quarter Quarter Quarter Quarter 1 Q 01
-------------------------------------------------------------------------------------------------------------------------
Net interest income (Tax-equivalent) $ 1,742 1,734 1,757 1,860 1,930 - %
Fee and other income 1,629 1,546 1,582 1,645 1,746 5
-------------------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------------------
Total revenue (Tax-equivalent) 3,371 3,280 3,339 3,505 3,676 3
Provision for loan losses 223 219 192 142 228 2
Noninterest expense 2,169 2,138 2,132 2,328 2,366 1
-------------------------------------------------------------------------------------------------------------------------
Income before income taxes (Tax-equivalent) 979 923 1,015 1,035 1,082 6
Income taxes 299 281 309 307 343 6
Tax-equivalent adjustment 31 32 25 26 25 (3)
-------------------------------------------------------------------------------------------------------------------------
Net income $ 649 610 681 702 714 6 %
Net income (Cash basis) $ 723 684 753 778 807 6 %
-------------------------------------------------------------------------------------------------------------------------
Diluted earnings per share $ 0.66 0.62 0.69 0.71 0.73 6 %
Diluted earnings per share (Cash basis) $ 0.73 0.69 0.76 0.79 0.82 6 %
Return on average stockholders' equity 16.19 % 15.64 15.36 15.76 17.74 -
Return on average tangible
stockholders' equity (Cash basis) 23.35 % 22.91 21.55 22.15 30.18 -
Key Points
o Revenues grew 3% driven by a 5% increase in fee income - operating earnings
were up a solid 6%
o Focus on expenses continues
o Loan loss provision of $223 million exceeds net charge-offs by $66 million
and includes provisions of $36 million related to loans sold and transferred
to assets held for sale
-Net charge-offs $ 157 million
-Impact of sales and transfers to held for sale $ 36
-Additional provision $ 30
-----
Total $ 223 million
2
[First Union
Key Financial Measures logo appears here]
--------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------
Operating Basis Performance Highlights 2001 2000
-------------------- --------------------------- 2 Q 01
Second First Fourth Third Second vs
(In millions, except per share data) Quarter Quarter Quarter Quarter Quarter 1 Q 01
---------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------
Cash operating earnings
Net income $ 723 684 753 778 807 6 %
Diluted earnings per share $ 0.73 0.69 0.76 0.79 0.82 6
Return on average tangible assets 1.19 % 1.15 1.26 1.26 1.30 -
Return on average tangible stockholders' equity 23.35 22.91 21.55 22.15 30.18 -
Overhead efficiency ratio 62.06 % 62.80 61.46 64.17 61.64 -
Operating leverage $ 59 (67) 31 (154) (136) - %
---------------------------------------------------------------------------------------------------------------------------
Other financial data
Fee and other income as % of total revenue 48.32 % 47.13 47.38 46.93 47.50 - %
Average diluted shares (In thousands) 978,185 975,847 990,445 986,763 981,940 -
Actual shares (In thousands) 979,205 981,268 979,963 986,004 986,394 -
Dividends paid per common share $ 0.24 0.24 0.48 0.48 0.48 -
Dividend payout ratio 36.36 % 38.71 69.57 67.42 65.75 -
Book value per share $ 16.49 16.39 15.66 15.00 14.14 1
Tier 1 capital ratio (a) 7.40 % 7.18 7.02 7.00 6.65 -
Total capital ratio (a) 11.48 11.33 11.19 11.32 10.57 -
Leverage ratio (a) 6.01 % 5.88 5.92 5.73 5.34 - %
---------------------------------------------------------------------------------------------------------------------------
Other
FTE employees 67,420 69,362 70,639 70,533 72,890 (3)%
---------------------------------------------------------------------------------------------------------------------------
(a) The second quarter of 2001 is based on estimates.
Key Points
o Period-end actual shares declined with 2.1 million shares repurchased during
the quarter
o Average diluted shares increased due to the vesting of stock awards
o Tier 1 capital ratio improved for the 4th consecutive quarter to 7.40%
3
[First Union
Net Interest Income logo appears here]
--------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------
Interest Income Summary 2001 2000
-------------------- --------------------------- 2 Q 01
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
---------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------
Average earning assets $ 204,673 203,720 202,606 211,089 220,061 - %
Average interest-bearing liabilities 185,224 183,995 181,832 190,146 196,954 1
---------------------------------------------------------------------------------------------------------------------------
Interest income (Tax-equivalent) 3,851 4,057 4,289 4,491 4,517 (5)
Interest expense 2,109 2,323 2,532 2,631 2,587 (9)
---------------------------------------------------------------------------------------------------------------------------
Net interest income (Tax-equivalent) $ 1,742 1,734 1,757 1,860 1,930 - %
---------------------------------------------------------------------------------------------------------------------------
Rate earned 7.54 % 8.03 8.44 8.48 8.24 -
Equivalent rate paid 4.13 4.61 4.98 4.96 4.73 -
---------------------------------------------------------------------------------------------------------------------------
Net interest margin 3.41 % 3.42 3.46 3.52 3.51 -
---------------------------------------------------------------------------------------------------------------------------
Key Points
o Margin remained relatively flat despite the declining rate environment as
higher spreads were offset by the 1Q01 securitization and sale of The
Money Store loans and growth in the equity derivatives business
4
[First Union
Fee and Other Income logo appears here]
--------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
Fee and Other Income 2001 2000
-------------------- ------------------------------ 2 Q 01
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
----------------------------------------------------------------------------------------------------------------------------
Service charges and fees $ 486 468 481 508 491 4 %
Commissions 389 375 383 365 375 4
Fiduciary and asset management fees 384 381 387 384 374 1
Advisory, underwriting and other
investment banking fees 238 198 187 148 182 20
Principal investing (58) (43) (43) 34 205 (35)
Other income 190 167 187 206 119 14
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------
Total fee and other income $ 1,629 1,546 1,582 1,645 1,746 5 %
----------------------------------------------------------------------------------------------------------------------------
Key Points
o Across-the-board increases in all fee categories except principal investing
o Service charges and fees up 4% on strong growth in both the General Bank and
o Corporate and Investment Banking
o Solid asset management and commissions
performance in a challenging market
o Corporate and Investment Banking fees up on increased activity in agency
businesses
o Other income up due to mortgage and home equity-related income
5
[First Union
Noninterest Expense logo appears here]
--------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
Noninterest Expense 2001 2000
--------------------- ------------------------------------- 2 Q 01
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
----------------------------------------------------------------------------------------------------------------------------------
Salaries and employee benefits $ 1,363 1,329 1,243 1,381 1,396 3 %
Occupancy 155 163 150 157 155 (5)
Equipment 198 205 221 213 210 (3)
Advertising 11 9 16 14 31 22
Communications and supplies 111 110 123 117 122 1
Professional and consulting fees 69 73 97 87 82 (5)
Goodwill and other intangible amortization 77 78 80 79 100 (1)
Sundry expense 185 171 202 280 270 8
----------------------------------------------------------------------------------------------------------------------------------
Total noninterest expense $ 2,169 2,138 2,132 2,328 2,366 1 %
----------------------------------------------------------------------------------------------------------------------------------
FTE employees 67,420 69,362 70,639 70,533 72,890 (3) %
Overhead efficiency ratio (Cash basis) 62.06 % 62.80 61.46 64.17 61.64 -
----------------------------------------------------------------------------------------------------------------------------------
Key Points
o Total expenses remained virtually flat
o Personnel expenses up modestly due to impact of lower FTEs offset by incentive
payments on increased revenue
o Sundry expenses increased due to costs associated
with higher loan volume
o Remaining categories down $17 million in total
6
Consolidated Results [First Union
Operating Performance Summary logo appears here]
--------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------------
First Union Corporation Three Months Ended June 30, 2001
-----------------------------------------------------------------------------
Performance Summary General Capital Corporate &
(In millions) Bank Management Investment Banking Parent Consolidated
---------------------------------------------------------------------------------------------------------------------------
Income statement data
Net interest income $ 1,128 78 455 50 1,711
Fee and other income 390 771 333 135 1,629
Intersegment revenue 27 (11) (15) (1) -
---------------------------------------------------------------------------------------------------------------------------
Total revenue 1,545 838 773 184 3,340
Provision for loan losses 98 - 93 32 223
Noninterest expense 935 667 490 77 2,169
Income taxes 169 58 37 35 299
---------------------------------------------------------------------------------------------------------------------------
Operating earnings $ 343 113 153 40 649
---------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------
Performance and other data
Economic profit $ 251 82 (4) 79 408
Risk adjusted return on capital (RAROC) 38.93 % 45.32 11.74 34.82 25.39
Economic capital $ 3,744 986 6,112 1,382 12,224
Overhead efficiency ratio 59.29 % 79.47 59.93 9.32 62.06
Average loans, net $ 65,501 4,559 41,145 8,007 119,212
Average core deposits $ 99,424 7,976 10,202 1,433 119,035
---------------------------------------------------------------------------------------------------------------------------
Key Points
o Earnings/Profit: General Bank earned over half of operating earnings and 62%
of economic profit
o RAROC: Capital Management reported very strong return; Corporate and
Investment Banking basically covered its cost of capital
o Efficiency Ratio: under 60% except Capital Management which is an inherently
high overhead business
7
General Bank [First Union
Operating Performance Summary logo appears here]
--------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
General Bank 2001 2000
---------------------- --------------------------------- 2 Q 01 2Q 01
Performance Summary Second First Fourth Third Second vs vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01 2Q 00
------------------------------------------------------------------------------------------------------------------------------------
Income statement data
Net interest income $ 1,128 1,085 1,093 1,097 1,086 4 %
Fee and other income 390 343 355 352 301 14
Intersegment revenue 27 25 25 24 25 8
------------------------------------------------------------------------------------------------------------------------------------
Total revenue 1,545 1,453 1,473 1,473 1,412 6 9 %
Provision for loan losses 98 101 74 52 51 (3)
Noninterest expense 935 908 992 948 966 3 -3 %
Income taxes 169 149 129 154 127 13
------------------------------------------------------------------------------------------------------------------------------------
Operating earnings $ 343 295 278 319 268 16 % 28 %
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
Performance and other data
Economic profit $ 251 220 183 212 165 14 % 52 %
Risk adjusted return on capital (RAROC) 38.93 % 36.65 31.97 35.33 30.70 -
Economic capital $ 3,744 3,618 3,653 3,615 3,555 3
Overhead efficiency ratio 59.29 % 61.19 65.77 62.89 66.83 -
Average loans, net $ 65,501 63,771 61,735 60,029 58,105 3
Average core deposits $ 99,424 98,415 98,184 97,186 97,499 1 %
------------------------------------------------------------------------------------------------------------------------------------
Key Points
o Revenues up 6%; up 4% excluding mortgage contribution
o Fee growth driven by service charges and fees, which increased 7%
o Solid loan growth of 3% and deposits up 1%, driven by strong growth of 4% in
low cost core deposits (DDA, interest checking, savings, and money market
accounts)
o Efficiency ratio below 60% for the first time; 14% growth in economic profit
8
General Bank [First Union
Key Operating Measures logo appears here]
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
General Bank Key Metrics 2001 2000
------------------------ ------------------------------------------ 2 Q 01
Second First Fourth Third Second vs
Quarter Quarter Quarter Quarter Quarter 1 Q 01
--------------------------------------------------------------------------------------------------------------------------------
Customer overall satisfaction score (a) 6.32 6.29 6.27 6.22 6.19 - %
Online customers (In thousands) 2,903 2,640 2,367 2,149 1,868 10
Financial centers 2,162 2,164 2,193 2,253 2,258 -
ATMs 3,419 3,676 3,772 3,831 3,832 (7)%
--------------------------------------------------------------------------------------------------------------------------------
(a) Gallup survey measured on a 1-7 scale; 6.4 = "best in class".
--------------------------------------------------------------------------------------------------------------------------------
Key Points
o Financial Centers recorded 9th consecutive quarterly increase in customer
satisfaction measures
o Customer attrition remains stable at 13%, industry average estimated at
approximately 15%
o Online customers grew 263,000 or 10%
9
Capital Management [First Union
Operating Performance Summary logo appears here]
--------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
Capital Management 2001 2000
------------------------ -------------------------------- 2 Q 01
Performance Summary Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
-----------------------------------------------------------------------------------------------------------------------------
Income statement data
Net interest income $ 78 78 89 86 90 - %
Fee and other income 771 765 777 761 752 1
Intersegment revenue (11) (12) (12) (13) (13) (8)
-----------------------------------------------------------------------------------------------------------------------------
Total revenue 838 831 854 834 829 1
Provision for loan losses - - - - - -
Noninterest expense 667 659 654 652 624 1
Income taxes 58 59 68 62 70 (2)
-----------------------------------------------------------------------------------------------------------------------------
Operating earnings $ 113 113 132 120 135 - %
-----------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------
Performance and other data
Economic profit $ 82 82 101 90 105 - %
Risk adjusted return on capital (RAROC) 45.32 % 45.93 53.10 48.45 55.54 -
Economic capital $ 986 985 974 979 972 -
Overhead efficiency ratio 79.47 % 79.15 76.66 78.11 75.23 -
Average loans, net $ 4,559 4,497 4,424 4,295 4,250 1
Average core deposits $ 7,976 8,003 7,879 7,935 7,888 - %
-----------------------------------------------------------------------------------------------------------------------------
Key Points
o Solid revenue performance during continuing market volatility
o In Retail Brokerage, record bank annuity sales over $700 million drove
increased production
10
Capital Management [First Union
Key Operating Measures logo appears here]
--------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
Capital Management Key Metrics 2001 2000
------------------------ -------------------------------------- 2 Q 01
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
---------------------------------------------------------------------------------------------------------------------------------
Trust assets $ 81,879 81,576 85,933 87,922 83,499 - %
Mutual fund assets 90,279 86,767 84,797 85,223 82,131 4
---------------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------------
Total assets under management $ 172,158 168,343 170,730 173,145 165,630 2 %
---------------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------------
Gross fluctuating mutual fund sales $ 1,981 1,983 1,762 1,819 1,656 - %
---------------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------------
Assets under care (Excluding AUM) $ 499,847 489,380 485,516 500,962 507,193 2 %
---------------------------------------------------------------------------------------------------------------------------------
Registered representatives (Actual) 7,706 7,784 7,459 7,342 7,091 (1)
Brokerage offices (Actual) 2,690 2,695 2,568 2,623 2,604 - %
---------------------------------------------------------------------------------------------------------------------------------
Key Points
o Mutual funds surpassed $90 billion for the first time - equity increased 5%,
money market up 4%, and fixed income stable
o Despite unsettled market conditions, total assets under management increased
2% to $172 billion as both trust and mutual funds gained net new assets
11
Corporate and Investment Banking [First Union
Operating Performance Summary logo appears here]
--------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
Corporate and Investment Banking 2001 2000
Performance Summary ------------------------ -------------------------------------- 2 Q 01
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
---------------------------------------------------------------------------------------------------------------------------------
Income statement data
Net interest income $ 455 425 415 398 376 7 %
Fee and other income 333 312 268 363 533 7
Intersegment revenue (15) (12) (13) (12) (12) (25)
---------------------------------------------------------------------------------------------------------------------------------
Total revenue 773 725 670 749 897 7
Provision for loan losses 93 70 124 83 126 33
Noninterest expense 490 467 431 498 509 5
Income taxes 37 38 (53) 30 63 (3)
---------------------------------------------------------------------------------------------------------------------------------
Operating earnings $ 153 150 168 138 199 2 %
---------------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------------
Performance and other data
Economic profit $ (4) (22) 28 (25) 72 82 %
Risk adjusted return on capital (RAROC) 11.74 % 10.60 13.81 10.38 16.91 -
Economic capital $ 6,112 6,278 6,259 6,167 5,940 (3)
Overhead efficiency ratio 59.93 % 60.85 53.28 62.99 54.36 -
Average loans, net $ 41,145 42,511 41,922 42,169 42,787 (3)
Average core deposits $ 10,202 9,465 9,251 9,099 8,928 8%
---------------------------------------------------------------------------------------------------------------------------------
Key Points
o Total revenue up 7%
o Net interest income up 7% as fixed income spreads widened in a lower rate
environment
o Fee and other income increased 7% on strong results in agency businesses,
primarily Loan Syndications and M&A, offset by lower trading profits after a
record first quarter
o Expenses up primarily due to higher incentive payments as a result of
increased revenue, especially in agency businesses
12
[First Union
Loan and Deposit Growth logo appears here]
--------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
Average Balance Sheet Data 2001 2000
------------------------ ------------------------------------- 2 Q 01
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
------------------------------------------------------------------------------------------------------------------------------------
Commercial loans $ 76,378 77,270 76,253 75,380 75,951 (1)%
Consumer loans 42,834 42,580 43,840 48,095 56,663 1
------------------------------------------------------------------------------------------------------------------------------------
Total loans $119,212 119,850 120,093 123,475 132,614 (1)%
------------------------------------------------------------------------------------------------------------------------------------
Core interest-bearing deposits $ 91,654 91,149 91,069 89,637 89,285 1 %
Noninterest-bearing deposits 27,381 27,043 27,875 28,437 28,971 1
------------------------------------------------------------------------------------------------------------------------------------
Total core deposits 119,035 118,192 118,944 118,074 118,256 1
Foreign and other time deposits 17,944 19,090 19,385 25,038 22,948 (6)
------------------------------------------------------------------------------------------------------------------------------------
Total deposits $136,979 137,282 138,329 143,112 141,204 - %
------------------------------------------------------------------------------------------------------------------------------------
Key Points
o Solid consumer loan growth of 2% and small business up 5%, excluding
divesitures and securitizations
o Core deposits up 1%, despite an average impact of $434 million from
divestitures; low cost core deposits up $2.6 billion excluding divestitures
o Reduced purchased deposits due to core deposit growth and lower cost
alternatives
13
[First Union
Restructuring Update logo appears here]
--------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
Restructuring Charges and Other Charges/Gains 2001 2000
----------------------- ----------------------------------
Second First Fourth Third Second
(In millions) Quarter Quarter Quarter Quarter Quarter
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
Restructuring charges
-----------------------------------------------------------------------------------------------------------------------------------
Total restructuring charges $ (73) - - 30 2,099
Reversal of March 1999 and other accruals - (14) (1) (2) -
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
Total (73) (14) (1) 28 2,099
Merger-related charges 4 16 34 24 11
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
Total (69) 2 33 52 2,110
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
Other charges/gains
Provision for loan losses - - - 180 802
Service charges and fees - - - 2 44
Other income (1) (28) (171) (540) 768
Other noninterest expense 97 69 212 68 27
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
Total other charges/gains 96 41 41 (290) 1,641
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
Total restructuring and other charges/gains 27 43 74 (238) 3,751
Income taxes (benefits) (11) (17) (38) 88 (838)
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
After-tax restructuring, merger-related
and other charges/gains $ 16 26 36 (150) 2,913
-----------------------------------------------------------------------------------------------------------------------------------
Key Points
o Completed June 2000 strategic repositioning efforts on schedule and on budget
o $73 million reversal due to favorable variances on occupancy and contract
termination costs, and lower severance costs
o $97 million other noninterest expense largely comprised of related personnel
expense to right-size staff and support functions, real estate consolidation
expenses, contract termination costs and professional fees
14
[First Union
Asset Quality logo appears here]
--------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
Asset Quality 2001 2000
---------------------- -------------------------------- 2 Q 01
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
Nonperforming assets
Loans $ 1,223 1,231 1,176 854 791 (1) %
Other real estate 104 106 103 97 93 (2)
Loans in assets held for sale 250 344 334 349 331 (27)
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
Total nonperforming assets $ 1,577 1,681 1,613 1,300 1,215 (6) %
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
as % of loans, net 1.08 % 1.09 1.03 0.77 0.69 -
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
as % of loans, net, including assets held for sale 1.23 % 1.30 1.22 0.98 0.87 -
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
Allowance for loan losses
------------------------------------------------------------------------------------------------------------------------------------
Balance, end of period $ 1,760 1,759 1,722 1,720 1,706 - %
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
as % of loans, net 1.44 % 1.43 1.39 1.39 1.33 -
as % of nonaccrual and restructured loans (a) 144 143 146 202 215 -
as % of nonperforming assets (a) 133 % 132 135 181 193 -
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
Loan losses, net $ 157 159 192 142 228 (1) %
Commercial, as % of average commercial loans 0.55 % 0.56 0.80 0.53 0.73 -
Consumer, as % of average consumer loans 0.48 0.48 0.36 0.35 0.63 -
Total, as % of average loans, net 0.52 % 0.53 0.64 0.46 0.69 -
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
(a) These ratios do not include nonperforming loans included in other assets as
held for sale.
Loans 90 days past due were $213 million, $220 million, $183 million, $145
million and $84 million in the second and first quarters of 2001 and in the
fourth, third and second quarters of 2000, respectively.
------------------------------------------------------------------------------------------------------------------------------------
Key Points
o Total NPAs declined 6%
o Allowance increased to 1.44% of net loans
o Provision exceeded charge-offs by $66 million including the provision for
loans sold or transferred to held for sale
o Delinquencies 90 days past due were $213 million vs. $220 million at March 31;
consumer delinquencies were $187 million as of June 30
o Net charge-offs declined to $157 million or 52 bps
15
[First Union
Nonperforming Assets logo appears here]
--------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
Nonperforming Assets (a) 2001 2000
---------------------- -------------------------------- 2 Q 01
Second First Fourth Third Second vs
(In millions) Quarter Quarter Quarter Quarter Quarter 1 Q 01
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
Balance, beginning of period $ 1,337 1,279 951 884 1,270 5 %
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
Commercial loan activity (over $5 million)
New nonaccrual loans and advances 314 266 487 223 242 18
Charge-offs (49) (69) (112) (27) (93) (29)
Transfers (to) from assets held for sale - - 11 (46) (223) -
Payments and return to accrual status (50) (59) (22) (29) (11) 15
Sales (54) - (15) - - -
Other (activity under $5 million) (100) (53) (69) (93) (78) -
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
Commercial loan activity 61 85 280 28 (163) (28)
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
Consumer loan activity
Transfers to assets held for sale (123) (90) - - (243) (37)
Other, net 52 63 48 39 20 (17)
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
Consumer loan activity (71) (27) 48 39 (223) -
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
Change in nonperforming assets (10) 58 328 67 (386) -
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
Balance, end of period $ 1,327 1,337 1,279 951 884 (1) %
--------------------------------------------------------------------------------------------------------------------------------
(a) Excludes nonperforming loans included in assets held for sale, which in the second and first quarters of 2001 and in the
fourth, third and second quarters of 2000 were $250 million, $344 million, $334 million, $349 million and $331 million,
respectively.
--------------------------------------------------------------------------------------------------------------------------------
Key Points
o Transferred $123 million of consumer NPLs to assets held for sale; sale
expected to close in 3Q01
o NPAs including assets held for sale declined by $104
million or 6%
16
[First Union
Loans Held for Sale logo appears here]
--------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
Loans Held for Sale 2001 2000
--------------------- ------------------------------
Second First Fourth Third Second
(In millions) Quarter Quarter Quarter Quarter Quarter
---------------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------------
2000 Strategic Repositioning
Balance, beginning of period $ 689 4,263 4,983 6,326 -
Loans transferred to (from) assets held for sale, net (98) - - 719 7,182
Allowance for loan losses related to
loans transferred to assets held for sale - - 2 (166) (856)
Lower of cost or market valuation adjustments (21) (50) (111) - -
Loans sold (190) (3,327) (289) (1,756) -
Other, net (a) (63) (197) (322) (140) -
---------------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------------
Balance, end of period 317 689 4,263 4,983 6,326
---------------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------------
Other (b)
---------------------------------------------------------------------------------------------------------------------------------
Balance, end of period 5,646 6,101 3,883 4,108 4,310
---------------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------------
Loans held for sale, end of period $ 5,963 6,790 8,146 9,091 10,636
---------------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------------
(a) Other, net represents primarily loan payments.
(b) Other includes primarily student, mortgage warehouse, home equity and
syndication loans.
Nonperforming loans included in assets held for sale in the second and first
quarters of 2001 and in the fourth, third and second quarters of 2000 were $250
million, $344 million, $334 million, $349 million and $331 million,
respectively.
------------------------------------------------------------------------------------------------------------------------------------
Key Points
o Sold $190 million of loans from strategic repositioning portfolio
o $317 million remains from repositioning; sale of $152 million of loans
expected to close in early 3Q01
o Strategic repositioning is now complete
17
[First Union
Summary and Outlook logo appears here]
--------------------------------------------------------------------------------
2001 - First Union has momentum
-------------------------------
o Strong revenue growth and expense control evident
- Revenue growth in all 3 core businesses
- General Bank has turned the corner
o Reduced NPAs 6% with proactive portfolio management
o Added $30 million to the allowance in excess of charge-offs and provision for
loans sold or transferred to held for sale
o Grew Tier 1 capital 22 bps; 4th consecutive quarter of improvement
2001 First Union Outlook
o Goal is to keep NPAs and coverage ratios consistent with 2Q01 levels
o Revised charge off guidance for full year 2001 from 60-80 bps to 55-65 bps
o Continue to build capital ratios
o Core operating earnings of $.66 per share provides foundation for continued
growth
o Wachovia merger integration planning proceeding on schedule
o Pending approvals, Wachovia merger close to completion; third quarter closing
targeted
18
Cautionary Statement
This presentation may contain forward-looking statements within the meaning of
the Private Securities Litigation Reform Act of 1995, including, without
limitation, (i) statements about the benefits of the merger between First Union
Corporation and Wachovia Corporation, including future financial and operating
results, cost savings, enhanced revenues, and accretion to reported earnings
that may be realized from the merger; (ii) statements with respect to First
Union's plans, objectives, expectations and intentions and other statements that
are not historical facts; and (iii) other statements identified by words such as
"believes", "expects", "anticipates", "estimates", "intends", "plans",
"targets", "projects" and similar expressions. These statements are based upon
the current beliefs and expectations of First Union's management and are subject
to significant risks and uncertainties. Actual results may differ from those set
forth in the forward-looking statements.
Thefollowing factors, among others, could cause actual results to differ
materially from the anticipated results or other expectations expressed in the
forward-looking statements: (1) the risk that the businesses of First Union and
Wachovia will not be integrated successfully or such integration may be more
difficult, time-consuming or costly than expected; (2) expected revenue
synergies and cost savings from the merger may not be fully realized or realized
within the expected time frame; (3) revenues following the merger may be lower
than expected; (4) deposit attrition, operating costs, customer loss and
business disruption following the merger, including, without limitation,
difficulties in maintaining relationships with employees, may be greater than
expected; (5) the ability to obtain governmental approvals of the merger on the
proposed terms and schedule; (6) the failure of First Union's and Wachovia's
stockholders to approve the merger; (7) competitive pressures among depository
and other financial institutions may increase significantly and have an effect
on pricing, spending, third-party relationships and revenues; (8) the strength
of the United States economy in general and the strength of the local economies
in which First Union conducts operations may be different than expected
resulting in, among other things, a deterioration in credit quality or a reduced
demand for credit, including the resultant effect on First Union's loan
portfolio and allowance for loan losses; (9) changes in the U.S. and foreign
legal and regulatory framework; and (10) adverse conditions in the stock market,
the public debt market and other capital markets (including changes in interest
rate conditions) and the impact of such conditions on First Union's and the
combined company's capital markets and asset management activities. Additional
factors that could cause First Union's results to differ materially from those
described in the forward-looking statements can be found in First Union's
reports (such as Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and
Current Reports on Form 8-K) filed with the Securities and Exchange Commission
and available at the SEC's Internet site (http://www.sec.gov). All subsequent
written and oral forward-looking statements concerning the proposed transaction
with Wachovia or other matters attributable to First Union or any person acting
on its behalf are expressly qualified in their entirety by the cautionary
statements above. First Union does not undertake any obligation to update any
forward-looking statement to reflect circumstances or events that occur after
the date the forward-looking statements are made.
Additional Information
The proposed merger between First Union and Wachovia will be submitted to First
Union's and Wachovia's stockholders for their consideration. Stockholders are
urged to read the definitive joint proxy statement/prospectus regarding the
proposed transaction and any other relevant documents filed with the SEC, as
well as any amendments or supplements to those documents, because they contain
(or will contain) important information. You will be able to obtain a free copy
of the joint proxy statement/prospectus, as well as other filings containing
information about First Union and Wachovia, at the SEC's Internet site
(http://www.sec.gov). Copies of the joint proxy statement/prospectus and the SEC
filings that have been or will be incorporated by reference in the joint proxy
statement/prospectus can also be obtained, without charge, by directing a
request to First Union, Investor Relations, One First Union Center, Charlotte,
North Carolina 28288-0206 (704-374-6782), or to Wachovia, Investor Relations,
100 North Main Street, Winston-Salem, North Carolina 27150 (888-492-6397).
19