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

                                  FORM 10-Q

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

Commission File Number:    1-10646

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

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

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

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

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

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

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

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

COMMON STOCK, NO PAR VALUE                         26,572,143
- --------------------------------------------------------------------------------
(Class of Stock)                     (Shares outstanding as of October 31, 1998)

Exhibit Index on sequential page number 35.



                        CENTURA BANKS, INC.
                             FORM 10-Q
                               INDEX

                                                                           Page
Part I.  FINANCIAL INFORMATION

Item 1.  Financial Statements (Unaudited)

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

         Consolidated Statements of Income -
         Three months and nine months ended September 30, 1998 and 1997      5

         Consolidated Statement of Shareholders' Equity -
         Nine months ended September 30, 1998                                6

         Consolidated Statements of Cash Flows -
         Nine months ended September 30, 1998 and 1997                       7

         Notes to Consolidated Financial Statements                       8-10

Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations                                       11-29

Item 3.  Quantitative and Qualitative Disclosures about Market Risk      30-31




Part II. OTHER INFORMATION

Item 1.  Legal Proceedings                                                  32
Item 2.  Changes in Securities and Use of Proceeds                          32
Item 3.  Defaults upon Senior Securities                                    32
Item 4.  Submission of Matters to a Vote of Securities Holders              32
Item 5.  Other Information                                                  32
Item 6.  Exhibits and Reports on Form 8-K                                   33

SIGNATURES                                                                  34








CENTURA BANKS, INC.
PART I.   FINANCIAL INFORMATION



Item 1.  Financial Statements (Unaudited)

         Consolidated Balance Sheets

         Consolidated Statements of Income

         Consolidated Statement of Shareholders' Equity

         Consolidated Statements of Cash Flows

         Notes to Consolidated Financial Statements








CONSOLIDATED BALANCE SHEETS
CENTURA BANKS, INC. AND SUBSIDIARIES
(Unaudited)




                                                                        September 30,              December 31,
                                                         -------------------------------------  -----------------
(In thousands, except share data)                                  1998                1997            1997
- ----------------------------------------------------------------------------------------------  -----------------
                                                                                       
ASSETS
Cash and due from banks                                   $       240,958     $       303,724    $       268,248
Due from banks, interest-bearing                                   18,344              15,114             13,873
Federal funds sold                                                  1,234               7,774             29,552
Investment securities:
  Available for sale (cost of $1,961,740, $1,448,475
    and $1,623,330, respectively)                               1,995,157           1,460,930          1,639,500
  Held to maturity (market value of $102,730,
    $233,938 and $191,689, respectively)                           99,312             232,417            188,556
Loans                                                           5,012,758           4,511,074          4,586,582
  Less allowance for loan losses                                   67,105              62,282             64,279
- -----------------------------------------------------------------------------------------------------------------
    Net loans                                                   4,945,653           4,448,792          4,522,303
Bank premises and equipment                                       114,927             114,952            115,464
Other assets                                                      389,263             307,578            347,934
- -----------------------------------------------------------------------------------------------------------------
Total assets                                              $     7,804,848     $     6,891,281    $     7,125,430
=================================================================================================================


LIABILITIES
Deposits:
  Demand, noninterest-bearing                             $       895,160     $       824,703    $       816,475
  Interest-bearing                                              4,169,495           3,973,992          4,076,372
  Time deposits over $100                                         504,325             411,141            472,078
- -----------------------------------------------------------------------------------------------------------------
    Total deposits                                              5,568,980           5,209,836          5,364,925
Borrowed funds                                                  1,006,809             732,013            733,192
Long-term debt                                                    482,779             337,975            382,129
Other liabilities                                                 127,892              81,993            106,848
- -----------------------------------------------------------------------------------------------------------------
Total liabilities                                               7,186,460           6,361,817          6,587,094

SHAREHOLDERS' EQUITY
Preferred stock, no par value, 25,000,000 shares
    authorized; none issued                                             -                   -                  -
Common stock, no par value,
    50,000,000 shares authorized; shares issued
    and outstanding of 26,560,264, 25,893,357
    and 25,862,375, respectively                                  193,584             190,083            187,435
Common stock acquired by ESOP                                        (143)               (287)              (251)
Unrealized securities gains, net                                   20,821               7,826              9,970
Retained earnings                                                 404,126             331,842            341,182
- -----------------------------------------------------------------------------------------------------------------
Total shareholders' equity                                        618,388             529,464            538,336
- -----------------------------------------------------------------------------------------------------------------
Total liabilities and shareholders' equity                $     7,804,848     $     6,891,281    $     7,125,430
=================================================================================================================


See accompanying notes to consolidated financial statements.





CONSOLIDATED STATEMENTS OF INCOME
CENTURA BANKS, INC. AND SUBSIDIARIES
(Unaudited)



                                                   Three Months Ended            Nine Months Ended
                                                     September 30,                 September 30,
                                               ---------------------------   ---------------------------
(Dollars in thousands, except per share data)      1998          1997           1998           1997
- --------------------------------------------------------------------------------------------------------
                                                                                 
INTEREST INCOME
Loans, including fees                          $    116,524  $    103,936  $     337,615  $     298,163
Investment securities:
  Taxable                                            29,841        26,856         87,685         76,644
  Tax-exempt                                            457           596          1,591          1,875
Short-term investments                                  348           456          1,042          1,271
- --------------------------------------------------------------------------------------------------------
Total interest income                               147,170       131,844        427,933        377,953

INTEREST EXPENSE
Deposits                                             51,326        46,904        150,092        134,719
Borrowed funds                                       11,481        11,150         34,231         29,824
Long-term debt                                        7,701         6,331         21,908         16,600
- --------------------------------------------------------------------------------------------------------
Total interest expense                               70,508        64,385        206,231        181,143
- --------------------------------------------------------------------------------------------------------

NET INTEREST INCOME                                  76,662        67,459        221,702        196,810
Provision for loan losses                             4,041         3,486         11,069          9,569
- --------------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses  72,621        63,973        210,633        187,241

NONINTEREST INCOME
Service charges on deposit accounts                  12,786        10,744         34,909         29,588
Credit card and related fees                          2,333         1,951          5,927          4,721
Other service charges, commissions and fees           7,556         5,424         22,577         15,766
Fees for trust services                               2,400         1,830          6,900          5,730
Mortgage income                                       4,691         2,801         12,516          8,268
Other noninterest income                              5,534         5,474         17,325         13,651
Securities gains, net                                   341           161            570             35
- --------------------------------------------------------------------------------------------------------
Total noninterest income                             35,641        28,385        100,724         77,759

NONINTEREST EXPENSE
Personnel                                            34,060        28,608         98,579         83,521
Occupancy                                             4,084         3,618         11,794         10,399
Equipment                                             5,191         5,455         15,711         15,920
Foreclosed real estate losses and related
   operating expense                                    336           265            930            987
Other operating                                      26,552        21,685         75,982         63,025
- --------------------------------------------------------------------------------------------------------
Total noninterest expense                            70,223        59,631        202,996        173,852
- --------------------------------------------------------------------------------------------------------
Income before income taxes                           38,039        32,727        108,361         91,148
Income taxes                                         12,904        11,027         36,695         31,594
- --------------------------------------------------------------------------------------------------------
NET INCOME                                     $     25,135   $    21,700    $    71,666    $    59,554
========================================================================================================


NET INCOME PER COMMON SHARE
Basic                                          $       0.95   $      0.84    $      2.72    $      2.31
Diluted                                                0.93          0.82           2.67           2.26
========================================================================================================


AVERAGE COMMON SHARES OUTSTANDING
Basic                                            26,549,022    25,842,902     26,364,975     25,779,234
Diluted                                          27,030,789    26,415,293     26,873,328     26,303,968
========================================================================================================


See accompanying notes to consolidated financial statements.



CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY

Centura Banks, Inc. and Subsidiaries
Nine months ended September 30, 1998
(Unaudited)




                                                                      Common   Unrealized
                                                                      Stock    Securities                 Total
                                                Common Stock         Acquired    Gains,     Retained   Shareholders'
                                            Shares       Amount      by ESOP      Net       Earnings      Equity
                                         -----------   ----------   --------------------   ----------   ----------
(Dollars in thousands)
                                                                                   
Balance, December 31, 1997               25,862,375  $   187,435  $    (251) $    9,970  $   341,182  $   538,336
Net income                                        -            -          -           -       71,666       71,666
Common stock issued:
    Stock option plans and stock awards     116,905        2,217          -           -        -            2,217
    Acquisitions                            625,984        6,179          -           -        6,713       12,892
Redemption of common stock                  (45,000)      (3,041)         -           -            -       (3,041)
Unrealized securities gains, net                  -            -          -      10,851            -       10,851
Other                                             -          794        108           -            -          902
Cash dividends                                    -            -          -           -      (15,435)     (15,435)
                                         -----------   ----------   --------   ---------   ----------   ----------
Balance, September 30, 1998              26,560,264  $   193,584  $    (143) $   20,821  $   404,126  $   618,388
                                         ===========   ==========   ========   =========   ==========   ========== 



See accompanying notes to consolidated financial statements.




CONSOLIDATED STATEMENTS OF CASH FLOWS
Centura Banks, Inc. and Subsidiaries
(Unaudited)


                                                                                             For the Nine Months Ended
                                                                                                    September 30,
                                                                                             --------------------------
(Dollars in thousands)                                                                          1998           1997
                                                                                                        
                                                                                             --------------------------
CASH FLOWS FROM OPERATING ACTIVITIES                                        
Net income                                                                                  $     71,666    $    59,554
Adjustments to reconcile net income to net cash provided by operating activities:
      Provision for loan losses                                                                   11,069          9,569
      Depreciation on assets under operating leases                                                9,491          5,345
      Depreciation and amortization, excluding depreciation on assets under operating leases      26,794         22,782
      Decrease in deferred income taxes                                                            8,902          6,521
      Loan fees deferred, net                                                                        608             97
      Bond premium amortization and discount accretion, net                                          662          1,730
      Gain on sales of investment securities                                                        (570)           (35)
      Loss on sales of foreclosed real estate                                                        137              -
      Gain on sales of equipment under lease                                                      (4,525)        (1,372)
      Proceeds from sales of mortgage loans held for sale                                        540,455        263,455
      Originations, net of principal repayments, of mortgage loans held for sale                (571,016)      (267,634)
      Increase in accrued interest receivable                                                     (4,301)        (6,755)
      Decrease in accrued interest payable                                                         4,336          1,453
      Net increase in other assets and other liabilities                                         (56,821)        (8,880)
                                                                                              -----------     ----------
          Net cash provided by operating activities                                               36,887         85,830
                                                                                              -----------     ----------

CASH FLOWS FROM INVESTING ACTIVITIES
Net increase in loans                                                                           (310,314)      (238,036)
Purchases of:
      Securities available for sale                                                             (881,534)      (907,184)
      Securities held to maturity                                                                      -        (45,583)
      Premises and equipment                                                                     (10,906)       (12,774)
      Other                                                                                            -        (50,000)
Proceeds from:
      Sales of securities available for sale                                                     176,139        455,620
      Maturities and issuer calls of securities available for sale                               395,822        320,679
      Maturities and issuer calls of securities held to maturity                                  89,235         69,136
      Sales of foreclosed real estate                                                              1,730          2,691
      Dispositions of premises and equipment                                                       2,062          1,509
      Dispositions of equipment used in leasing activities                                        13,389          3,666
Cash acquired, net of cash paid, in purchase acquisitions                                         26,664        106,871
                                                                                               -----------     ----------
      Net cash used by investing activities                                                     (497,713)      (293,405)
                                                                                               -----------     ----------

CASH FLOWS FROM FINANCING ACTIVITIES
Net increase in deposits                                                                          62,090        163,218
Net increase in short-term borrowings                                                            273,420         46,722
Proceeds from issuance of long-term debt                                                         199,472        123,210
Repayment of long-term debt                                                                     (100,540)       (96,037)
Cash dividends paid                                                                              (22,416)       (20,373)
Proceeds from issuance of common stock, net                                                        1,281          3,025
Redemption of common stock                                                                        (3,041)             -
Other                                                                                               (577)        (1,469)
                                                                                               -----------     ----------
      Net cash provided by financing activities                                                  409,689        218,296
                                                                                               -----------     ----------

(Decrease) increase in cash and cash equivalents                                                 (51,137)        10,721

Cash and cash equivalents at January 1                                                           311,673        315,891
                                                                                               -----------     ----------
Cash and cash equivalents at September 30                                                   $    260,536    $   326,612
                                                                                               ===========     ==========

SUPPLEMENTAL  DISCLOSURES  OF CASH FLOW  INFORMATION  Cash paid  during the nine
months for:
      Interest                                                                              $    201,895    $   179,690
      Income taxes                                                                                14,033         17,215
Noncash transactions:
      Stock issued in purchase acquisitions and other stock issuances, net                        12,915              -
      Unrealized securities gains (losses), net of taxes                                          20,821          7,826
      Other                                                                                        1,043          1,325
      Loans transferred to foreclosed property                                                     1,343          4,650
                                                                                               ===========     ==========

See accompanying notes to consolidated financial statements.




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

Note 1:  Basis of Presentation

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

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


Note 2:  Mergers and Acquisitions

Acquisition activity through September 30, 1998 and for 1997 is summarized
below.  Data for the completed transactions is as of the
date of acquisition.





                                                         Acquisition   Banking                               Shares
                       Institution                          Date       Offices   Assets  Loans    Deposits   Issued
Completed Acquisitions ___________                       ___________   _______   ______  _____    ________   ______
(dollars in millions)
                                                                                           

1998
Moore and Johnson, Inc.  ("Moore and Johnson") (2)         1/30/98       ----      $  3     ----     ----      48,950
Pee Dee Bankshares, Inc. ("Pee Dee") (1)                   3/27/98         6       $138     $ 93     $125     577,034
Deposit assumption from NBC Bank, FSB (2)                  7/24/98         4       $ 17     $  4     $ 17       ----

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

(1) Merger accounted for as a pooling-of-interests
(2) Acquisition accounted for as a purchase



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







On March 27, 1998, Centura completed its merger with of Pee Dee Bankshares, Inc.
and its  wholly-owned  subsidiary,  Pee Dee State Bank  (collectively,  Pee Dee)
headquartered  in  Timmonsville,  South Carolina.  Pee Dee represents  Centura's
entrance  into  the  South  Carolina  banking  market.  Under  the  terms of the
agreement, the shareholders of Pee Dee received 577,034 shares of Centura common
stock for the issued and  outstanding  common  shares of Pee Dee.  Although  the
transaction  was  accounted  for as a  pooling-of-interests,  the merger was not
material  and,  accordingly,  prior period  financial  statements  have not been
restated.

On July 24, 1998, Centura assumed approximately $17 million of deposits from NBC
Bank, FSB. The transaction added approximately $1.6 million in goodwill. Located
in the  Winston-Salem  area  of  North  Carolina,  these  supermarket  locations
complement Centura's existing supermarket delivery channel.

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

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

On October 28, 1998,  Centura announced the execution of a definitive  agreement
to merge with First Coastal Bankshares, Inc.("First Coastal") of Virginia Beach,
Virginia.  Pursuant to the terms of the  agreement,  First Coastal  shareholders
will  receive  0.3400  shares of  Centura  common  stock for each share of First
Coastal  common stock as long as Centura's  closing stock price for the ten days
prior to closing  of the  transaction  is between  $58.7563  and  $79.4938.  The
exchange  ratio is subject to adjustment  should the average  closing price fall
below  $58.7563 or exceed  $79.4938.  First Coastal has also granted  Centura an
option  to  purchase  under  certain  conditions  up to 19.9  percent  of  First
Coastal's  outstanding shares of common stock. The transaction is expected to be
accounted  for as a  pooling-of-interests  and is  subject  to  shareholder  and
regulatory  approvals and the  satisfaction of certain other  conditions.  First
Coastal  operates 17  locations  in the Hampton  Roads  region of  Virginia.  At
September  30,  1998,  First  Coastal  had total  assets of  approximately  $578
million.  It is anticipated  that the merger will occur during the first quarter
of 1999.


Note 3:  Reclassifications

Certain items in the  September 30, 1997 and the December 31, 1997  consolidated
financial  statements  have been  reclassified to conform with the September 30,
1998  presentation.  Such  reclassifications  had no  impact  on net  income  or
shareholders' equity.







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

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

For the nine  months  ended  September  30, 1998 and 1997,  total  comprehensive
income, consisting of net income and unrealized securities gains and losses, net
of taxes,  was $82.5  million  and $65.8  million,  respectively.  For the three
months ended September 30, 1998 and 1997, total  comprehensive  income was $35.8
million and $25.9 million, respectively.

For the year ended December 31, 1997,  Centura  adopted SFAS No. 128,  "Earnings
Per Share" ("SFAS No. 128").  The standard  provides  guidance for computing and
presenting  earnings per share. In accordance  with this statement,  primary net
income per common share is replaced  with basic income per common share which is
calculated  by  dividing  net  income by the  weighted-average  number of common
shares outstanding for the period.  Fully diluted net income per common share is
replaced  with  diluted  net income  per common  share  reflecting  the  maximum
dilutive  effect of common stock  issuable upon exercise of stock  options.  The
difference between the weighted average shares outstanding used in the basic net
income per share computation and the weighted average shares outstanding used in
the diluted net income per share  calculation  is  attributable  to shares which
arise from the assumed  exercise of dilutive  stock  options.  Prior  period per
share data has been restated to reflect the adoption of SFAS No. 128.

Note 5:  Commitments and Contingencies

     Registrant's  subsidiary,  Centura Bank ("Bank"),  is a co-defendant in two
actions  consolidated  for  discovery in the Superior  Court of Forsyth  County,
North  Carolina,  in which it is  alleged  that Bank  breached  its  duties  and
committed other violations of law (i) as depository of substantial sums of money
allegedly converted by the personal and financial advisors of the owners of such
money and (ii) in connection with the creation of charitable trusts  established
with a portion  of the  funds.  The cases  consolidated  into the  subject  case
(Philip A. R. Staton,  Ingeborg Staton,  Mercedes Staton,  et. als. v. G. Thomas
Brame,  Jerr  Russell  (formerly  Jerri  Brame),  Centura  Bank,  et als.)  were
originally brought in 1996; however, no claim for a specific monetary amount was
made until 1998, in connection with motion practice in the matter. The amount of
Plaintiffs'  claims are material to Registrant and its  subsidiaries  taken as a
whole.  Registrant  and Bank believe that Bank has  meritorious  defenses to all
claims asserted in these cases and Bank is defending the cases vigorously.

In a separate and related case (Piedmont Institute of Pain Management; T. Stuart
Meloy,  M.D.;  Nancy J. Faller,  D.O.; v. Poyner & Spruill,  L.L.P.  and Centura
Bank,  consolidated for discovery with the Staton cases in the Superior Court of
Forsyth County, North Carolina, Bank is alleged to have provided plaintiffs with
false  information  regarding the  establishment and funding of a medical clinic
failed to exercise  reasonable care or competence in obtaining such  information
and committed other violations of law.  Plaintiffs allege that they were damaged
as a result and seek  specific  performance  or recovery of money  damages in an
amount that is material to  Registrant  and its  subsidiaries  taken as a whole.
Registrant and Bank believe Bank has meritorious defenses to all claims asserted
in this case and Bank is defending the case vigorously.








CENTURA BANKS, INC.
PART I.  FINANCIAL INFORMATION



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

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

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


SUMMARY

Net income for the nine months ended  September 30, 1998 totaled $71.7  million,
an increase  of $12.1  million or 20.3  percent  over the $59.6  million  earned
during the same  period of 1997.  On a diluted per share  basis,  net income was
$2.67,  an increase  of $0.41 over the nine months  ended  September  30,  1997.
Operating  results for the first nine  months of 1998  generated  an  annualized
return on assets of 1.29  percent  and an  annualized  return on equity of 16.42
percent  compared  to 1.23  percent  and 15.83  percent,  respectively,  for the
comparable  period in 1997.  Key factors  responsible  for these results were as
follows:

o    Taxable  equivalent net interest  income  increased $24.5 million to $227.2
     million for the nine months ended  September 30, 1998 as compared to $202.6
     million  for  the  same  period  in  1997.   This  increase  was  primarily
     attributable  to an $843.7  million  increase  in  average  earning  assets
     between the two periods.

o    Average loans increased to $4.9 billion for the nine months ended September
     30,  1998  compared to $4.2  billion for the same period of 1997.  Deposits
     averaged  $5.4  billion for the first nine  months of 1998,  an increase of
     $659.3 million over the prior year period. Deposit and loan growth averaged
     13.8 percent and 14.9 percent, respectively.

o    Centura  earned $100.7  million of  noninterest  income for the  nine-month
     period ended September 30, 1998 which  represented a 29.5 percent  increase
     over the $77.8 million  earned for the comparable  prior year period.  Each
     significant   noninterest  income  area  demonstrated  growth  between  the
     periods.  Non-interest  expense growth was held to 16.8 percent between the
     periods  with  noninterest  expenses  totaling  $203.0  million  and $173.9
     million,  respectively,  for the nine months ended  September  30, 1998 and
     1997.

o    Nonperforming  assets of $32.1 million at September 30, 1998 increased $3.5
     million from September 30, 1997, representing 0.41 percent and 0.42 percent
     of total  assets,  respectively.  The majority of this  increase was in the
     leasing portfolio.


o    The allowance for loan losses was $67.1 million,  representing 1.34 percent
     of total loans at September  30, 1998,  compared to $62.3  million and 1.38
     percent at September 30, 1997.  Gross  charge-offs  were $13.0 million,  up
     $2.5  million  from the $10.5  million  recorded for the prior year period.
     Recoveries  totaled $2.7 million and $2.1  million,  respectively,  for the
     nine months  ended  September  30, 1998 and 1997.  The  provision  for loan
     losses was $11.1  million  for the nine  months  ended  September  30, 1998
     versus $9.6 million for the same period of 1997.


INTEREST-EARNING ASSETS

Interest-earning  assets  averaged  $6.8  billion  for  the  nine  months  ended
September  30,  1998,  an increase of $843.7  million or 14.2  percent  over the
average  earning assets of $5.9 billion for the nine months ended  September 30,
1997. The primary  components of the increase were loans and leases,  which grew
$629.7 million and the investment portfolio, which increased $217.7 million.

At September 30, 1998,  earning assets were $7.1 billion,  representing a $899.5
million or 14.4  percent  increase  over the level at September  30,  1997.  For
additional  information on average  interest-earning  assets,  refer to Table 3,
"Net Interest  Income  Analysis,  Taxable  Equivalent  Basis," and Table 8, "Net
Interest Income and Volume/Rate Analysis, Taxable Equivalent Basis."

Loans
Loans at September 30, 1998 were $5.0 billion, an increase of $501.7 million, or
11.1 percent over the $4.5 billion at September  30, 1997.  Excluding the fourth
quarter 1997  acquisitions and the 1998 Pee Dee transaction,  growth between the
periods  was  approximately   7.9  percent.   Table  1  summarizes  total  loans
outstanding and the mix of loans being held.  Loan growth was generally  present
for each category.  The commercial  portfolio  represented 52.0 percent and 50.9
percent,  respectively,  of total loans at September 30, 1998 and 1997. Of these
commercial loans, over 90 percent are secured.

Loans  averaged  $4.9  billion for the nine months  ended  September  30,  1998,
increasing  14.9  percent  over the average  loan volume of $4.2 billion for the
comparable prior year period. Loans of approximately $93 million were added this
year through the  acquisition  of Pee Dee.  Excluding the impact of  acquisition
activity,  average  loan growth was  approximately  9.1 percent  between the two
periods.

Average loan growth was driven  primarily by volume  generated in the commercial
loan portfolio.  On average,  commercial  loans increased $396.6 million between
the two nine-month periods. Consumer loans (equity lines, residential mortgages,
installment  loans,  and other  credit line loans) were higher,  on average,  by
$235.4 million or 16.9 percent over the prior year period. Growth in installment
type loans,  influenced by a fourth quarter 1997 loan campaign,  was responsible
for over half of the  increase.  Acquisition  activity also  contributed  to the
growth  between the periods.  The loan campaign  involved  direct  marketing and
utilized  Centura's normal  underwriting  guidelines.  Average loans represented
71.6 percent of average  earning assets for the nine months ended  September 30,
1998,  increasing  40 basis points from the 71.2 percent for the same prior year
period.

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






Loans  generated  $338.1 million of taxable  equivalent  interest income for the
nine months ended  September  30, 1998  compared to $298.5  million for the same
period last year.  Growth in the average loan volume was  responsible  for $43.9
million of the increase  while the rate  environment  impacted  interest  income
negatively by $4.2 million.  The average yield on the loan portfolio declined 13
basis points to 9.24 percent.  The average yield on the mortgage loan  portfolio
experienced the greatest decline,  decreasing 70 basis points to 7.40 percent as
compared  to  the  prior  year  period.   See  Table  3,  "Net  Interest  Income
Analysis-Taxable Equivalent Basis," for further detail.

Investment Securities
Investment  securities represent the second largest component of earning assets.
At September 30, 1998,  investment  securities totaled $2.1 billion, an increase
of $401.1  million or 23.7 percent over the $1.7 billion at September  30, 1997.
On average, the investment portfolio grew $217.7 million to $1.9 billion for the
nine-month period ending September 30, 1998 as compared with the same prior year
period.  As a percentage of average  earning  assets,  the investment  portfolio
represented  28.0 percent and 28.3  percent,  respectively,  for the nine months
ended September 30, 1998 and 1997.

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

The held to  maturity  ("HTM")  investment  portfolio  declined  $133.1  million
compared to the same prior year period to $99.3  million at September  30, 1998.
The  decrease  was due to the  scheduled  maturities  within the  portfolio.  At
September  30, 1998,  the fair value of the HTM  portfolio  was $102.7  million,
representing $3.4 million more than amortized cost.

The  available  for sale  ("AFS")  investment  portfolio,  which  comprises  the
remainder  and majority of the  securities  portfolio,  is reported at estimated
fair value.  These  securities  are used as a part of Centura's  asset/liability
management  strategy  and may be sold in response to changes in interest  rates,
changes in  prepayment  risk,  the need to manage  regulatory  capital and other
factors.  At September 30, 1998, AFS  investments  were $2.0 billion,  up $534.2
million  compared  with $1.5 billion at September  30, 1997.  The recorded  fair
value of the AFS  portfolio  exceeded  the  amortized  cost by $33.4  million at
September 30, 1998,  which amount has been  recorded,  net of tax, as a separate
component of shareholders'  equity.  Marking the AFS securities to fair value at
September 30, 1997, resulted in an unrealized gain of $12.5 million, pretax. Net
realized gains of $570,000 were  generated  during the first nine months of 1998
from sales and issuer call activity  compared to net gains of $35,000 during the
comparable 1997 period.

Investment  securities  contributed $94.2 million in taxable equivalent interest
income for the nine  months  ended  September  30,  1998,  an  increase of $10.2
million over the $84.0  million  earned in the  comparable  period of 1997.  The
average investment yield was unchanged between the two periods at 6.68 percent.


FUNDING SOURCES

Total  funding  sources  averaged  $6.7  billion for the nine month period ended
September 30, 1998, a $872.9  million or 14.9 percent  increase from the average
volume of $5.9 billion for the comparable  1997 period.  Funding sources include
total  deposits,  short-term  borrowings  and  long-term  debt.  For  additional
information on funding sources refer to Table 3, "Net Interest Income  Analysis,
Taxable  Equivalent  Basis",  and Table 8, "Net Interest  Income and Volume/Rate
Analysis, Taxable Equivalent Basis".








Deposits
The deposit base at September 30, 1998 of $5.6 billion was up $359.1 million, or
6.9 percent, from the $5.2 billion level held at September 30, 1997.

For the first nine months of 1998,  average deposits increased $659.3 million to
$5.4 billion,  or 13.8 percent over the  comparable  1997 period.  Average money
market accounts grew $266.9 million,  average  certificates of deposit increased
$167.2 million while average interest checking and noninterest-bearing  deposits
were higher by $93.1 million and $125.6 million, respectively. Centura's deposit
mix  trends  demonstrate  a slight  shift  from time  deposits  to money  market
accounts.  On average,  money market  accounts  represented  18.9 percent of the
average  deposit mix for the nine months ended  September  30, 1998  compared to
only 16.0 percent for the same period in 1997.  Time deposits  represented  47.2
percent of total average deposits for the nine-month  period ended September 30,
1998  compared to 50.2 percent for the  comparable  1997  period.  The growth in
money market  accounts is due to the  product's  characteristics  which  include
offering competitive rates while providing greater customer flexibility than the
traditional  certificates of deposits.  Transaction  accounts (interest checking
and  non-interest  bearing  demand  deposits) on average  increased 16.4 percent
between  the two  nine-month  periods  and  represented  28.5  percent  and 27.8
percent,  respectively,  of average  total  deposits  for the nine months  ended
September 30, 1998 and 1997. For additional  information on deposits,  see Table
2,  "Average  Deposit  Mix for the Nine  Months  Ended."  Excluding  acquisition
activity,  total  average  deposits  increased  4.6 percent over the nine months
ended September 30, 1997.

Interest  expense on deposits  increased $15.4 million to $150.1 million for the
nine months ending  September 30, 1998 versus $134.7  million for the comparable
period of 1997.  The average rate paid for deposits  decreased 6 basis points as
shown in Table 3, "Net Interest Income  Analysis-Taxable  Equivalent Basis". The
average  rate paid for all deposits  types,  excluding  money  market  accounts,
declined between the two nine-month periods.  The 18 basis point increase in the
cost of money market  accounts was primarily  attributable to changes in product
pricing.  As  detailed  further in Table 8, $16.7  million  of the  increase  in
deposit  interest  expense was due to increased  volume while the rates paid for
deposits resulted in a decrease of $1.3 million.

Other Funding Sources
The  availability  of alternative  funding  sources and slower deposit growth in
recent periods  influenced  management to increase the utilization of nondeposit
funding  sources.  The use of both short-term and long-term debt continues to be
in line with management's  asset/liability  strategies.  Consequently,  borrowed
funds,  predominantly Federal funds purchased,  securities sold under repurchase
agreements and master notes,  averaged  $858.2 million for the nine months ended
September 30, 1998, compared to the $756.6 million average volume for the period
ending  September 30, 1997. At September 30, 1998 and 1997,  borrowings  totaled
$1.0  billion and $732.0  million,  respectively.  The increase was driven by an
increase in federal funds purchased. Interest expense on borrowings increased by
$4.4 million,  primarily due to higher  volume.  The average rate paid for these
funds increased 6 basis points over the comparable 1997 period to 5.26 percent.

At  September  30,  1998,  long-term  debt,  consisting  predominantly  of  FHLB
advances,  Capital Securities and notes secured by lease rentals, totaled $482.8
million as compared to $338.0 million at September 30, 1997. The majority of the
growth  resulted from  increased  borrowings of $163.0  million from the Federal
Home Loan Bank of Atlanta. The average amount of long-term debt increased $111.9
million to $445.0  million for the first nine months of 1998  compared to $333.1
million for the comparable prior year period.  Rates paid for long-term  funding
decreased to 6.49 percent, an 8 basis points decline over the prior year period.








NET INTEREST INCOME AND NET INTEREST MARGIN

Net  interest  income for the nine months  ended  September  30, 1998 was $221.7
million,  up $24.9 million from the $196.8 million earned during the nine months
ended  September 30, 1997.  Net interest  income on a fully  taxable  equivalent
basis was $227.2  million for the first nine  months of 1998  compared to $202.6
million for the same period in 1997, an increase of 12.1  percent.  As indicated
on Table 8, "Net Interest  Income and  Volume/Rate  Analysis-Taxable  Equivalent
Basis",  the distribution of balance sheet growth  contributed  $27.6 million to
taxable  equivalent  net  interest  income with the rate  environment  impacting
taxable equivalent net interest income unfavorably by $3.0 million.

The net  interest  margin  declined 7 basis  points  between the two  nine-month
periods to 4.45 percent.  The interest rate spread,  the difference  between the
average  earning  asset  yield and the  average  rate  paid on  interest-bearing
liabilities,  decreased 6 basis points to 3.87 percent for the nine months ended
September 30, 1998. The earning asset yield was 8.51 percent for the nine months
ended  September 30, 1998, an 8 basis point  decline from the  comparable  prior
year period. The cost of interest bearing  liabilities  decreased 2 basis points
to 4.64  percent.  The decline in the net  interest  margin is, in part,  due to
average loan yields declining faster than the average rates on the corresponding
funding sources.


ASSET QUALITY AND ALLOWANCE FOR LOAN LOSSES

For the nine months ended September 30, 1998,  provision for loan losses totaled
$11.1  million,  representing a $1.5 million  increase over the comparable  1997
period.  Provision  has  increased  in response to loan growth and  increases in
charge-off  trends.  Net  charge-offs  totaled  $10.3 million for the first nine
months  of 1998  while  net  charge-off  activity  for the same  period  in 1997
resulted  in $8.4  million of net  charge-offs.  Segmented  based on  regulatory
definitions,  the most  significant  increases in net charge-offs were in credit
cards  and  other  consumer  lending  which   experienced  an  increase  in  net
charge-offs  of  $1.5  million  between  the  two  nine-month  periods.  Leasing
charge-offs  increased by $622,000 while commercial loans  charge-offs  declined
slightly.  Net  charge-offs  as a percent of  average  loans and  leases,  on an
annualized basis were 0.28 percent and 0.27 percent,  respectively, for the nine
months ended September 30, 1998 and 1997.

The  allowance  for loan  losses  was  $67.1  million  at  September  30,  1998,
representing 1.34 percent of loans  outstanding,  compared to $62.3 million,  or
1.38 percent of loans  outstanding  at September 30, 1997, and compared to $64.3
million or 1.40 percent of loans  outstanding at December 31, 1997. After taking
into  consideration  the  growth of the loan  portfolio  and  levels of  current
problem assets and potential  problem loans,  management  believes the allowance
for  loan  losses  to be  adequate.  Regulators,  as part of  their  examination
process,  periodically  review the  allowance  for loan  losses and may  require
Centura to recognize  additions to the  allowance for loan losses based on their
judgments about information  available to them at the time of their review.  For
additional  information  with respect to the activity in the  allowance for loan
losses,  see Table 4 "Analysis of Allowance  for Loan  Losses." At September 30,
1998,  the allowance for loan losses was 2.36 times  nonperforming  loans,  down
from 2.66 times at September 30, 1997 and 2.71 times at December 31, 1997.

Table 5, "Nonperforming Assets and Past Due Loans," discloses the components and
balances of nonperforming assets. Nonperforming assets increased $3.5 million to
$32.1 million at September 30, 1998 and represented 0.41 percent of total assets
at the end of the period.  Nonperforming  loans  represented $5.1 million of the
increase while foreclosed properties declined $1.6 million. Nonperforming assets
were $28.6 million at September  30, 1997,  or 0.42 percent of total assets.  At
December 31, 1997,  nonperforming  assets were $27.9  million or 0.39 percent of
total assets.  The increase in the  nonperforming  loans between the periods was
principally  from  the  leasing  portfolio.  Foreclosed  property  totaled  $3.6
million,  $5.2 million,  and $4.2 million at September  30, 1998,  September 30,
1997, and December 31, 1997, respectively. 


Accruing  loans past due ninety or more days were $10.1  million,  $10.9 million
and $7.0 million at  September  30,  1998,  September  30, 1997 and December 31,
1997,  respectively,  which  represented  0.20  percent,  0.24  percent and 0.15
percent of outstanding loans, respectively.

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


NONINTEREST INCOME AND EXPENSE

Noninterest income ("NII") increased $23.0 million,  or 29.5 percent,  to $100.7
million for the nine months ended  September  30, 1998 as compared with the same
period in 1997. Centura  experienced growth in all significant areas of NII. The
percentage of total revenues  derived from NII,  taxable  equivalent,  was 30.72
percent  for the first nine  months of 1998  compared  to 27.73  percent for the
comparable  prior  year  period.  Total  revenues  are  defined  as NII plus net
interest income.

Service  charges on  deposits,  the largest  component  of NII,  increased  $5.3
million  between the two nine-month  periods.  This increase was principally the
result of growth in the deposit  base,  a late 1997  increase in  non-sufficient
funds ("NSF") charges,  and the reduction of waived service  charges.  Insurance
and brokerage commissions were higher by $4.9 million or 48.5 percent. Insurance
commissions  represented  $4.0 million of the increase  particularly  due to the
timing  of the  Betts  and Moore  and  Johnson  agency  acquisitions,  while the
remaining  increase of $889,000 was generated from increased volume in brokerage
activities.  Mortgage income (composed of servicing revenues,  origination fees,
servicing  release  premiums,  and net gains or losses on the sales of  mortgage
loans)  increased  $4.2  million,  or  51.4  percent,   between  the  comparable
nine-month  periods,  particularly  due to strong mortgage loan  originations in
1998 and  subsequent  secondary  market  activity.  Net operating  lease income,
credit  card fees and trust fees were up $2.2  million,  $1.2  million  and $1.2
million,  respectively,  driven primarily by greater  volumes.  Other NII, which
includes such items as earnings from  Centura's  investment in First  Greensboro
Home Equity, Inc. and bank-owned life insurance, increased $1.4 million compared
to the same period in 1997.

Noninterest  expense ("NIE") increased 16.8 percent,  or $29.1 million to $203.0
million  compared to the  nine-month  period in 1997.  Personnel  expenses,  the
largest  component of  noninterest  expense,  contributed  $15.1 million to this
increase,  influenced  strongly by additional  personnel related to the 1997 and
early 1998  acquisitions and to increases in incentives as a result of achieving
target performance measures.

Fees for outsourced services,  i.e. the outsourcing of various functions such as
items  processing,  property  management,  and call  processing  generated  from
Centura's  telephone  banking center,  are strongly volume based,  and increased
$3.6 million over the nine months ending  September  30, 1997.  The increase was
due to greater  volumes  associated  with growth in the  customers  base and the
integration of new customers  gained  through  acquisition as well as additional
locations.  Expenses related to Year 2000 efforts also impacted total outsourced
services.  The amortization of intangibles  increased $2.2 million for the first
nine months of 1998  compared to the same period last year due to the  increased
goodwill recorded for the late 1997 and 1998 purchase acquisitions.

Occupancy and equipment expense of $27.5 million for year to date 1998 increased
$1.2  million  over  the  comparable  1997  period,   principally  in  rent  and
depreciation  associated with the continued opening of retail in-store locations
and the depreciation for equipment upgrades and enhancements.  Primary operating
expenses,  including  marketing,  office supplies,  postage,  phone and employee
education and travel were, in



the aggregate,  up by $4.0 million in response to an expanded customer base, and
the support of new markets, new locations and new employees.

The  efficiency  ratio for the  nine-month  period ended  September 30, 1998 was
61.91 percent, an improvement of 9 basis points as compared to the 62.00 percent
recorded for the same period in 1997.


INCOME TAX EXPENSE

The amount of income tax expense for the nine months  ended  September  30, 1998
was $36.7 million  compared to $31.6  million in the prior  period.  The current
effective  tax rate is 33.86  percent,  down from the 34.66 percent at September
30, 1997.


EQUITY AND CAPITAL RESOURCES

Shareholders'  equity increased to $618.4 million at September 30, 1998 compared
to $529.5  million at September 30, 1997.  The change in equity  between the two
periods was  influenced  by the  retention of  earnings,  the issuance of common
stock in connection with Centura's  insurance  agency  acquisitions and the 1998
acquisition of Pee Dee, the exercise of stock options,  mitigated by the payment
of dividends and the  repurchase  of common  stock.  During the first quarter of
1998, Centura  repurchased 45,000 shares of common stock at an aggregate cost of
$3.0 million.  Shareholder's  equity also included unrealized gains, net of tax,
on securities available for sale of $20.8 million at September 30, 1998 compared
to $7.8 million for the comparable  period last year. The ratio of shareholders'
equity to period end assets was 7.92 percent at September 30, 1998, up from 7.68
percent at period end September 30, 1997.

Centura's common stock is traded on the New York Stock Exchange under the symbol
CBC. At September 30, 1998,  Centura had  26,560,264  shares  outstanding.  Cash
dividends of $22.4 million were paid for the first nine months of 1998.

Centura's  capital  ratios are greater  than  minimums  required  by  regulatory
guidelines.  It is Centura's  intent to maintain an optimal capital and leverage
mix within the regulatory  framework  while providing a basis for future growth.
At September  30, 1998,  Centura had the required  capital  levels to qualify as
well  capitalized.  At September 30, 1998, Tier I capital was $590.7 million and
total capital was $624.0 million. For risk-based capital calculations, Centura's
Capital  Securities  are  included as a component  of Tier I capital.  Centura's
capital ratios are outlined in Table 6 titled "Capital Ratios."


LIQUIDITY

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

Investment  securities are an important tool to Centura's  liquidity  management
objective.  Some AFS securities  were sold during 1997 and the first nine months
of 1998 to reposition  the investment  portfolio in a fluctuating  interest rate
environment.  Management may continue to reposition the investment  portfolio in
order to enhance future results of operations  with no expected  material impact
on liquidity.

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



addition,  Centura  accepts  Eurodeposits,  has a master note  commercial  paper
facility, and offers brokered certificates of deposits.

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


ASSET/LIABILITY AND INTEREST RATE RISK MANAGEMENT

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

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

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


THIRD QUARTER RESULTS

Centura's  net income for the third quarter of 1998 was $25.1  million,  up 15.8
percent from $21.7  million in the third  quarter of 1997.  Earnings per diluted
share of $0.93  represented an 11 cent increase over the $.82 for the prior year
quarter. The returns on average assets and average equity were 1.31% and 16.45%,
respectively,  compared  to 1.28% and  16.58%,  respectively,  for 1997's  third
quarter. Key factors contributing to these results are discussed below.

The net interest  margin and the interest  rate spread both  increased two basis
points between the quarters to 4.48 percent and 3.89 percent,  respectively  for
the third quarter of 1998. Interest income, taxable equivalent, for 1998's third
quarter was up $15.1 million to $149.0 million over 1997's third quarter. Growth
in earning assets was  responsible  for $16.9 million of this increase while the
rate  environment had a negative impact of $1.8 million.  Average earning assets
were up $773.5 million to $7.0 billion from the prior year quarter, with average
loans increasing $619.4 million and average  investments  rising $162.0 million.
The average yield on earning assets declined 9 basis points between the quarters
to 8.50 percent.  Total interest  expense of $70.5 million for the third quarter
of 1998 represented an increase of $6.1 million or 9.5 percent over 1997's third
quarter. The average rate paid for funding declined 11 basis points from


the prior  year  quarter to 4.61  percent.  The $653.8  million  average  growth
ininterest-bearing  funding  sources  was  responsible  for $7.7  million of the
interest expense  increase while the change in the rate  environment  offset the
increase by $1.6  million.  Average  deposits for the third  quarters of 199 and
1997 were $5.6 billion and $5.0 billion, respectively. Short-term borrowed funds
averaged $855.8 million,  up $46.4 million from the three months ended September
30, 1997 while  long-term debt averaged  $484.4  million,  an increase of $127.9
million.

Net  charge-offs  were $3.9 million for the quarter ended September 30, 1998, or
 .31  percent  of  average  loans,  compared  to $2.8  million  in the prior year
quarter,  or .26 percent of average loans. Gross charge-offs and recoveries rose
$1.4  million and  $258,000,  respectively.  Provision  for loan losses was $4.0
million in the third quarter, up $555,000 from the third quarter of 1998.

Noninterest income increased $7.3 million,  or 25.6 percent, to $35.6 million in
the third quarter of 1998. The most significant contributors to this improvement
were service charges on deposit  accounts,  mortgage  income,  and insurance and
brokerage  commissions.  A new pricing  structure for deposit fees accounted for
the majority of the $2.0 million increase in service charges on deposits. Income
from mortgage  activities rose $1.9 million, or 67.5 percent, to $4.7 million in
1998's  third  quarter.   Additionally,   insurance  and  brokerage  commissions
increased $1.4 million, or 42.8 percent, over the third quarter of 1997.

The  efficiency  ratio for 1998's third  quarter was 61.52  percent  compared to
60.87 percent for the prior year comparable period.  Noninterest expense totaled
$70.2 million,  up 17.8 percent from the $59.6 million  recorded for the quarter
ending  September 30, 1997.  Higher  personnel  costs were  responsible for $5.5
million of the increase and  primarily  attributable  to annual merit raises and
personnel added through acquisitions. Fees related to the outsourcing of various
activities were up $1.2 million reflecting increased item processing volumes and
expenditures  related  to the Year 2000  issue.  The  increase  in the number of
financial  stores and in the customer base influenced the $1.5 million  increase
in supplies, postage, and telephone expenses.


CURRENT ACCOUNTING ISSUES

In June 1997,  the FASB issued SFAS No. 131  "Disclosures  about  Segments of an
Enterprise and Related  Information"  ("SFAS No. 131").  The statement  requires
management  to report  selected  financial  and  descriptive  information  about
reportable  operating  segments.  It  also  establishes  standards  for  related
disclosures about products and services,  geographic areas, and major customers.
Generally,  disclosures  are  required  for segments  internally  identified  to
evaluate  performance  and resource  allocation.  SFAS No. 131 is effective  for
financial  statements  for periods  beginning  after  December 15, 1997.  In the
initial year of application,  comparative  information for earlier periods is to
be  restated,  if it is  practical  to do so.  SFAS No.  131 does not have to be
applied to interim financial statements in the initial year of application,  but
comparative  information must be provided for interim periods in the second year
of  application.  Centura,  as required,  will adopt this statement for the year
ending December 31, 1998.

In February 1998,  the FASB issued SFAS No. 132  "Employer's  Disclosures  about
Pensions and Other  Postretirement  Benefits"  ("SFAS No.  132").  The statement
revises the required disclosures for pensions and other postretirement plans but
does not change the  measurement or  recognition of such plans.  SFAS No. 132 is
effective  for fiscal years  beginning  after  December 15,  1997.  Centura,  as
required, will adopt this statement for the year ending December 31, 1998.

In  June  1998,  the  FASB  issued  SFAS  No.  133  "Accounting  for  Derivative
Instruments and Hedging  Activities"  ("SFAS No. 133"). The statement  addresses
accounting and reporting requirements for derivative instruments and for hedging
activities.  SFAS No. 133 requires that all  derivatives be recognized as either
assets  or  liabilities  in  the  consolidated  balance  sheet  and  that  those
instruments  be  measured  at fair  value.  If  certain  conditions  are met,  a
derivative  may be designated as a hedge of exposure to changes in fair value of
an  asset  or  liability,   exposure  to  variable  cashflows  of  a  forecasted
transaction or exposure of



foreign currency denominated forecasted transactions. The accounting for changes
in the fair value of a derivative depends on the intended use of the derivatives
and its  resulting  designation.  SFAS No. 133 is effective  for all quarters of
fiscal years beginning after June 15, 1999. This statement should not be applied
retroactively  to financial  statements  of prior  periods.  Management  has not
quantified  the  impact  of  adopting  SFAS No.  133 nor has the  timing  of the
adoption been determined.

In October 1998, the FASB issued SFAS No. 134  "Accounting  for  Mortgage-Backed
Securities  Retained after the Securitization of Mortgage Loans Held for Sale by
a Mortgage Banking  Enterprise"  ("SFAS No. 134"). This statement  addresses the
classification   by  entities   engaged  in  mortgage   banking   activities  of
mortgage-backed  securities  resulting  from  a  securitization.  SFAS  No.  134
conforms the  accounting for securities  retained  after a  securitization  by a
mortgage  banking  enterprise  with the  accounting  for such  instruments  by a
nonmortgage  banking  enterprise.  After the  securitization of a mortgage,  any
retained  mortgage  securities shall be classified based on the entity's ability
and intent to sell or hold those  investments  in  accordance  with SFAS No. 115
"Accounting for Certain Debt and Equity  Securities".  SFAS No. 134 is effective
for the first fiscal quarter  beginning  after  December 15, 1998.  Centura will
adopt this statement for the quarter ending March 31, 1999.

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


YEAR 2000

Background
The Year 2000 issue confronting Centura and its suppliers, customers, customers'
suppliers,  and  competitors  centers on the  inability  of computer  systems to
recognize  the Year 2000.  Many  existing  computer  programs  and systems  were
originally  programmed  with six digit  dates that  provided  only two digits to
identify the  calendar  year,  without  considering  the upcoming  change in the
century.

Centura  formulated the initial Year 2000 awareness  program in 1996. A steering
committee with representation from all the major areas of the bank and executive
management was  established to determine  internal  operational  requirements to
make its  systems  Year 2000  compliant.  A formal  Year 2000  Project  Plan was
drafted and approved by the board of directors in 1998. In this effort,  Centura
has followed the five  management  phases  recommended by the Federal  Financial
Institutions Examination Council: (1) awareness, (2) assessment, (3) renovation,
(4) validation  and (5)  implementation.  The project has been  organized  along
functional   lines  to  ensure  that  information   technology   (mainframe  and
distributed applications), non-information technology (third party suppliers and
embedded  technology),  and the  customer  base will receive  adequate  resource
attention.

IT Systems Progress
For its internal  systems,  Centura has  completed the  assessment  phase with a
complete  inventory  of all  hardware and  software  that could  potentially  be
impacted.  A risk scoping  analysis  determined the schedule for remediation and
testing  to ensure  that  mission  critical  systems  would  have ample time for
extensive validation. Through code enhancements, hardware and software upgrades,
and systems  replacement,  where needed,  the renovation phase was substantially
completed  during the summer.  Initial system  testing began in August,  and the
program remains on schedule to have all mission  critical and most other systems
ready to begin final validation by December 31, 1998.







Management  presently  believes that with modifications to existing software and
conversions  to new  software,  the Year 2000 matter will be  mitigated  without
causing a material adverse impact on the operations of Centura. However, if such
modifications  and  conversions are not made, or are not completed  timely,  the
Year 2000 issue could have a material impact on the operations of Centura.

Non-IT Systems Progress
Centura's  assessment  phase included the  identification  of external  vendors,
significant customers and borrowers,  market partners,  and fund providers whose
operations  and  state of Year 2000  readiness  may have a  potential  impact on
Centura.  Relations  with third  parties in which  electronic  data is exchanged
exposes  Centura  to some  risk of loss in the event  the  other  party  makes a
mistake or is unable to perform. In the Year 2000 context, Centura is working to
identify  where such  exposure  may exist and is in the  process  of  developing
contingency  plans in order to minimize risk of loss due to third  parties' Year
2000 vulnerabilities.

Centura  is  exposed  to credit  risk due to the  failure  of its  borrowers  to
properly  remediate its own systems as well as address  their own  customer's or
supplier's Year 2000 state of readiness. Centura has established a due diligence
process to identify  all  borrowers  representing  a material  Year 2000 related
risk,  evaluate  their Year 2000  preparedness,  assess the aggregate  Year 2000
borrower risk to Centura,  and develop  appropriate  risk controls to manage and
mitigate the Year 2000 customer  risk.  As part of this  process,  borrowers are
assigned a risk rating based on their Year 2000  compliance  which is being used
to assess the need for additional specific loan loss reserves.

Contingency Plans
Management is in the process of developing  contingency  plans in the event that
validation  efforts for remediated  systems are not completed in accordance with
current  expectations.  The Year 2000  contingency  plans are being  designed to
address  any  failure to  remediate  Centura's  internal  systems and to address
failures of systems  outside  Centura.  The plans  incorporate  the use of third
party  service  providers,  alternate  vendors,  and other  contingency  service
providers.  An outside  service  provider with  expertise in the  development of
business  resumption  contingency  planning  has been  contracted  to complete a
business impact analysis and further develop current business  resumption plans.
Centura's Year 2000 contingency planning will complement this ongoing effort.

Costs
Monitoring  and managing the Year 2000 project will result in additional  costs.
Direct  costs  include  potential  charges by third party  software  vendors for
product enhancements,  costs involved in testing software products for Year 2000
compliance,  and any resulting costs for developing and implementing contingency
plans for critical software products which are not enhanced.  In addition to the
direct costs,  indirect  costs will also be incurred.  These indirect costs will
consist  principally  of the time devoted by existing  employees  in  monitoring
software vendor progress,  testing enhanced  software  products and implementing
any  necessary  contingency  plans.  The  Emerging  Issues  Task Force  provided
guidance   concerning  the  accounting  for  the  costs  related  to  Year  2000
modification.  The costs of the  modifications  should  be  treated  as  regular
maintenance and repair and be charged to expense as incurred.

These  direct and indirect  costs are not expected to have a material  effect on
results of operations.  However,  the distribution of Year 2000 expenses between
direct and  indirect  may change due to the  allocation  of internal  resources.
Including direct and indirect expenditures,  management currently estimates that
the total  costs to become  Year 2000  compliant  will  range  between $6 and $8
million.  In total,  Centura has expensed  approximately $4.5 million related to
Year 2000 compliance efforts of which $3.4 million was incurred during 1998.







The Year 2000  project  cost  estimates  include  the  estimated  costs and time
associated with the assessment and monitoring of a third party's Year 2000 risk,
and are  based on  presently  available  information.  However,  there can be no
guarantee that the systems of other  companies on which  Centura's  systems rely
will be timely converted,  or that a failure to convert by another company, or a
conversion  that is  incompatible  with  Centura's  systems,  would  not  have a
material  adverse  effect on Centura in future  periods.  Specific  factors that
might  cause such  material  differences  include,  but are not  limited to, the
availability  and cost of personnel  trained in this area, the ability to locate
and correct all relevant computer codes and similar uncertainties.







TABLE 1


- ------------------------------------------------------------------------------------------------------------------------------------
LOANS

                                                 September 30, 1998             September 30, 1997             December 31, 1997
                                                 ------------------             ------------------             -----------------
(Dollars in thousands)                       Balance        % of Total        Balance       % of Total       Balance      % of Total
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                             
Commercial, financial and agricultural     $ 1,002,885          20.0 %     $   844,485          18.7 %     $   846,074        18.4 %
Commercial mortgage                            988,466          19.7           882,383          19.6           894,014        19.5
Real estate construction                       614,399          12.3           566,739          12.6           578,304        12.6
                                          ------------------------------------------------------------------------------------------
      Commercial loan portfolio              2,605,750          52.0         2,293,607          50.9         2,318,392        50.5
Consumer                                       375,346           7.5           305,500           6.8           321,513         7.0
Residential mortgage                         1,539,413          30.7         1,381,429          30.6         1,426,306        31.1
Leases                                         428,149           8.5           489,144          10.8           470,376        10.3
Other                                           64,100           1.3            41,394           0.9            49,995         1.1
- ------------------------------------------------------------------------------------------------------------------------------------

Total loans                                $ 5,012,758         100.0 %     $ 4,511,074         100.0 %     $ 4,586,582       100.0 %
====================================================================================================================================

Residential mortgage servicing
      portfolio for others                 $ 2,750,000                     $ 2,819,000                     $ 2,812,000
====================================================================================================================================





TABLE 2


- --------------------------------------------------------------------------------------------------------------
AVERAGE DEPOSIT MIX

                                                 Nine months ended                 Nine months ended
                                                 September 30, 1998                September 30, 1997
                                                 ------------------                ------------------
(Dollars in thousands)                       Balance          % of Total       Balance        % of Total
- --------------------------------------------------------------------------------------------------------------
                                                                                       
Demand, noninterest-bearing                 $   820,719           15.1 %   $   695,119           14.5 %
Interest checking                               729,951           13.4         636,886           13.3
Money market                                  1,026,485           18.9         759,608           16.0
Savings                                         293,713            5.4         287,152            6.0
- --------------------------------------------------------------------------------------------------------------
Time deposits:
  Time deposits (less than) $100              1,749,767           32.1       1,742,151           36.3
  Time deposits (more than) $100                503,532            9.2         364,208            7.6
  IRA                                           319,633            5.9         299,337            6.3
- --------------------------------------------------------------------------------------------------------------
      Total time deposits                     2,572,932           47.2       2,405,696           50.2
- --------------------------------------------------------------------------------------------------------------

Total average deposits                      $ 5,443,800          100.0 %   $ 4,784,461          100.0 %
==============================================================================================================






TABLE 3


- ------------------------------------------------------------------------------------------------------------------------------------
NET INTEREST INCOME ANALYSIS - TAXABLE EQUIVALENT BASIS
CENTURA BANKS, INC. AND SUBSIDIARIES


                                                  Nine months ended                                  Nine months ended
                                                  September 30, 1998                                September 30, 1997
- ------------------------------------------------------------------------------------------------------------------------------------
                                                          Interest      Average                             Interest     Average
                                         Average          Income/        Yield/           Average           Income/       Yield/
(Dollars in thousands)                   Balance          Expense         Rate            Balance           Expense        Rate
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                         

ASSETS
Loans                                $    4,853,438     $   338,143        9.24 %     $    4,223,754     $    298,465       9.37 %
Taxable securities                        1,844,266          91,782        6.64            1,633,860           81,184       6.63
Tax-exempt securities                        36,528           2,433        8.88               42,833            2,855       8.89
Short-term investments                       27,480           1,042        5.43               31,143            1,271       5.38
                                       -------------      ----------                    -------------      -----------
Interest-earning assets, gross            6,761,712         433,400        8.51            5,931,590          383,775       8.59
Net unrealized gain on available
   for sale securities                       15,929                                            2,350
Other assets, net                           668,201                                          527,200
                                       -------------                                    -------------
    Total assets                     $    7,445,842                                   $    6,461,140
                                       =============                                    =============


LIABILITIES AND SHAREHOLDERS' EQUITY
Interest checking                    $      729,951     $     7,940        1.45 %     $      636,886     $      8,154       1.71 %
Money market                              1,026,485          33,573        4.37              759,608           23,807       4.19
Savings                                     293,713           3,919        1.78              287,152            4,135       1.93
Time                                      2,572,932         104,660        5.44            2,405,696           98,623       5.48
                                       -------------      ----------                    -------------      -----------
    Total interest-bearing deposits       4,623,081         150,092        4.34            4,089,342          134,719       4.40
Borrowed funds                              858,170          34,231        5.26              756,583           29,824       5.20
Long-term debt                              445,010          21,906        6.49              333,064           16,600       6.57
                                       -------------      ----------                    -------------      -----------
Interest-bearing liabilities              5,926,261         206,229        4.64            5,178,989          181,143       4.66
Demand, noninterest-bearing                 820,719                                          695,119
Other liabilities                           115,152                                           83,983
Shareholders' equity                        583,710                                          503,049
                                       -------------                                    -------------
    Total liabilities and
      shareholders' equity           $    7,445,842                                   $    6,461,140
                                       =============                                    =============

Interest rate spread                                                       3.87 %                                           3.93 %

Net interest income and net yield on
    interest-earning assets          $    6,761,712     $   227,171        4.45 %     $    5,931,590     $    202,632       4.52 %
                                       =============      ==========                    =============      ===========

Taxable equivalent adjustment                           $     5,468                                      $      5,822
                                                          ==========                                       ===========








TABLE 3, continued


- ------------------------------------------------------------------------------------------------------------------------------------
NET INTEREST INCOME ANALYSIS - TAXABLE EQUIVALENT BASIS
CENTURA BANKS, INC. AND SUBSIDIARIES


                                                    Three months ended                               Three months ended
                                                    September 30, 1998                               September 30, 1997
- ------------------------------------------------------------------------------------------------------------------------------------
                                                           Interest     Average                           Interest       Average
                                          Average          Income/       Yield/            Average         Income/        Yield/
(Dollars in thousands)                    Balance          Expense        Rate             Balance         Expense         Rate
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                        

ASSETS
Loans                                 $    4,991,800    $    116,727       9.22 %       $  4,372,404    $   104,037         9.38 %
Taxable securities                         1,881,113          31,246       6.64            1,722,535         28,568         6.63
Tax-exempt securities                         31,990             699       8.74               40,618            908         8.94
Short-term investments                        26,237             348       5.86               34,177            457         5.23
                                        -------------     -----------                     -----------     ----------
Interest-earning assets, gross             6,931,140         149,020       8.50            6,169,734        133,970         8.59
Net unrealized gain on available
   for sale securities                        19,991                                           7,941
Other assets, net                            679,643                                         560,958
                                        -------------                                     -----------
    Total assets                      $    7,630,774                                    $  6,738,633
                                        =============                                     ===========


LIABILITIES AND SHAREHOLDERS' EQUITY
Interest checking                     $      734,034    $      2,555       1.38 %       $    647,316    $     2,718         1.67 %
Money market                               1,096,660          12,121       4.39              837,849          9,023         4.27
Savings                                      288,549           1,283       1.76              285,745          1,299         1.80
Time                                       2,585,374          35,368       5.43            2,454,163         33,864         5.47
                                        -------------     -----------                     -----------     ----------
    Total interest-bearing deposits        4,704,617          51,327       4.33            4,225,073         46,904         4.40
Borrowed funds                               855,846          11,481       5.25              809,460         11,150         5.39
Long-term debt                               484,445           7,698       6.22              356,546          6,331         6.95
                                        -------------     -----------                     -----------     ----------
Interest-bearing liabilities               6,044,908          70,506       4.61            5,391,079         64,385         4.72
Demand, noninterest-bearing                  856,126                                         741,991
Other liabilities                            123,470                                          86,388
Shareholders' equity                         606,270                                         519,175
                                        -------------                                     -----------
    Total liabilities and
      shareholders' equity            $    7,630,774                                    $  6,738,633
                                        =============                                     ===========

Interest rate spread                                                       3.89 %                                           3.87 %

Net interest income and net yield on
    interest-earning assets           $    6,931,140    $     78,514       4.48 %       $  6,169,734    $    69,585         4.46 %
                                        =============     ===========                     ===========     ==========

Taxable equivalent adjustment                           $      1,852                                    $     2,126
                                                          ===========                                     ==========










TABLE 4


- -------------------------------------------------------------------------------------------------------------------------
ANALYSIS OF ALLOWANCE FOR LOAN LOSSES

                                                                  At and for the nine months         At and for the year
                                                                      ended September 30,             ended December 31,
(Dollars in thousands)                                                 1998              1997                  1997
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                     
Allowance for loan losses at beginning of period                  $    64,279       $    58,715           $    58,715
Allowance for acquired loans                                            2,068             2,410                 3,133
Provision for loan losses                                              11,069             9,569                13,418
Loans charged off                                                     (13,034)          (10,527)              (14,425)
Recoveries on loans previously charged off                              2,723             2,115                 3,438
- -------------------------------------------------------------------------------------------------------------------------
   Net charge-offs                                                    (10,311)           (8,412)              (10,987)
- -------------------------------------------------------------------------------------------------------------------------

Allowance for loan losses at end of period                        $    67,105       $    62,282           $    64,279
=========================================================================================================================

Loans at period-end                                               $ 5,012,758       $ 4,511,074           $ 4,586,582
Average loans                                                       4,853,438         4,223,754             4,309,064
Nonperforming loans                                                    28,453            23,390                23,722

Allowance for loan losses to loans at period-end                         1.34 %            1.38 %                1.40 %
Net charge-offs to average loans                                         0.28 %            0.27 %                0.25 %
Allowance for loan losses to nonperforming loans                         2.36 x            2.66 x                2.71 x
=========================================================================================================================




TABLE 5
- -------------------------------------------------------------------------------------------------------------------------
NONPERFORMING ASSETS AND PAST DUE LOANS
                                                                            September 30,                  December 31,
(Dollars in thousands)                                                 1998              1997                  1997
- -------------------------------------------------------------------------------------------------------------------------
Nonperforming loans                                               $    28,453       $    23,390           $    23,722
Foreclosed property                                                     3,631             5,243                 4,155
- -------------------------------------------------------------------------------------------------------------------------
Total nonperforming assets                                        $    32,084       $    28,633           $    27,877
=========================================================================================================================

Nonperforming assets to:
    Loans and foreclosed property                                        0.64 %            0.63 %                0.61 %
    Total assets                                                         0.41 %            0.42 %                0.39 %
=========================================================================================================================

Accruing loans past due ninety days or greater                    $    10,061       $    10,887           $     6,985
=========================================================================================================================









TABLE 6


- ------------------------------------------------------------------------------------------------------------------------------------
CAPITAL RATIOS

                                                Tier I Capital  Total Capital  Tier I Leverage
                                                                             
September 30, 1998                                  10.38 %        10.96 %          7.85 %
December 31, 1997                                   10.60          11.19            7.51
September 30, 1997                                  11.11          11.71            7.85
Minimum requirement to be well capitalized           6.00          10.00            5.00









TABLE 7


- ------------------------------------------------------------------------------------------------------------------------------------
OFF-BALANCE SHEET DERIVATIVE FINANCIAL INSTRUMENTS


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


INTEREST RATE SWAPS
Corporation pays fixed/receives variable        $ 399,872          5.68%           6.10%       2.7           $ (9,205)
Corporation pays variable/receives fixed          286,000          6.34%           5.62%       6.3              9,001
Corporation pays variable/receives variable       150,000          5.43%           5.78%       0.9               (443)
                                              ------------                                                ------------
      Total interest rate swaps                 $ 835,872                                                     $ (647)
                                              ============                                                ============




Interest  rate cap and floor  agreements  at September  30, 1998 are  summarized
below:


                                                                                         Weighted Average
                                                                                            Remaining
                                               Notional        Average      Current Index  Contractual     Carrying      Estimated
(Dollars in thousands)                          Amount        Rate (1)          Rate      Term (Years)       Value       Fair Value
- ----------------------------------------------------------------------------------------------------------------------   -----------
                                                                                                           
Interest Rate Floors                            $ 230,000       5.57%          5.31%           2.8           $ 699        $ 3,913
                                              ============                                                ============   ===========
Interest Rate Caps                              $  72,000       6.90%          5.31%           5.0           $ 489        $  (144)
                                              ============                                                ============   ===========


(1) Average rate represents the average of the strike rates above or below which
    Centura will receive payments on the outstanding cap or floor agreements.




TABLE 8


- ------------------------------------------------------------------------------------------------------------
NET INTEREST INCOME AND VOLUME/RATE ANALYSIS - TAXABLE EQUIVALENT BASIS



                                                                        Nine months ended September 30,
                                                                                 1998 vs 1997
- ------------------------------------------------------------------------------------------------------------
                                                      Income/                      Variance
                                                      Expense                   Attributable To
(In thousands)                                        Variance              Volume             Rate
- ------------------------------------------------------------------------------------------------------------
                                                                                         

INTEREST INCOME
Loans                                                    $ 39,678             $ 43,924         $ (4,246)
Taxable securities                                         10,598               10,471              127
Tax-exempt securities                                        (422)                (420)              (2)
Short-term investments                                       (229)                (143)             (86)
                                                   ---------------      ---------------   --------------
    Total interest income                                  49,625               53,832           (4,207)

INTEREST EXPENSE Interest-bearing deposits:
  Interest checking                                          (214)               1,103           (1,317)
  Money market                                              9,766                8,688            1,078
  Savings                                                    (216)                  93             (309)
  Time                                                      6,037                6,808             (771)
                                                   ---------------      ---------------   --------------
    Total interest-bearing deposits                        15,373               16,692           (1,319)
Borrowed funds                                              4,407                4,048              359
Long-term debt                                              5,306                5,513             (207)
                                                   ---------------      ---------------   --------------
    Total interest expense                                 25,086               26,253           (1,167)
                                                   ---------------      ---------------   --------------

    Net interest income                                  $ 24,539             $ 27,579         $ (3,040)
                                                   ===============      ===============   ==============

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


TABLE 8, continued


- ------------------------------------------------------------------------------------------------------------
NET INTEREST INCOME AND VOLUME/RATE ANALYSIS - TAXABLE EQUIVALENT BASIS



                                                                        Three months ended September 30,
                                                                         1998 vs 1997
- ------------------------------------------------------------------------------------------------------------
                                                      Income/                      Variance
                                                      Expense                   Attributable To
(In thousands)                                        Variance              Volume             Rate
- ------------------------------------------------------------------------------------------------------------
                                                                                        
INTEREST INCOME
Loans                                                    $ 12,690             $ 14,511         $ (1,821)
Taxable securities                                          2,678                2,634               44
Tax-exempt securities                                        (209)                (189)             (20)
Short-term investments                                       (109)                (105)              (4)
                                                   ---------------      ---------------   --------------
    Total interest income                                  15,050               16,851           (1,801)

INTEREST EXPENSE Interest-bearing deposits:
  Interest checking                                          (163)                 337             (500)
  Money market                                              3,098                2,855              243
  Savings                                                     (16)                  13              (29)
  Time                                                      1,504                1,797             (293)
                                                   ---------------      ---------------   --------------
    Total interest-bearing deposits                         4,423                5,002             (579)
Borrowed funds                                                331                  627             (296)
Long-term debt                                              1,367                2,086             (719)
                                                   ---------------      ---------------   --------------
    Total interest expense                                  6,121                7,715           (1,594)
                                                   ---------------      ---------------   --------------

    Net interest income                                   $ 8,929              $ 9,136           $ (207)
                                                   ===============      ===============   ==============

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



Item 3.  Quantitative and Qualitative Disclosures about Market Risk

         Market risk is the risk of loss from adverse  changes in market  prices
and rates.  Centura's  market risk primarily  stems from interest rate risk, the
potential  economic  loss due to future  changes  in  interest  rates,  which is
inherent in lending and deposit gathering activities.  Centura's objective is to
manage the mix of interest-sensitive assets and liabilities to moderate interest
rate risk and stabilize the net interest margin while  enhancing  profitability.
Centura does not maintain a trading  account nor is the  corporation  subject to
currency exchange risk or commodity price risk.


         The  table  below  illustrates  the  scheduled   maturity  of  selected
on-balance  sheet  financial  instruments  and their  estimated  fair  values at
September  30,  1998.  For loans,  investment  securities,  and  long-term  debt
obligations,  principal  cashflows  are  presented  by  expected  maturity  date
including  the weighted  average  interest rate by exposure  category.  Weighted
average  variable rates are based on implied forward rates in the yield curve at
year-end.  Prepayment  assumptions are based on rates evolving along the implied
forward  yield curve at  year-end  and reflect  market  conventional  prepayment
behavior.  For  deposits  without  contractual  maturities,  including  interest
checking,  savings,  and money market  accounts,  cashflows are separated into a
core and "non-core" component.  The "non-core" cashflows are scheduled to mature
in 1999 while the core cashflows are presented based on management's  assessment
of runoff.




                                                                                                              Fair Value  
                                                 Principal Maturing in:                                       September
                             ------------------------------------------------------------------                   30,
                                 1999        2000      2001       2002      2003    Thereafter    Total          1998
                             -------------------------------------------------------------------------------  ------------
 Rate Sensitive Assets:                                           (in thousands)
 Loans
                                                                                                         
        Fixed rate           $  972,772  $ 526,070  $ 340,307  $ 195,326  $ 187,995  $ 114,833  $ 2,337,303  $  2,415,470           
        Average rate (%)           8.33       8.59       8.65       8.51       8.28       9.51         8.50
        Variable rate         1,163,369    305,778    248,148    205,095    187,402    498,558    2,608,350     2,649,671
        Average rate (%)           8.60       8.02       8.33       8.84       8.92       9.38         8.70
 Investment securities
        Fixed rate              240,331    129,305    169,995    208,756    117,910    232,561    1,098,858     1,275,609
        Average rate (%)           6.61       6.66       6.37       6.35       5.89       6.46         6.40
        Variable rate           125,923    196,546    154,999    121,625     74,229    322,289      995,611       839,029
        Average rate (%)           6.07       5.89       5.99       6.10       6.09       6.37         6.13

Rate Sensitive
Liabilities:
 Interest-bearing checking,
        savings,money market $1,410,825  $ 121,714  $ 121,714  $ 121,714  $ 121,714  $ 243,428  $ 2,141,109  $  2,141,109
        Average rate (%)           3.77       1.12       1.12       1.12       1.12       1.12         2.86 
 Certificates of deposit      2,165,381    252,166     49,581     23,799     11,846     29,938    2,532,711     2,539,333
        Average rate (%)           5.38       5.66       5.44       5.96       5.37       6.08         5.42 
 Borrowed funds               1,006,809          -          -          -          -          -    1,006,809     1,006,809
        Average rate (%)           5.26          -          -          -          -          -         5.26 
 Long-term debt                  49,101    189,016     12,955     81,405     50,332    100,000      482,809       545,653
        Average rate (%)           5.48       4.69       7.74       5.09       6.14       8.56         5.87








The table below summarizes  Centura's  off-balance  sheet  derivative  financial
instruments  at September  30, 1998.  Notional  amounts  represent the amount on
which calculations of interest payments to be exchanged are based.




                                                                                                                           Weighted
                                                                                                                           Average
                                                                                              Fair Value     Carrying     Remaining 
                                            Notional Amounts Maturing In:                     September      Value      Contractual
                           -----------------------------------------------------------         30, 1998      September       Term
                               1999    2000     2001     2002     2003   Thereafter   Total    Gain/(loss)   30, 1998      (Years)
                           ---------------------------------------------------------------------------------------------------------
                                                 (In thousands)
                                                                                               
Corporation pays fixed rates/
     receives variable     $ 80,000 $ 113,000 $ 135,000 $ 60,000 $   -  $  11,872  $ 399,872  $  (9,205)             -        2.7
     Average rate paid (%)     6.22      6.16      5.93     6.22     -       6.03       6.10
     Average rate received(%)  5.66      5.74      5.64     5.69     -       5.56       5.68

Corporation pays variable 
     rates/receives fixed         -    28,000    93,000   50,000   55,000  60,000    286,000      9,001              -        6.3
     Average rate paid (%)        -      5.99      5.57     5.57     5.53    5.66       5.62
     Average rate received (%)    -      6.13      6.29     6.38     5.97    6.85       6.34

Corporation pays variable/
     receives variable      100,000    50,000         -        -        -       -    150,000       (443)             -        0.9
     Average rate paid(%)
     LIBOR                     5.69      5.95         -        -        -       -       5.78                                
     Average rate received(%) 
     (US T-Bill)               5.35      5.69         -        -        -       -       5.43

Interest rate floors         50,000   50,000    30,000    50,000   50,000       -    230,000      3,913            699        2.8   
     Average strike rate       5.50     6.00      6.00      5.50     5.00       -       5.57

Interest rate caps                -        -         -    10,000   50,000  12,000     72,000       (144)           489        5.0   
     Average strike rate          -        -         -      7.00     6.86    7.00       6.90





                                                                                
CENTURA BANKS, INC.
PART II.   OTHER INFORMATION


Item 1.  Legal Proceedings
     Registrant's  subsidiary,  Centura Bank ("Bank"),  is a co-defendant in two
actions  consolidated  for  discovery in the Superior  Court of Forsyth  County,
North  Carolina,  in which it is  alleged  that Bank  breached  its  duties  and
committed other violations of law (i) as depository of substantial sums of money
allegedly converted by the personal and financial advisors of the owners of such
money and (ii) in connection with the creation of charitable trusts  established
with a portion  of the  funds.  The cases  consolidated  into the  subject  case
(Philip A. R. Staton,  Ingeborg Staton,  Mercedes Staton,  et. als. v. G. Thomas
Brame,  Jerri  Russell  (formerly  Jerri  Brame),  Centura  Bank,  et als.) were
originally brought in 1996; however, no claim for a specific monetary amount was
made until 1998, in connection with motion practice in the matter. The amount of
Plaintiffs'  claims  arematerial to Registrant and its  subsidiaries  taken as a
whole.  Registrant  and Bank believe that Bank has  meritorious  defenses to all
claims asserted in these cases and Bank is defending the cases vigorously.
In a separate and related case (Piedmont Institute of Pain Management; T. Stuart
Meloy,  M.D.;  Nancy J. Faller,  D.O.; v. Poyner & Spruill,  L.L.P.  and Centura
Bank,  consolidated for discovery with the Staton cases in the Superior Court of
Forsyth County, North Carolina, Bank is alleged to have provided plaintiffs with
false  information  regarding the  establishment and funding of a medical clinic
failed to exercise  reasonable care or competence in obtaining such  information
and committed other violations of law.  Plaintiffs allege that they were damaged
as a result and seek  specific  performance  or recovery of money  damages in an
amount that is material to  Registrant  and its  subsidiaries  taken as a whole.
Registrant and Bank believe Bank has meritorious defenses to all claims asserted
in this case and Bank is defending the case vigorously.

Item 2.  Changes in Securities
Not applicable

Item 3.  Defaults upon Senior Securities
Not applicable

Item 4.  Submission of Matters to a Vote of Securities Holders
Not applicable

Item 5.  Other Information
Not applicable







Item 6.  Exhibits and Reports on Form 8-K
(a)  Exhibits -


                                                                                  
       Exhibit                                                                            Exhibit
          No.              Description of Exhibit                                       Reference
         4.1    Excerpts from Centura's Articles of Incorporation and
                Bylaws relating to rights of holders of Registrant's capital stock       4.1 (1)
         4.2    Specimen certificate of Centura common stock                             4.2 (2)
        27.1    Financial Data Schedule - (Restated due to the adoption of SFAS No. 
                128) included in the electronically filed document as required.
        27.2    Financial Data Schedule  included in the  electronically  filed
                document as required.

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

(b)  Reports on Form 8-K -
       (1)A report on Form 8-K dated July 6, 1998 was filed  under Item 5, Other
          Events,  indicating the  Registrant's  announcement on July 6, 1998 of
          earnings for the three and six months ended June 30, 1998.













                                SIGNATURES


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

                                               CENTURA BANKS, INC.
                                               Registrant

Date:  November 16, 1998                       By: /s/Steven J. Goldstein
                                                   ----------------------
                                                   Steven J. Goldstein
                                                   Chief Financial Officer









                           CENTURA BANKS, INC.
                              EXHIBIT INDEX


                                                                      Sequential
Exhibit                  Description of Exhibit                        Page No.
- --------------------------------------------------------------------------------

4.1   Excerpts from Centura's Articles of Incorporation and Bylaws
      relating to rights of holders of Registrant's capital stock         *(1)

4.2   Specimen certificate of Centura common stock                        *(2)

27.1  Financial Data Schedule Restated                                      **

27.2  Financial Data Schedule                                               **




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

** Included in the electronically-filed document as required

COPIES OF EXHIBITS ARE AVAILABLE UPON WRITTEN REQUEST TO STEVEN GOLDSTEIN, CHIEF
FINANCIAL OFFICER OF CENTURA BANKS, INC.