================================================================================
- --------------------------------------------------------------------------------

                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                Quarterly Report Pursuant to Section 13 or 15(d)
                     of the Securities Exchange Act of 1934


                  For the Quarterly Period Ended June 30, 2001
                  --------------------------------------------
                          Commission File Number 1-8918

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



                 Georgia                               58-1575035
       (State or other jurisdiction                (I.R.S. Employer
   of incorporation or organization)              Identification No.)


               303 Peachtree Street, N.E., Atlanta, Georgia 30308
               (Address of principal executive offices) (Zip Code)


                                 (404) 588-7711
              (Registrant's telephone number, including area code)


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

                               Yes __X__ No _____

At July 31, 2001, 288,611,662 shares of the Registrant's Common Stock, $1.00 par
value were outstanding.

- --------------------------------------------------------------------------------
================================================================================


                                TABLE OF CONTENTS


PART  I    FINANCIAL INFORMATION                                           Page

         Item 1. Financial Statements (Unaudited)
                 Consolidated Statements of Income                          3
                 Consolidated Balance Sheets                                4
                 Consolidated Statements of Cash Flows                      5
                 Consolidated Statements of Shareholders' Equity            6
                 Notes to Consolidated Financial Statements               7-14

         Item 2. Management's Discussion and Analysis of
                 Financial Condition and Results of Operations           15-28

         Item 3. Quantitative and Qualitative Disclosures About
                 Market Risk                                                28

PART  II   OTHER INFORMATION

         Item 1. Legal Proceedings                                          29

         Item 2. Changes in Securities                                      29

         Item 3. Defaults Upon Senior Securities                            29

         Item 4. Submission of Matters to a Vote of  Security Holders       29

         Item 5. Other Information                                          29

         Item 6. Exhibits and Reports on Form 8-K                           29

SIGNATURES                                                                  29



                         PART I - FINANCIAL INFORMATION

The following unaudited financial statements have been prepared in accordance
with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X, and
accordingly do not include all of the information and footnotes required by
generally accepted accounting principles for complete financial statements.
However, in the opinion of management, all adjustments (consisting of normal
recurring accruals) considered necessary for a fair presentation have been
included. Operating results for the six months ended June 30, 2001 are not
necessarily indicative of the results that may be expected for the full year
2001.

                                       2


                        Consolidated Statements of Income
                        ---------------------------------






                                                                    Three Months                            Six Months
                                                                   Ended June 30                          Ended June 30
                                                          ----------------------------------     ---------------------------------
(Dollars in thousands except per share data)(Unaudited)        2001               2000                 2001              2000
                                                          ---------------   ----------------     ---------------   ---------------
                                                                                                         
Interest Income
  Interest and fees on loans                                $  1,270,446       $  1,367,374        $  2,668,105      $  2,673,903
  Interest and fees on loans held for sale                        51,944             23,703              88,488            48,829
  Interest and dividends on securities available for sale
    Taxable interest                                             261,135            224,910             513,806           455,532
    Tax-exempt interest                                            7,332              6,492              14,636            13,327
    Dividends (1)                                                 17,033             17,749              34,359            34,772
  Interest on funds sold                                          13,370             24,505              32,303            43,843
  Interest on deposits in other banks                                771                232               1,206               567
  Other interest                                                  12,627              7,084              25,629            12,105
                                                          ---------------   ----------------     ---------------   ---------------
      Total interest income                                    1,634,658          1,672,049           3,378,532         3,282,878
                                                          ---------------   ----------------     ---------------   ---------------
Interest Expense
  Interest on deposits                                           484,866            590,255           1,069,127         1,145,217
  Interest on funds purchased                                    125,884            154,561             280,314           297,394
  Interest on other short-term borrowings                         15,965             25,673              40,021            44,619
  Interest on long-term debt                                     184,040            132,530             360,310           244,025
                                                          ---------------   ----------------     ---------------   ---------------
      Total interest expense                                     810,755            903,019           1,749,772         1,731,255
                                                          ---------------   ----------------     ---------------   ---------------
Net Interest Income                                              823,903            769,030           1,628,760         1,551,623
Provision for loan losses                                         39,615             27,693             106,915            49,985
                                                          ---------------   ----------------     ---------------   ---------------
Net interest income after provision for loan losses              784,288            741,337           1,521,845         1,501,638
                                                          ---------------   ----------------     ---------------   ---------------
Noninterest Income
  Trust income                                                   124,785            123,751             249,094           252,351
  Service charges on deposit accounts                            125,588            112,589             245,611           223,855
  Other charges and fees                                          57,531             50,372             113,070            99,509
  Mortgage production related income                              52,961             20,474              84,697            39,167
  Mortgage servicing related income                               (2,685)             7,692               4,039            15,414
  Credit card and other fees                                      29,968             24,378              55,556            46,469
  Retail investment services                                      27,260             30,550              52,043            61,348
  Investment banking income                                       19,414             35,321              33,503            54,992
  Trading account profits and commissions                         24,895             (1,442)             54,589            10,571
  Other noninterest income                                        34,367             38,754              70,684            68,753
  Securities gains                                                27,728              1,531              84,845             8,393
                                                          ---------------   ----------------     ---------------   ---------------
      Total noninterest income                                   521,812            443,970           1,047,731           880,822
                                                          ---------------   ----------------     ---------------   ---------------
Noninterest Expense
  Salaries and other compensation                                383,145            365,251             759,496           736,336
  Employee benefits                                               48,421             41,411             105,081            98,335
  Net occupancy expense                                           51,769             49,890             101,782            99,950
  Equipment expense                                               44,344             50,667              88,889           102,305
  Outside processing and software                                 45,339             44,388              90,483            85,999
  Marketing and customer development                              22,955             27,855              45,988            50,157
  Merger-related expenses                                              -             18,183                   -            31,816
  Amortization of intangible assets                               20,994              8,777              29,284            17,771
  Other noninterest expense                                      146,871            113,362             285,532           201,430
                                                          ---------------   ----------------     ---------------   ---------------
      Total noninterest expense                                  763,838            719,784           1,506,535         1,424,099
                                                          ---------------   ----------------     ---------------   ---------------
Income before provision for income taxes and
   extraordinary loss                                            542,262            465,523           1,063,041           958,361
Provision for income taxes                                       177,292            148,054             360,546           321,453
                                                          ---------------   ----------------     ---------------   ---------------
Income before extraordinary loss                                 364,970            317,469             702,495           636,908
Extraordinary loss, net of taxes                                  17,824                  -              17,824                 -
                                                          ---------------   ----------------     ---------------   ---------------
      Net Income                                            $    347,146       $    317,469        $    684,671      $    636,908
                                                          ===============   ================     ===============   ===============

Average common  shares - diluted                             291,677,416        302,140,506         293,743,462       304,439,570
Average common shares - basic                                287,877,855        298,985,834         289,830,572       301,223,533
Net income per average common share - diluted
  Income before extraordinary loss                          $       1.25       $       1.05        $       2.39      $       2.09
  Extraordinary loss, net of taxes                                  0.06                  -                0.06                 -
                                                          ---------------   ----------------     ---------------   ---------------
  Net income                                                $       1.19       $       1.05        $       2.33      $       2.09
                                                          ===============   ================     ===============   ===============
Net income per average common share - basic
  Income before extraordinary loss                          $       1.27       $       1.06        $       2.42      $       2.11
  Extraordinary loss, net of taxes                                  0.06                  -                0.06                 -
                                                          ---------------   ----------------     ---------------   ---------------
  Net income                                                $       1.21       $       1.06        $       2.36      $       2.11
                                                          ===============   ================     ===============   ===============
(1) Includes dividends on common stock of
      The Coca-Cola Company                                        8,688              8,206              17,376            16,411

See notes to consolidated financial statements



                                       3


                           Consolidated Balance Sheets
                           ---------------------------



                                                                            June 30            December 31           June 30
(Dollars in thousands) (Unaudited)                                            2001                 2000                2000
                                                                          ---------------    -----------------    ---------------
                                                                                                           
Assets
  Cash and due from banks                                                  $   3,658,087        $   4,110,489       $  2,847,699
  Interest-bearing deposits in other banks                                        98,461               13,835              8,109
  Trading account                                                                932,246            1,105,848            875,543
  Securities available for sale (1)                                           18,578,244           18,810,311         17,382,207
  Funds sold                                                                     928,994            1,267,028          1,613,080
  Loans held for sale                                                          3,126,942            1,759,281          1,345,694

  Loans                                                                       68,938,242           72,239,820         71,450,408
  Allowance for loan losses                                                     (866,099)            (874,547)          (874,484)
                                                                          ---------------    -----------------    ---------------
      Net loans                                                               68,072,143           71,365,273         70,575,924

  Premises and equipment                                                       1,590,308            1,629,071          1,631,331
  Intangible assets                                                              849,161              810,860            800,728
  Customers' acceptance liability                                                 93,941              184,157            173,964
  Other assets                                                                 2,894,007            2,604,221          2,703,365
                                                                          ---------------    -----------------    ---------------
      Total assets                                                         $ 100,822,534        $ 103,660,374       $ 99,957,644
                                                                          ===============    =================    ===============

Liabilities and Shareholders' Equity
  Noninterest-bearing deposits                                             $  13,568,864        $  15,064,017       $ 13,719,684
  Interest-bearing deposits                                                   49,770,813           54,469,320         54,956,751
                                                                          ---------------    -----------------    ---------------
      Total deposits                                                          63,339,677           69,533,337         68,676,435
  Funds purchased                                                             10,841,435           10,895,944         10,159,988
  Other short-term borrowings                                                  1,929,964            1,761,985          1,419,499
  Long-term debt                                                              11,393,044            7,895,430          7,200,459
  Guaranteed preferred beneficial interests in debentures                      1,050,000            1,050,000          1,050,000
  Acceptances outstanding                                                         93,941              184,157            173,964
  Other liabilities                                                            4,301,318            4,100,313          3,698,345
                                                                          ---------------    -----------------    ---------------
      Total liabilities                                                       92,949,379           95,421,166         92,378,690
                                                                          ---------------    -----------------    ---------------

  Preferred stock, no par value; 50,000,000 shares authorized; none issued             -                    -                  -
  Common stock, $1.00 par value                                                  294,163              323,163            323,163
  Additional paid in capital                                                   1,265,738            1,274,416          1,272,178
  Retained earnings                                                            5,019,324            6,312,044          5,873,963
  Treasury stock and other                                                      (333,912)          (1,613,189)        (1,357,018)
                                                                          ---------------    -----------------    ---------------
      Realized shareholders' equity                                            6,245,313            6,296,434          6,112,286
  Accumulated other comprehensive income                                       1,627,842            1,942,774          1,466,668
                                                                          ---------------    -----------------    ---------------
      Total shareholders' equity                                               7,873,155            8,239,208          7,578,954
                                                                          ---------------    -----------------    ---------------
      Total liabilities and shareholders' equity                           $ 100,822,534        $ 103,660,374       $ 99,957,644
                                                                          ===============    =================    ===============

Common shares outstanding                                                    288,511,505          296,266,329        301,931,828
Common shares authorized                                                     750,000,000          750,000,000        750,000,000
Treasury shares of common stock                                                5,651,252           26,896,428         21,230,929

(1) Includes net unrealized gains on securities available for sale         $   2,546,677        $   3,048,313       $  2,371,237





See notes to consolidated financial statements

                                       4


                      Consolidated Statements of Cash Flows
                      -------------------------------------



                                                                               Six Months Ended June 30
                                                                         -----------------------------------
(Dollars in thousands) (Unaudited)                                              2001                2000
                                                                         ----------------     ---------------
                                                                                          
Cash flows from operating activities:
  Net income                                                                $   684,671         $   636,908
  Adjustments to reconcile net income to net cash
      (used in) provided by operating activities:
      Extraordinary loss on early extinguishment of debt                         17,824                   -
      Depreciation, amortization and accretion                                  176,226             149,776
      Provisions for loan losses and foreclosed property                        107,105              50,192
      Amortization of compensation element of restricted stock                    2,734               4,726
      Securities gains                                                          (84,845)             (8,393)
      Net gain on sale of assets                                                 (5,673)             (7,888)
      Originated loans held for sale                                         (9,502,949)         (4,224,468)
      Sales of loans held for sale                                            8,135,288           4,410,561
      Net increase in accrued interest receivable,
        prepaid expenses and other assets                                      (336,132)         (1,213,778)
      Net increase in accrued interest payable,
        accrued expenses and other liabilities                                  387,709             269,566
                                                                         ---------------      --------------
        Net cash (used in) provided by operating activities                    (418,042)             67,202
                                                                         ---------------      --------------

Cash flows from investing activities:
  Proceeds from maturities of securities available for sale                   1,372,986           1,239,752
  Proceeds from sales of securities available for sale                        3,253,837             667,038
  Purchases of securities available for sale                                 (2,918,327)         (1,128,413)
  Net decrease (increase) in loans                                              717,739          (5,645,049)
  Proceeds from sale of loans                                                   609,714             153,719
  Capital expenditures                                                          (25,232)            (70,479)
  Proceeds from the sale of other assets                                         13,076              12,766
  Loan recoveries                                                                27,365              28,795
                                                                         ---------------      --------------
    Net cash provided by (used in) investing activities                       3,051,158          (4,741,871)
                                                                         ---------------      --------------

Cash flows from financing activities:
  Net (decrease) increase in deposits                                        (6,193,660)          8,575,906
  Net increase (decrease) in funds purchased
   and other short-term borrowings                                              113,470          (6,591,440)
  Proceeds from the issuance of long-term debt                                5,325,000           3,113,839
  Repayment of long-term debt                                                (1,845,210)           (880,726)
  Proceeds from the exercise of stock options                                     7,150               7,543
  Proceeds from stock issuance                                                   13,844              13,202
  Proceeds used in the acquisition of stock                                    (526,230)           (389,837)
  Dividends paid                                                               (233,290)           (224,296)
                                                                         ---------------      --------------
    Net cash (used in) provided by financing activities                      (3,338,926)          3,624,191
                                                                         ---------------      --------------
Net decrease in cash and cash equivalents                                      (705,810)         (1,050,478)
Cash and cash equivalents at beginning of year                                5,391,352           5,519,366
                                                                         ---------------      --------------
Cash and cash equivalents at end of period                                  $ 4,685,542         $ 4,468,888
                                                                         ===============      ==============

Supplemental Disclosure
Interest paid                                                               $ 1,795,287         $ 1,675,409
Income taxes paid                                                               158,633             269,144
Non-cash impact of securitizing loans                                         1,903,518                   -
Non-cash impact of STAR Systems Inc. sale                                        52,919                   -




See notes to consolidated financial statements

                                       5


                 Consolidated Statements of Shareholders' Equity
                 -----------------------------------------------




                                                                                                       Accumulated
                                                        Additional                      Treasury          Other
                                             Common      Paid in        Retained       Stock and     Comprehensive
(Dollars in thousands) (Unaudited)           Stock       Capital        Earnings        Other*          Income          Total
                                            --------------------------------------------------------------------------------------
                                                                                                    
Balance, January 1, 2000                     $323,163   $ 1,293,387     $5,461,351     $(1,013,861)     $1,562,822    $ 7,626,862
Net income                                          -             -        636,908               -               -        636,908
Other comprehensive income:
Change in unrealized gains (losses) on
   securities, net of taxes                         -             -              -               -         (96,154)       (96,154)
                                                                                                                   ---------------
Total comprehensive income                                                                                                540,754
Cash dividends declared, $0.74 per share            -             -       (224,296)              -               -       (224,296)
Exercise of stock options                           -       (16,529)             -          24,072               -          7,543
Acquisition of treasury stock                       -             -              -        (389,837)              -       (389,837)
Restricted stock activity                           -          (594)             -             594               -              -
Amortization of compensation element
   of restricted stock                              -             -              -           4,726               -          4,726
Issuance of stock for employee benefit plans        -        (4,086)             -          17,288               -         13,202
                                            --------------------------------------------------------------------------------------
Balance, June 30, 2000                       $323,163   $ 1,272,178     $5,873,963     $(1,357,018)     $1,466,668    $ 7,578,954
                                            ======================================================================================


Balance, January 1, 2001                     $323,163   $ 1,274,416     $6,312,044     $(1,613,189)     $1,942,774    $ 8,239,208
Net income                                          -             -        684,671               -               -        684,671
Other comprehensive income:
Adoption of SFAS No. 133                            -             -              -               -         (10,560)       (10,560)
Change in unrealized gains (losses) on
   derivatives, net of taxes                        -             -              -               -         (16,947)       (16,947)
Change in unrealized gains (losses) on
   securities, net of taxes                         -             -              -               -        (287,425)      (287,425)
                                                                                                                   ---------------
Total comprehensive income                                                                                                369,739
Cash dividends declared, $0.80 per share            -             -       (233,290)              -               -       (233,290)
Exercise of stock options                           -        (9,175)             -          16,325               -          7,150
Acquisition of treasury stock                       -             -              -        (526,230)              -       (526,230)
Retirement of treasury stock                  (29,000)            -     (1,744,101)      1,773,101               -              -
Restricted stock activity                           -            68              -             (68)              -              -
Amortization of compensation element
   of restricted stock                              -             -              -           2,734               -          2,734
Issuance of stock for employee benefit plans        -           429              -          13,415               -         13,844
                                            --------------------------------------------------------------------------------------
Balance, June 30, 2001                       $294,163   $ 1,265,738     $5,019,324      $ (333,912)     $1,627,842    $ 7,873,155
                                            ======================================================================================



*  Balance at June 30, 2000 includes $1,306,813 for treasury stock and $50,205
   for compensation element of restricted stock.

   Balance at June 30, 2001 includes $294,711 for treasury stock and $39,201
   for compensation element of restricted stock.

See notes to consolidated financial statements


                                       6


             Notes to Consolidated Financial Statements (Unaudited)
             ------------------------------------------------------

Note 1 - Accounting Policies
The consolidated interim financial statements of SunTrust Banks, Inc.
("SunTrust" or "Company") are unaudited. All significant intercompany accounts
and transactions have been eliminated. These financial statements should be read
in conjunction with the Annual Report on Form 10-K for the year ended December
31, 2000. Certain reclassifications have been made to prior year amounts to
conform with the current year presentation.

Note 2 - Acquisitions
On March 28, 2001, the Company acquired Asset Management Advisors Holdings,
Inc., a Jupiter, Florida based specialized wealth management firm. The
acquisition was accounted for as a purchase with $22.0 million of cash tendered
as consideration. The acquisition did not have a material effect on the
consolidated financial statements.

On May 14, 2001, SunTrust announced the signing of an agreement to purchase the
institutional business of The Robinson-Humphrey Company, LLC from Citigroup's
Salomon Smith Barney unit for approximately $11.9 million in cash. This
transaction was completed on July 27, 2001.

Also on May 14, 2001, SunTrust announced a proposal to acquire Wachovia
Corporation. The proposal was for Wachovia shareholders to exchange each share
of their common stock for 1.081 shares of SunTrust common stock. The Wachovia
Board of Directors rejected this proposal and continued to endorse a proposed
merger of equals which was entered into on April 15, 2001 with First Union
Corporation. SunTrust mailed proxy statements to approximately 120,000 Wachovia
shareholders to solicit votes against the proposed merger with First Union. On
August 3, 2001, preliminary results of the proxy voting indicated Wachovia
shareholders approved the merger with First Union. SunTrust subsequently
withdrew its acquisition proposal. During the third quarter of 2001, SunTrust
will record approximately $30 million of expenses related to the proposed
Wachovia merger. As of June 30, 2001, $7.5 million in costs had been recorded on
the balance sheet, and primarily consisted of legal and consulting fees.

Note 3 - Recent Accounting Developments
In July of 2001, the Financial Accounting Standards Board ("FASB") issued
Statements of Financial Accounting Standards No. 141, "Business Combinations"
(SFAS 141), and No. 142, "Goodwill and Other Intangible Assets" (SFAS 142). SFAS
141 establishes accounting and reporting standards for business combinations.
This Statement eliminates the use of the pooling-of-interest method of
accounting for business combinations, requiring future business combinations to
be accounted for using the purchase method of accounting. The provisions of this
Statement apply to all business combinations initiated after June 30, 2001. This
Statement also applies to all business combinations accounted for using the
purchase method for which the date of acquisition is July 1, 2001, or later. It
does not appear the Statement will have a material impact on the Company's
financial position or results of operations.

SFAS 142 establishes accounting and reporting standards for goodwill and other
intangible assets. With the adoption of this Statement, goodwill is no longer
subject to amortization over its estimated useful life. Rather, goodwill will be
subject to at least an annual assessment for impairment by applying a fair-value
based test. SunTrust will adopt SFAS 142 effective January 1, 2002. Goodwill
currently carried on the balance sheet will be subject to an initial assessment
for impairment to be completed by the second quarter of 2002. Year-to-date June
30, 2001 earnings included net-of-tax amortization of goodwill totaling $22.2
million. SunTrust has not yet evaluated the impact that the adoption of this
statement will have on its financial position or results of operations.


                                       7


       Notes to Consolidated Financial Statements (Unaudited) - continued
       ------------------------------------------------------------------

Note 4 - Guaranteed Preferred Beneficial Interests in Debentures
SunTrust has established special purpose trusts, which collectively issued
$1,050 million in trust preferred securities. The proceeds from these issuances,
together with the proceeds of the related issuances of common securities of the
trusts, were invested in junior subordinated deferrable interest debentures of
SunTrust. The sole assets of these special purpose trusts are the debentures.
These debentures rank junior to the senior and subordinated debt of the issuing
company. SunTrust owns all of the common securities of the special purpose
trusts. The preferred securities issued by the trusts rank senior to the trusts'
common securities. The Company's obligations under the debentures, the
indentures, the relevant trust agreements and the guarantees, in the aggregate,
constitute a full and unconditional guarantee by SunTrust of the obligations of
the trusts under the trust preferred securities and rank subordinate and junior
in right of payment to all liabilities of the Company. The trust preferred
securities may be called prior to maturity at the option of SunTrust.

Note 5 - Loan Securitizations
During the first quarter of 2001, SunTrust transferred $1,903 million of single
family mortgages to securities available for sale in two securitization
transactions. These securities are maintained in the Company's available for
sale securities portfolio at fair market value based on quoted market prices.
There were no additional loan securization transactions during the second
quarter of 2001.

Note 6 - Comprehensive Income
The Company's comprehensive income, which includes certain transactions and
other economic events that bypass the income statement, consists of net income,
unrealized gains and losses on securities available for sale and the impact of
cash flow hedges, net of income taxes.



                                       8

      Notes to Consolidated Financial Statements (Unaudited) - continued
      ------------------------------------------------------------------

Comprehensive income for the six months ended June 30, 2001 and 2000 is
calculated as follows:
(Dollars in thousands)




                                                                      2001              2000
                                                                      ----              ----
 
Unrealized loss on available for sale securities, net,
  recognized in other comprehensive income:
      Before Income Tax                                            $ (442,192)        $(156,468)
      Income Tax                                                     (154,767)          (60,314)
                                                                 -------------       ------------
      Net of Income Tax                                            $ (287,425)        $ (96,154)
                                                                 =============       ============

Amounts reported in net income:
   Gain on sale of securities                                      $   84,845         $   8,393
   Net (accretion) amortization                                        (8,638)           (7,150)
                                                                 -------------       ------------
   Reclassification adjustment                                         76,207             1,243
   Income tax expense                                                 (26,672)             (479)
                                                                 -------------       ------------
   Reclassification adjustment, net of tax                         $   49,535         $     764
                                                                 =============       ============

   Unrealized loss on available for sale securities
    arising during period, net of tax                              $ (237,890)        $ (95,390)
    Reclassification adjustment, net of tax                           (49,535)             (764)
                                                                 -------------       ------------
      Net unrealized loss on available for sale securities
         recognized in other comprehensive income                  $ (287,425)        $ (96,154)
                                                                 =============       ============

Unrealized loss on derivative financial instruments, net,
  recognized in other comprehensive income:
      Before Income Tax                                            $  (42,319)        $       -
      Income Tax                                                       14,812                 -
                                                                 -------------       ------------
      Net of Income Tax                                            $  (27,507)        $       -
                                                                 =============       ============

Cumulative effect of change in accounting principle                $  (16,246)        $       -
  Income tax benefit                                                    5,686                 -
                                                                 -------------       ------------
  Cumulative effect of change in accounting priniciple,
    net of tax                                                     $  (10,560)        $       -
                                                                 =============       ============

  Reclassification of losses from other comprehensive
    income to earnings                                             $    6,073         $       -
  Income tax expense                                                   (2,125)                -
                                                                 -------------       ------------
  Reclassification adjustment, net of tax                          $    3,948         $       -
                                                                 =============       ============

 Unrealized loss on derivative financial instruments
    arising during period, net of tax                              $  (20,895)        $       -
 Reclassification adjustment, net of tax                                3,948                 -
                                                                 -------------       ------------
      Net unrealized loss on derivative instruments
         recognized in other comprehensive income                  $  (16,947)        $       -
                                                                 =============       ============

Total unrealized losses recognized in
  other comprehensive income                                       $ (314,932)        $ (96,154)
Net income                                                            684,671           636,908
                                                                 -------------       ------------
Total comprehensive income                                         $  369,739         $ 540,754
                                                                 =============       ============




                                       9


       Notes to Consolidated Financial Statements (Unaudited) - continued
       ------------------------------------------------------------------


Note 7 - Earnings Per Share Reconciliation
Net income is the same in the calculation of basic and diluted EPS. Shares of
3.7 million and 4.0 million for the periods ended June 30, 2001 and 2000,
respectively, were excluded in the computation of diluted EPS because they would
have been antidilutive. A reconciliation of the difference between average basic
common shares outstanding and average diluted common shares outstanding for the
three and six months ended June 30, 2001 and 2000 is included in the following
table.


                        Computation of Per Share Earnings
                      (In thousands, except per share data)






                                                  Three Months                              Six Months
                                                  Ended June 30                            Ended June 30
                                           -------------------------------    --------------------------------------
                                              2001                2000                2001                 2000
                                           ------------    ---------------    -----------------    -----------------
 
Diluted
- -------

Income before extraordinary loss             $ 364,970          $ 317,469            $ 702,495            $ 636,908
Extraordinary loss, net of taxes                17,824                  -               17,824                    -
                                           ------------    ---------------    -----------------    -----------------
Net income                                   $ 347,146          $ 317,469            $ 684,671            $ 636,908
                                           ------------    ---------------    -----------------    -----------------

Average common shares outstanding              287,878            298,986              289,831              301,224
Effect of dilutive securities:
     Stock options                               1,919              1,351                2,028                1,431
     Performance restricted stock                1,880              1,804                1,884                1,785
                                           ------------    ---------------    -----------------    -----------------
Average diluted common shares                  291,677            302,141              293,743              304,440
                                           ------------    ---------------    -----------------    -----------------

Earnings per common share - diluted:
    Income before extraordinary loss         $    1.25          $    1.05            $    2.39            $    2.09
    Extraordinary loss                            0.06                  -                 0.06                    -
                                           ------------    ---------------    -----------------    -----------------
    Net income                               $    1.19          $    1.05            $    2.33            $    2.09
                                           ============    ===============    =================    =================

Basic
- -----

Income before extraordinary loss             $ 364,970          $ 317,469            $ 702,495            $ 636,908
Extraordinary loss, net of taxes                17,824                  -               17,824                    -
                                           ------------    ---------------    -----------------    -----------------
Net income                                   $ 347,146          $ 317,469            $ 684,671            $ 636,908
                                           ------------    ---------------    -----------------    -----------------

Average common shares                          287,878            298,986              289,831              301,224
                                           ------------    ---------------    -----------------    -----------------

Earnings per common share - basic:
    Income before extraordinary loss         $    1.27          $    1.06            $    2.42            $    2.11
    Extraordinary loss                            0.06                  -                 0.06                    -
                                           ------------    ---------------    -----------------    -----------------
    Net income                               $    1.21          $    1.06            $    2.36            $    2.11
                                           ============    ===============    =================    =================



                                       10


       Notes to Consolidated Financial Statements (Unaudited) - continued
       ------------------------------------------------------------------


Note 8 - Business Segment Reporting
The Company's prior business segment disclosures have been aligned with its
geographic regions as defined by its former multiple bank charters. During 2000,
as a result of the consolidation of its multiple bank charters into a single
legal entity, the Company began to redefine its operating model and created a
line of business management structure to overlay its former multiple bank
management structure. Beginning in January 2001, the Company implemented
significant changes to its internal management reporting system to begin to
measure and manage certain business activities by line of business. The Lines of
Business are defined as follows:

Retail

Retail includes loans, deposits and other fee based services for retail and
small business clients. The Retail Line of Business also includes the branch
office and ATM networks of the Company.

Commercial

Commercial includes loans, deposits and other fee based services for business
clients generally with total annual revenues from $5 million to $250 million.

Corporate and Investment Banking

Corporate and Investment Banking includes loans, deposits and other fee based
services for national and large business clients generally with total annual
revenues in excess of $250 million. Corporate and Investment Banking also
includes the management of corporate leasing, debt and equity capital markets
and international banking services.

Mortgage

Mortgage includes the investment in residential mortgage loans and the
production, sale and service of secondary residential mortgage loans.

Private Client Services

Private Client Services includes personal and institutional trust and investment
management services, retail investment services and management of affluent
clients' financial resources including loans, deposits and other fee based
services.

Corporate/Other

Corporate/Other includes the investment securities portfolio, long-term debt,
capital, derivative instruments, short-term liquidity and funding activities,
balance sheet risk management, office premises and certain support activities
not currently allocated to the aforementioned Lines of Business. Any
transactions between the separate Lines of Business not already eliminated in
the results of the Lines of Business are also reflected in the Corporate/Other
Line of Business.


                                       11


       Notes to Consolidated Financial Statements (Unaudited) - continued
       ------------------------------------------------------------------

Unlike financial accounting, there is no comprehensive authoritative body of
guidance for management accounting practices equivalent to generally accepted
accounting principles. Therefore, the disclosure of performance of the business
segments is not necessarily comparable with similar information presented by any
other financial institution.

The Company utilizes a matched maturity funds transfer pricing methodology to
transfer the interest rate risk of all assets and liabilities to the Corporate
Treasury area which manages the interest rate risk of the Company. Differences
in the aggregate amounts of funds charges and credits that are transfer priced
are reflected in the Corporate/Other Line of Business segment. A system of
internal credit transfers is utilized to recognize supportive business services
across Lines of Business. The net results of these credits are reflected in each
Line of Business segment. The cost of operating office premises is charged to
the Lines of Business by use of an internal cost transfer process. Allocations
of certain administrative support expenses and customer transaction processing
expenses are also reflected in each Line of Business segment. The offset to
these expense allocations, as well as the amount of any unallocated expenses, is
reported in the Corporate/Other Line of Business segment. The Company also
utilizes an internal credit risk transfer pricing methodology (the "credit risk
premium") which creates a current period financial charge against interest
income to each Line of Business based on the estimated credit risk-adjusted
return on loans and leases. The offset to the aggregate credit risk premium
charges is matched against the Company's current provision for loan and lease
losses with any difference reported in the Corporate/Other segment. The
provision for income taxes is also reported in the Corporate/Other segment.

The Company is currently in the process of building and implementing further
enhancements to its internal management reporting system which are expected to
be implemented over the remaining periods of 2001. Once complete, the activities
reported for each Line of Business segment are expected to include: assets,
liabilities and attributed economic capital; matched maturity funds transfer
priced interest income, net of credit risk premiums; direct non-interest income;
Internal credit transfers between Lines of Business for supportive business
services; and fully absorbed expenses. The internal management reporting system
and the business segment disclosures for each Line of Business do not currently
include attributed economic capital, nor fully absorbed expenses. Any amounts
not currently reported in each Line of Business segment are reported in the
Corporate/Other segment. The implementation of these enhancements to the
internal management reporting system is expected to materially affect the net
income disclosed for each segment.

Due to the significant nature of the changes implemented to the internal
management reporting system in 2001, it is not practical to conform prior year
financial data for the new business segments nor current year financial data for
the prior business segments for reporting.



                                       12


       Notes to Consolidated Financial Statements (Unaudited) - continued
       ------------------------------------------------------------------

The following table discloses selected financial information for SunTrust's new
reportable business segments for the six months ended June 30, 2001.







                                                                                  SUNTRUST BANKS, INC.
                                 ---------------------------------------------------------------------------------------------------
                                                                           Six Months Ended June 30, 2001
                                 ---------------------------------------------------------------------------------------------------
                                                            Corporate and
                                                              Investment                 Private Client
                                   Retail       Commercial     Banking       Mortgage      Services   Corporate/Other   Consolidated
                                 ---------------------------------------------------------------------------------------------------
 
Average total assets             $19,984,649   $20,422,530   $22,439,319   $19,443,307   $ 1,376,951     $ 19,542,963   $103,209,719
Average total liabilities         44,988,277     8,544,114     4,421,253       921,474     1,599,767       34,754,111     95,228,996
Average total equity                       -             -             -             -             -        7,980,723      7,980,723
                                 ---------------------------------------------------------------------------------------------------
Net interest revenue (1)         $   826,995   $   278,195   $   108,557   $    96,117   $    23,416     $    188,565   $  1,521,845
Noninterest revenue                  296,895       119,159       160,699       109,111       290,086           71,781      1,047,731
Noninterest expense                  603,898       188,465       147,686       143,849       199,513          223,124      1,506,535

                                 ---------------------------------------------------------------------------------------------------
Total contribution before
   taxes and extraordinary loss      519,992       208,889       121,570        61,379       113,989           37,222      1,063,041
Provision for income taxes                 -             -             -             -             -          360,546        360,546
                                 ---------------------------------------------------------------------------------------------------
Income before extraordinary loss     519,992       208,889       121,570        61,379       113,989         (323,324)       702,495
Extraordinary loss, net of tax             -             -             -             -             -           17,824         17,824
                                 ---------------------------------------------------------------------------------------------------
Net Income                       $   519,992   $   208,889   $   121,570   $    61,379   $   113,989     $   (341,148)  $    684,671
                                 ===================================================================================================


Total revenue from external
  customers                      $ 1,083,276   $   798,100   $   802,366   $   776,764   $   295,418     $    811,096   $  4,567,020
                                 ===================================================================================================



 (1) Net interest income is fully taxable equivalent and is presented on a
     matched maturity funds transfer price basis net of the credit risk premium
     for the Lines of Business.


                                       13


Item 2.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

OVERVIEW

SunTrust Banks, Inc., the nation's ninth-largest commercial banking
organization, is a financial holding company with its headquarters in Atlanta,
Georgia. SunTrust's principal banking subsidiary, SunTrust Bank, offers a full
line of financial services for consumers and businesses through its branches
located primarily in Alabama, Florida, Georgia, Maryland, Tennessee, Virginia
and the District of Columbia. In addition to traditional deposit, credit and
trust and investment services offered by SunTrust Bank, other SunTrust
subsidiaries provide mortgage banking, commercial and auto leasing,
credit-related insurance, asset management, securities brokerage and investment
banking services.

SunTrust has 1,120 full-service branches, including supermarket branches, and
continues to leverage technology to provide customers the convenience of banking
on the Internet, through 1,970 automated teller machines and via twenty-four
hour telebanking.

The following analysis of the financial performance of SunTrust for the second
quarter of 2001 should be read in conjunction with the financial statements,
notes and other information contained in this document. SunTrust has made, and
may continue to make, various forward-looking statements with respect to
financial and business matters. These forward-looking statements are subject to
numerous assumptions, risks and uncertainties, all of which may change over
time. The actual results that are achieved could differ significantly from the
forward-looking statements contained in this document.

The results of operations for the six months ended June 30, 2001 are not
indicative of the results that may be attained for any other period. In this
discussion, net interest income and the net interest margin are presented on a
taxable-equivalent basis and the ratios are presented on an annualized basis.

EARNINGS ANALYSIS

SunTrust reported record operating earnings of $347.1 million and $684.7 million
for the second quarter and first six months of 2001, an increase of $29.7
million, or 9.3%, and $47.8 million, or 7.5%, compared to $317.5 million and
$636.9 million in the same periods last year. These results included after-tax
merger-related charges of $11.8 million, or $.04 per diluted share, and $20.7
million, or $.07 per diluted share, for the second quarter and first six months
of 2000, respectively. Diluted earnings per share, adjusted for merger charges,
grew 9.2% to $1.19 and 7.9 % to $2.33 from $1.09 and $2.16 in the same periods
last year.

In the second quarter of 2001, results included two other unusual items. A loss
of $17.8 million, net of tax, or $.06 per diluted share, was recorded as an
extraordinary loss during the second quarter of 2001 for the Company's early
extinguishment of long-term debt in order to lengthen the maturity of its market
borrowings. In addition, the Company recorded net of tax securities gains of
$17.8 million, or $.06 per diluted share, by repositioning its balance sheet
during the second quarter of 2001 and shortening the average life of its
investment portfolio.

Net interest income increased $55.5 million, or 7.1%, and $78.6 million, or
5.0%, from the second quarter and first six months of 2000 to the second quarter
and first six months of 2001. This was primarily due to lower funding costs as
the Federal Reserve decreased the fed funds rate a total of 275 basis points
since June 30, 2000. Also contributing to the increase was moderate loan demand
as average loans, adjusted for securitizations, increased $2.9 billion, or 4.2%,
and $4.6 billion, or 6.8% from the second quarter and first six months of 2000
to the second quarter and first six months of 2001, respectively.

                                       14


The loan loss provision increased $11.9 million, or 43.1%, over the second
quarter of 2000 and $56.9 million, or 113.9%, over the first six months of 2000.
The increase over the prior year's second quarter was primarily due to the
second quarter of 2001 sale of three of the Company's corporate nonperforming
loans which resulted in losses of $14.6 million. Additional write-downs of other
nonperforming loans also contributed to this increase.

Total noninterest income, excluding securities gains, increased $51.6 million,
or 11.7%, over the prior year's second quarter. Noninterest income included
increases of $26.3 million, or 1,826.4%, in trading account profits and
commissions, $32.5 million, or 158.7%, in mortgage production related income,
$13.0 million, or 11.5%, in services charges on deposit accounts and $7.2
million, or 14.2%, in other charges and fees.

Total noninterest expense, excluding merger-related charges, increased $62.2
million, or 8.9%, over the second quarter of 2000. Included in the overall
increase was $17.4 million in expenses associated with the Company's sale of the
assets and liabilities of SunTrust Credit Corporation and $14.7 million in One
Bank initiatives resulting from the continued system integration of customer
based systems across the geographic areas served by SunTrust Banks, Inc.


                                       15






Selected Quarterly Financial Data                                                                                    Table 1
(Dollars in millions except per share data)                                     Quarters
                                              -------------------------------------------------------------------------------
                                                         2001                                      2000
                                              ------------------------------   ----------------------------------------------
                                                     2                1               4                3               2
                                              --------------   -------------   -------------   --------------   -------------
 
Summary of Operations
Interest and dividend income                     $  1,634.7      $  1,743.9      $  1,798.3       $  1,764.2      $  1,672.0
Interest expense                                      810.8           939.0         1,012.9            992.8           903.0
                                              --------------   -------------   -------------   --------------   -------------
Net interest income                                   823.9           804.9           785.4            771.4           769.0
Provision for loan losses                              39.6            67.3            53.5             30.5            27.7
                                              --------------   -------------   -------------   --------------   -------------
Net interest income after
  provision for loan losses                           784.3           737.6           731.9            740.9           741.3
Noninterest income(1)                                 521.8           525.9           445.6            447.2           444.0
Noninterest expense(2)(3)                             763.8           742.7           697.9            706.6           719.8
                                              --------------   -------------   -------------   --------------   -------------
Income before provision for income
  taxes and extraordinary loss                        542.3           520.8           479.6            481.5           465.5
Provision for income taxes                            177.3           183.3           149.2            154.7           148.0
                                              --------------   -------------   -------------   --------------   -------------
Income before extraordinary loss                      365.0           337.5           330.4            326.8           317.5
Extraordinary loss, net of taxes(4)                    17.8               -               -                -               -
                                              --------------   -------------   -------------   --------------   -------------
Net income                                       $    347.2      $    337.5      $    330.4       $    326.8      $    317.5
                                              ==============   =============   =============   ==============   =============
Net interest income (taxable-equivalent)         $    834.1      $    815.2      $    796.1       $    781.5      $    778.7

Per common share
Diluted
  Income before extraordinary loss               $     1.25      $     1.14      $     1.11           $ 1.10      $     1.05
  Extraordinary loss, net of taxes                     0.06               -               -                -               -
                                              --------------   -------------   -------------   --------------   -------------
  Net income                                           1.19            1.14            1.11             1.10            1.05
Basic
  Income before extraordinary loss                     1.27            1.16            1.13             1.11            1.06
  Extraordinary loss, net of taxes                     0.06               -               -                -               -
                                              --------------   -------------   -------------   --------------   -------------
  Net income                                           1.21            1.16            1.13             1.11            1.06

Dividends declared                                     0.40            0.40            0.37             0.37            0.37
Book value                                            27.29           26.83           27.81            25.85           25.10
Market price
   High                                               66.38           68.07           64.38            54.19           66.00
   Low                                                59.25           57.29           41.63            45.63           45.06
   Close                                              64.78           64.80           63.00            49.88           45.69

Selected Average Balances
Total assets                                     $103,194.2      $103,225.4      $101,246.0       $ 99,392.2      $ 97,497.3
Earning assets                                     92,570.8        92,553.9        90,679.6         89,663.7        88,200.6
Loans                                              69,900.5        71,654.4        71,774.6         71,506.9        69,830.6
Consumer and commercial deposits                   56,343.6        54,538.6        54,099.2         53,641.4        53,942.5
Brokered and foreign deposits                       8,017.1        10,870.0        13,082.7         13,516.8        12,923.9
Realized shareholders' equity                       6,208.8         6,264.6         6,140.5          6,012.8         5,948.9
Total shareholders' equity                          7,873.4         8,089.2         7,844.4          7,487.4         7,195.9

Common shares - diluted (thousands)                 291,677         295,832         296,461          298,558         302,141
Common shares - basic (thousands)                   287,878         291,805         293,390          295,575         298,986

Financial Ratios
Return on average assets                               1.38 %          1.36 %          1.33 %           1.34 %          1.34 %
Return on average realized shareholders' equity (5)   22.43           21.85           21.40            21.62           21.46
Return on average total shareholders' equity          17.68           16.92           16.75            17.36           17.74

Net interest margin                                    3.61            3.57            3.49             3.47            3.55



(1) Includes securities gains of $27.4 million for the second quarter of 2001
    related to the Company's securities portfolio repositioning.
(2) Includes enhancements to customer based systems of $14.7 and $7.0 million
    for the second and first quarters of 2001, respectively, related to the
    One Bank initiative.
(3) Includes merger-related expenses of $2.4 million, $8.3 million, and $18.2
    million for the fourth, third, and second quarters of 2000.
(4) Represents the loss on the Company's early extinguishment of long-term debt
    during the second quarter of 2001, net of $9.6 million in taxes.
(5) In this report, SunTrust presents a return on average realized shareholders'
    equity ratio that excludes net unrealized gains. Due to its ownership of
    48 million shares of common stock of The Coca-Cola Company, SunTrust
    believes this measure is more indicative of its return on average
    shareholders' equity when comparing to other companies.


                                       16


Consolidated Daily Average Balances, Income/Expense
and Average Yields Earned and Rates Paid
(Dollars in millions; yields on taxable-equivalent basis)





                                                                                    Quarter Ended
                                                -----------------------------------------------------------------------------------
                                                            June 30, 2001                               March 31, 2001
                                                ----------------------------------------       ------------------------------------
                                                   Average         Income/       Yields/        Average         Income/     Yields/
                                                  Balances         Expense        Rates         Balances        Expense      Rates
                                                -----------       ---------     --------       ----------      ---------    -------
 
Assets
Loans:(1)
  Taxable                                        $  68,810.9      $ 1,258.7         7.34 %    $  70,552.3      $1,385.0       7.96 %
  Tax-exempt(2)                                      1,089.6           19.8         7.28          1,102.1          20.9       7.68
                                                ----------------------------------------       ------------------------------------
    Total loans                                     69,900.5        1,278.5         7.34         71,654.4       1,405.9       7.96
Securities available for sale:
  Taxable                                           16,756.8          278.2         6.66         15,920.2         270.0       6.88
  Tax-exempt(2)                                        455.9            9.4         8.27            449.6           9.4       8.44
                                                ----------------------------------------       ------------------------------------
    Total securities available for sale             17,212.7          287.6         6.70         16,369.8         279.4       6.92
Funds sold                                           1,176.4           13.4         4.56          1,361.1          18.9       5.64
Loans held for sale                                  2,829.8           51.9         7.36          1,988.3          36.5       7.45
Other short-term investments(2)                      1,451.4           13.5         3.75          1,180.3          13.6       4.66
                                                ----------------------------------------       ------------------------------------
    Total earning assets                            92,570.8        1,644.9         7.13         92,553.9       1,754.3       7.69
Allowance for loan losses                             (868.9)                                      (896.7)
Cash and due from banks                              3,373.7                                      3,321.7
Premises and equipment                               1,601.4                                      1,617.1
Other assets                                         3,955.5                                      3,761.5
Unrealized gains on securities
 available for sale                                  2,561.7                                      2,867.9
                                                ----------------------------------------       ------------------------------------
    Total assets                                 $ 103,194.2                                  $ 103,225.4
                                                ========================================       ====================================

Liabilities and Shareholders' Equity
Interest-bearing deposits:
  NOW/Money market accounts                      $  23,779.9      $   173.1         2.92 %    $  21,172.9      $  173.5       3.32 %
  Savings                                            6,024.8           46.4         3.09          6,251.4          56.6       3.67
  Consumer time                                      9,217.8          123.3         5.37          9,741.0         135.7       5.65
  Other time                                         3,829.4           52.7         5.52          4,235.1          62.1       5.95
  Brokered deposits                                  2,265.6           26.8         4.74          2,490.3          39.2       6.38
  Foreign deposits                                   5,751.5           62.6         4.37          8,379.7         117.2       5.67
                                                ----------------------------------------       ------------------------------------
    Total interest-bearing deposits                 50,869.0          484.9         3.82         52,270.4         584.3       4.53
Funds purchased                                     12,367.6          125.9         4.08         11,834.6         154.4       5.29
Other short-term borrowings                          1,367.1           16.0         4.68          1,724.3          24.1       5.66
Long-term debt                                      12,486.2          184.0         5.91         11,688.5         176.3       6.12
                                                ----------------------------------------       ------------------------------------
    Total interest-bearing liabilities              77,089.9          810.8         4.22         77,517.8         939.1       4.91
Noninterest-bearing deposits                        13,491.7                                     13,138.2
Other liabilities                                    4,739.2                                      4,480.1
Realized shareholders' equity                        6,208.8                                      6,264.6
Accumulated other comprehensive income               1,664.6                                      1,824.7
                                                ----------------------------------------       ------------------------------------
    Total liabilities and shareholders' equity   $ 103,194.2                                  $ 103,225.4
                                                ========================================       ====================================
Interest rate spread                                                            2.91 %                                    2.78 %
                                                ----------------------------------------       ------------------------------------
Net Interest Income                                               $   834.1                                    $  815.2
                                                ----------------------------------------       ------------------------------------
Net Interest Margin(3)                                                              3.61 %                                    3.57 %
                                                ----------------------------------------       ------------------------------------


(1) Interest income includes loan fees of $35.6, $36.0, and $32.8 million in the
    quarters ended June 30, March 31, 2001 and June 30, 2000, and $71.5 and 65.3
    million in the six months ended June 30, 2001 and 2000. Nonaccrual loans are
    included in average balances and income on such loans, if recognized, is
    recorded on a cash basis.

(2) Interest income includes the effects of taxable-equivalent adjustments
    (reduced by the nondeductible portion of interest expense) using a federal
    income tax rate of 35% and, where applicable, state income taxes, to
    increase tax-exempt interest income to a taxable-equivalent basis. The net
    taxable-equivalent adjustment amounts included in the above table aggregated
    $10.2, 10.4 and $9.6 million in the quarters ended June 30, March 31, 2001
    and June 30, 2000 and $20.6 and $19.2 million for the six months ended June
    30, 2001 and 2000.





                                       17





                                                                                                        Table 2

              Quarter Ended                                                    Six Months Ended
   ----------------------------------------    -----------------------------------------------------------------------------------
                June 30, 2000                               June 30, 2001                              June 30, 2000
   ----------------------------------------    ----------------------------------------   ----------------------------------------
     Average        Income/       Yields/        Average        Income/      Yields/        Average        Income/       Yields/
     Balances       Expense        Rates         Balances       Expense       Rates         Balances       Expense        Rates
   -----------     ---------     ----------     ----------     ----------    ----------    ----------     ----------     ---------
 
     $68,789.8      $1,354.7         7.92 %    $  69,676.8      $2,643.6         7.65 %     $67,382.8       $2,648.6        7.90 %
       1,040.8          19.8         7.65          1,095.8          40.7         7.48         1,047.5           39.4        7.56
   ----------------------------------------    ----------------------------------------   ----------------------------------------
      69,830.6       1,374.5         7.92         70,772.6       2,684.3         7.65        68,430.3        2,688.0        7.90

      14,483.6         242.7         6.74         16,340.8         548.2         6.76        14,758.1          490.3        6.68
         470.0           8.9         7.65            452.8          18.7         8.35           489.2           18.3        7.53
   ----------------------------------------    ----------------------------------------   ----------------------------------------
      14,953.6         251.6         6.77         16,793.6         566.9         6.81        15,247.3          508.6        6.71
       1,537.5          24.5         6.41          1,268.2          32.3         5.14         1,423.5           43.8        6.19
       1,279.7          23.7         7.45          2,411.3          88.5         7.40         1,358.4           48.8        7.23
         599.2           7.4         4.95          1,316.6          27.1         4.15           569.6           12.8        4.51
   ----------------------------------------    ----------------------------------------   ----------------------------------------
      88,200.6       1,681.7         7.67         92,562.3       3,399.1         7.41        87,029.1        3,302.0        7.63
        (873.8)                                     (882.7)                                    (874.3)
       3,322.7                                     3,347.9                                    3,359.0
       1,627.5                                     1,609.2                                    1,627.7
       3,204.3                                     3,859.0                                    3,131.3

       2,016.0                                     2,714.0                                    2,182.6
   ----------------------------------------    ----------------------------------------   ----------------------------------------
     $97,497.3                                 $ 103,209.7                                  $96,455.4
   ========================================    ========================================   ========================================

     $20,194.3      $  155.7         3.10 %    $  22,483.6      $  346.5         3.11 %     $20,296.0       $  301.8        2.99 %
       6,449.1          55.1         3.43          6,137.5         103.0         3.38         6,554.3          108.9        3.34
      10,023.1         129.4         5.19          9,478.0         259.0         5.51         9,811.5          246.0        5.04
       4,024.7          58.1         5.80          4,031.1         114.8         5.74         3,890.3          107.5        5.56
       2,760.9          43.9         6.40          2,377.3          66.0         5.60         2,673.0           82.3        6.20
      10,162.9         148.0         5.86          7,058.3         179.8         5.14         9,884.0          298.7        6.08
   ----------------------------------------    ----------------------------------------   ----------------------------------------
      53,615.0         590.2         4.43         51,565.8       1,069.1         4.18        53,109.1        1,145.2        4.34
      10,268.0         154.6         6.05         12,102.6         280.3         4.67        10,366.6          297.4        5.77
       1,546.9          25.7         6.67          1,544.7          40.0         5.22         1,474.5           44.6        6.09
       8,070.9         132.5         6.60         12,089.6         360.3         6.01         7,511.9          244.0        6.53
   ----------------------------------------    ----------------------------------------   ----------------------------------------
      73,500.8         903.0         4.94         77,302.7       1,749.7         4.56        72,462.1        1,731.2        4.80
      13,251.5                                    13,315.9                                   13,099.3
       3,549.0                                     4,610.4                                    3,557.9
       5,948.9                                     6,236.5                                    5,986.1
       1,247.1                                     1,744.2                                    1,350.0
   ----------------------------------------    ----------------------------------------   ----------------------------------------
     $97,497.3                                 $ 103,209.7                                  $96,455.4
   ========================================    ========================================   ========================================
                                     2.73 %                                      2.85 %                                     2.83 %
   ----------------------------------------    ----------------------------------------   ----------------------------------------
                    $  778.7                                    $1,649.4                                    $1,570.8
   ----------------------------------------    ----------------------------------------   ----------------------------------------
                                     3.55 %                                      3.59 %                                     3.63 %
   ----------------------------------------    ----------------------------------------   ----------------------------------------



(3)  Derivative instruments used to help balance SunTrust's interest-sensitivity
     position increased net interest income $0.8 million in the quarter ended
     June 30, 2000 and increased net interest income $0.1 million in the six
     months ended June 30, 2000. Without these swaps, the net interest margin
     would have been 3.55% and 3.63% in the quarter and six months ended June
     30, 2000, respectively.



                                       18


Interest Rate Risk. The normal course of business activity exposes SunTrust to
interest rate risk. Fluctuations in interest rates may result in changes in the
fair market value of the Company's financial instruments, cash flows and net
interest income. SunTrust's asset/liability management process manages the
Company's interest rate risk position. The objective of this process is the
optimization of the Company's financial position, liquidity and net interest
income, while limiting the volatility to net interest income from changes in
interest rates.

SunTrust uses a simulation modeling process to measure interest rate risk and
evaluate potential strategies. These simulations incorporate assumptions
regarding balance sheet growth and mix, pricing, and the repricing and maturity
characteristics of the existing and projected balance sheet. Other
interest-rate-related risks such as prepayment, basis and option risk are also
considered. Simulation results quantify interest rate risk under various
interest rate scenarios. Senior management regularly reviews the overall
interest rate risk position and develops and implements strategies to manage the
risk.

Management estimates the Company's net interest income for the next twelve
months would decline 1.0% under a gradual increase in interest rates of 100
basis points, versus the projection under stable rates. Net interest income
would increase by 0.4% under a gradual decrease in interest rates of 100 basis
points, versus the projection under stable rates.

The projections of interest rate risk do not necessarily include certain actions
that management may undertake to manage this risk in response to anticipated
changes in interest rates.

Net Interest Income/Margin. SunTrust's net interest margin was 3.59% for the
first six months of 2001, a decrease of 4 basis points from the first six months
of 2000. The decrease is primarily attributable to interest expense to fund
purchases under the SunTrust stock repurchase program. Compared to the first six
months of 2000, the rate on earning assets decreased 22 basis points to 7.41% in
the first six months of 2001 and the rate on interest bearing liabilities
decreased 24 basis points to 4.56% primarily due to the declining interest rate
environment.

As part of its on-going balance sheet management, the Company continues to take
steps to obtain alternative lower cost funding sources such as developing
initiatives to grow retail deposits to maximize net interest income throughout
2001. During the first quarter of 2001, the Company initiated a campaign to
attract money market accounts. Average money market accounts have grown from
$12.1 billion for the second quarter of 2000 to $15.4 billion for the second
quarter of 2001. Additionally, the Company took advantage of the lower interest
rate environment by repositioning its balance sheet. The sale of $1.0 billion of
investment securities generated a gain of $27.4 million, and a pre-tax loss of
$27.4 million was incurred in retiring $1.3 billion of higher cost funding and
replacing it with $1.3 billion of new long-term funding at lower rates. This
initiative extended the maturity of the debt by 3.0 years and reduced funding
cost by 163 basis points while reducing the average life of the investment
portfolio. The Company will consider future repositioning opportunities as the
interest rate environment permits.

Interest income that SunTrust was unable to recognize on nonperforming loans had
a negative impact of two basis points on the net interest margin in both the
first six months of 2001 and 2000.

Noninterest Income. Noninterest income in the second quarter of 2001 increased
$77.8 million, or 17.5% from the comparable period last year. The increase is
due in part to $27.4 million of securities gains recorded by the Company
repositioning the balance sheet. Mortgage production related income increased
$32.5 million, or 158.7%, due to the high volume of refinancing activity
continuing in the second quarter of 2001 as a result of the lower interest rate
environment. Also associated with the high volume of refinancing activity,
mortgage servicing related income decreased $10.4 million, or 134.9%, due to
accelerated amortization of mortgage servicing rights related to increased
prepayments. Service charges on deposits and other charges and fees increased a


                                       19


combined $20.2 million, or 12.4% over the second quarter of 2000. Increased
usage of products and services, a more consistent pricing strategy and a lower
earnings credit rate resulted in the increase in these income items. Included in
credit card and other fees is debit card interchange income of $15.0 million for
the second quarter of 2001 compared to $11.8 million in the same period of 2000.

Trust income, SunTrust's largest source of noninterest income, increased 0.4%
compared to the first quarter of 2001 while declining 1.3% on a year-to-date
basis. Fee income was adversely impacted as the market value of discretionary
assets declined. Discretionary trust assets as of June 30, 2001 were $91.7
billion compared to $ 91.6 billion at December 31, 2000 and $92.8 billion at
June 30, 2000. Offsetting the market value decline in managed assets was
quarter-to-date and year-to-date net inflows from net new business. Revenues
from new business for the second quarter of 2001 were improved compared to the
first quarter of 2001, while remaining constant on a year-to-date basis.
Estimated revenues lost from closed business remained constant for the second
and first quarters of 2001 while improving on a year-to-date basis.

Trading account profits and commissions increased $26.3 million, or 1,826.4%,
over the second quarter of 2000 while investment banking income decreased $15.9
million, or 45.0%, over the same period. The changes in these line items are
indicative of the continued volatility seen in the equity market, as well as the
changing interest rate environment throughout the first six months of 2001.
Trading account profits are primarily generated from the sale of derivative
products to customers.

Other income included net gains on the sale of student loans of $1.3 million and
$2.6 million in the second quarter of 2001 and 2000, respectively.






Noninterest Income                                                                                Table 3
(In millions)
                                                                      Quarters
                                          ----------------------------------------------------------------
                                                   2001                                 2000
                                          ----------------------   ---------------------------------------
                                               2           1             4             3             2
                                          ---------- -----------   -----------   -----------   -----------
 
Trust income                                $ 124.8     $ 124.3       $ 121.4       $ 120.2       $ 123.7
Service charges on deposit accounts           125.6       120.0         118.9         116.9         112.6
Other charges and fees                         57.5        55.6          55.1          56.3          50.4
Mortgage production related income             53.0        31.7          27.1          23.8          20.5
Mortgage servicing related income              (2.7)        6.7           9.5           7.9           7.7
Credit card and other fees                     30.0        25.6          24.9          24.2          24.4
Retail investment services                     27.3        24.8          22.8          24.0          30.5
Trading account profits and commissions        24.9        29.7          16.3           4.9          (1.4)
Investment banking income                      19.4        14.1          20.3          36.0          35.3
Other income                                   34.3        36.3          30.5          33.6          38.8
Securities gains (losses)                      27.7        57.1          (1.2)         (0.6)          1.5
                                          ---------- -----------   -----------   -----------   -----------
  Total noninterest income                  $ 521.8     $ 525.9       $ 445.6       $ 447.2       $ 444.0
                                          ========== ===========   ===========   ===========   ===========



                                       20


Noninterest Expense. Noninterest expense increased $44.1 million, or 6.1% in the
second quarter of 2001 compared to the same period last year. Personnel
expenses, consisting of salaries, other compensation and employee benefits,
increased $24.9 million, or 6.1% from the earlier period. The majority of this
increase was a $24.2 million, or 33.1%, growth in other compensation due to
increased incentive payments related to mortgage production.

Also contributing to the $44.1 million increase was $14.7 million recorded in
the second quarter of 2001 related to the Company's One Bank initiative. The One
Bank initiative is for enhancements to customer based systems across its
geographic footprint and is expected to yield operating efficiencies in the
future. Combined salaries and employee benefits increased $5.8 million and
consulting and legal increased $7.5 million due to the One Bank initiative.
Amortization of intangible assets increased $12.7 million during the second
quarter of 2001 as a result of the write-off of the remaining goodwill
associated with SunTrust Credit Corporation, due to the sale of the assets and
liabilities of the company.

The $33.9 million increase in other expenses compared to the second quarter of
2000 is due in part to servicing income of approximately $3.9 million from MBNA
America Bank, N.A. on the sold credit card portfolio recorded as a reduction to
other expenses in the second quarter of 2000. Additional expenses of
approximately $4.7 million associated with the sale of the assets and
liabilities of SunTrust Credit Corporation contributed to the increase in the
other expense line item.

In the second quarter of 2000, merger-related expenses were primarily related to
accelerated depreciation and miscellaneous integration costs. There were no
additional merger-related expenses in 2001. The efficiency ratio improved from
58.9% in the second quarter of 2000 to 56.3% in the second quarter of 2001 due
to the Company's continued focus on efficiency and cost control projects.






Noninterest Expense                                                                                Table 4
(In millions)
                                                                    Quarters
                                          -----------------------------------------------------------------
                                                   2001                                2000
                                          -----------------------    --------------------------------------
                                              2              1             4             3             2
                                          ---------    ----------    -----------   -----------   ----------
 
Salaries                                   $ 285.8       $ 286.0        $ 282.0       $ 278.5      $ 292.1
Other compensation                            97.3          90.3           89.3          82.9         73.1
Employee benefits                             48.4          56.7           37.2          39.5         41.4
Net occupancy expense                         51.8          50.0           50.7          51.9         49.9
Outside processing and software               45.3          45.1           43.9          42.4         44.4
Equipment expense                             44.3          44.5           44.2          47.2         50.7
Marketing and customer development            23.0          23.0           30.7          25.3         27.9
Amortization of intangible assets             21.0           8.3            8.8           8.9          8.8
Consulting and legal                          20.6           9.7           13.2          16.4         18.2
Credit and collection services                18.0          13.6           12.4          14.2         16.0
Postage and delivery                          15.8          16.2           14.9          15.4         16.3
Communications                                14.1          13.3           14.2          15.0         15.4
Operating supplies                            11.4          11.3           11.2          11.3         12.6
FDIC premiums                                  3.9           3.9            2.8           2.8          2.8
Merger-related expenses                          -             -            2.4           8.3         18.2
Other real estate income                      (3.1)         (0.7)          (2.3)         (0.4)        (0.3)
Other expense                                 66.2          71.5           42.3          47.0         32.3
                                          ---------    ----------    -----------   -----------   ----------
  Total noninterest expense                $ 763.8       $ 742.7        $ 697.9       $ 706.6      $ 719.8
                                          =========    ==========    ===========   ===========   ==========

Efficiency ratio                              56.3 %        55.4 %         56.2 %        57.5 %       58.9 %





                                       21


Provision for Loan Losses. The SunTrust Allowance for Loan Losses Committee
meets at least quarterly to affirm the allowance methodology, analyze provision
and charge-off trends and assess the adequacy of the allowance. The allowance
analysis is based on specifically analyzed loans, historical loss rates and
other internal and external factors that affect credit risk. These other factors
consider variables such as the interest rate environment, corporate and consumer
debt levels, volatility in the financial markets, and known events that affect
the economies of the Company's primary market area. These factors are key
elements in the assessment of the adequacy of the allowance because of their
impact on borrowers' repayment capacity.

Provision for loan losses totaled $39.6 million in the second quarter of 2001,
compared to $27.7 million in the second quarter of 2000. The increase in
provision expense was due primarily to an increase in net charge-offs from $27.2
million in the second quarter of 2000 to $38.8 million in the second quarter of
2001. During the second quarter of 2001, SunTrust continued its practice of
proactive problem loan management by selling several nonperforming loans.
Through these loan sales, the Company was able to reduce its level of
nonperformers in the asbestos-related and agribusiness industries. Write-downs
associated with the three largest nonperforming loan sales totaled $14.6 million
and were the main cause of higher second quarter 2001 net charge-offs. The
second quarter 2001 net charge-off ratio was 0.22%, up from 0.16% for the same
period last year. Management's expectation is for slightly higher net
charge-offs for the second half of the year.

At June 30, 2001, SunTrust's allowance for loan losses totaled $866.1 million,
or 1.26% of quarter-end loans and 210.6% of total nonperforming loans. These
figures were $874.5 million, 1.22% and 309.6%, respectively at June 30, 2000.
The allowance to quarter-end loans ratio increased from the second quarter of
2000 due to lower outstanding loans at the end of the most recent period. As a
result of the sale of the assets and liabilities of SunTrust Credit Corporation,
the Company transferred $6.7 million in allowance for loan losses related to
approximately $390.1 million in loans that were sold. The quarter to quarter
decrease in the allowance to nonperforming loan ratio was the result of a 45.5%
growth in nonperforming loans.


                                       22





Summary of Loan Loss Experience                                                                                        Table 5
(Dollars in millions)
                                                                              Quarters
                                         -------------------------------------------------------------------------------------
                                                     2001                                          2000
                                         -------------------------------   ---------------------------------------------------
                                                2                 1                 4                  3                2
                                         -------------    --------------   ----------------    --------------   --------------
 
Allowance for Loan Losses
  Balances - beginning of quarter          $    872.0        $    874.5         $    874.5        $    874.5       $    874.0
  Allowance from acquisitions and
     other activity - net                        (6.7)             (3.5)              (0.1)                -                -
  Provision for loan losses                      39.6              67.3               53.5              30.5             27.7

  Charge-offs:
      Commercial                                (30.5)            (56.8)             (47.0)            (28.7)           (23.5)
      Real estate:
        Construction                              0.5              (0.6)                 -                 -             (0.1)
        Residential mortgages                    (3.6)             (2.3)              (1.8)             (1.6)            (2.2)
        Other                                     0.2              (1.0)              (1.0)             (1.2)            (0.9)
      Business credit card                       (0.4)             (0.5)              (1.6)             (1.7)            (0.9)
      Consumer loans                            (19.4)            (18.2)             (15.7)            (13.9)           (12.6)
                                         -------------    --------------   ----------------    --------------   --------------
      Total charge-offs                         (53.2)            (79.4)             (67.1)            (47.1)           (40.2)
                                         -------------    --------------   ----------------    --------------   --------------

  Recoveries:
      Commercial                                  7.8               4.6                4.9               8.5              4.6
      Real estate:
        Construction                              0.1               0.2                  -               0.3                -
        Residential mortgages                     0.5               0.5                1.1               0.9              0.7
        Other                                    (0.6)              1.4                1.3               0.6              0.2
      Business credit card                        0.5               0.4                0.5               0.5              0.6
      Consumer loans                              6.1               6.0                5.9               5.8              6.9
                                         -------------    --------------   ----------------    --------------   --------------
      Total recoveries                           14.4              13.1               13.7              16.6             13.0
                                         -------------    --------------   ----------------    --------------   --------------
      Net charge-offs                           (38.8)            (66.3)             (53.4)            (30.5)           (27.2)
                                         --------------    --------------   ----------------    --------------   --------------
  Balance - end of quarter                 $    866.1        $    872.0         $    874.5        $    874.5       $    874.5
                                         =============    ==============   ================    ==============   ==============

Quarter-end loans outstanding              $ 68,938.2        $ 70,360.1         $ 72,239.8        $ 72,113.6       $ 71,450.4
Average loans                                69,900.5          71,654.4           71,774.6          71,506.9         69,830.6

Allowance to quarter-end loans                   1.26 %            1.24 %             1.21 %            1.21 %           1.22 %
Allowance to nonperforming loans                210.6             250.1              215.8             229.6            309.6
Net charge-offs to average loans
  (annualized)                                   0.22              0.38               0.30              0.17             0.16
Provision to average loans (annualized)          0.23              0.38               0.30              0.17             0.16
Recoveries to total charge-offs                  27.1              16.5               20.4              35.2             32.3




                                       23





Nonperforming Assets                                                                                Table 6
(Dollars in millions)

                                                  2001                                 2000
                                         --------------------         -------------------------------------
                                         June 30     March 31         December 31   September 30    June 30
                                         -------     --------         -----------   ------------    -------
 
Nonperforming Assets
  Nonaccrual loans:
      Commercial                         $ 292.9      $ 210.5           $ 273.6        $ 270.4      $ 149.1
      Real Estate:
        Construction                         2.3          2.1               2.2            2.5          1.8
        Residential mortgages               56.6         83.3              81.8           65.1         75.6
        Other                               38.2         32.8              29.0           23.9         27.4
      Consumer loans                        21.1         20.0              18.7           19.0         28.6
                                         -------     --------         -----------   ------------  ---------
          Total nonaccrual loans           411.1        348.7             405.3          380.9        282.5
  Restructured loans                           -            -                 -              -            -
                                         -------     --------         -----------   ------------  ---------
          Total nonperforming loans        411.1        348.7             405.3          380.9        282.5
  Other real estate owned                   20.3         20.6              23.0           23.6         23.2
                                         -------     --------         -----------   ------------  ---------
    Total nonperforming assets           $ 431.4      $ 369.3           $ 428.3        $ 404.5      $ 305.7
                                         =======     ========         ===========   ============  =========


  Ratios:
    Nonperforming loans to total loans      0.60 %       0.50 %            0.56 %         0.53 %       0.40 %
    Nonperforming assets to total loans
      plus other real estate owned          0.63         0.52              0.59           0.56         0.43

Accruing Loans Past Due
  90 Days or More                        $ 211.8      $ 223.7           $ 181.2        $ 150.8      $ 189.4





Nonperforming Assets. Nonperforming assets, which consist of nonaccrual loans,
restructured loans and other real estate owned, increased $125.7 million, or
41.1%, from June 30, 2000 to June 30, 2001. Much of the increase can be
attributed to the continued economic slowdown that has occurred in a diverse mix
of industries, including textiles, agribusiness and transportation, along with
companies impacted by asbestos litigation. The economic slowdown has led to an
increase in several large corporations declaring bankruptcy this year. The
increase in nonperforming loans from the quarter-ended March 31, 2001 is
primarily due to the bankruptcies of two borrowers during the second quarter of
2001 totaling $100.9 million, partially offset by the sales of nonperforming
loans. Given the continued weakness in the economy, management anticipates
modest increases in nonperforming assets during the remainder of the year.

Interest income on nonaccrual loans, if recognized, is recorded using the cash
basis method of accounting. During the first six months of 2001, this amounted
to $9.4 million. Interest income of $12.2 million would have been recorded if
all nonaccrual and restructured loans had been accruing interest according to
their original contract terms.



                                       24





Loan Portfolio by Types of Loans                                                                        Table 7
(In millions)

                                       2001                                        2000
                         -------------------------------    ---------------------------------------------------
                           June 30          March 31         December 31       September 30        June 30
                         -------------    --------------    ---------------   ---------------   ---------------
 
Commercial                 $ 29,156.1        $ 30,583.3         $ 30,781.1        $ 30,821.6        $ 30,209.5
Real estate:
  Construction                3,773.5           3,631.0            2,966.1           2,884.3           2,647.2
  Residential mortgages      17,536.8          17,706.6           19,953.0          20,557.4          20,295.0
  Other                       7,761.4           7,693.9            8,121.4           7,960.6           7,851.5
Business credit card             86.2              82.6               76.8              79.3              75.4
Consumer loans               10,624.2          10,662.7           10,341.4           9,810.4          10,371.8
                         -------------    --------------    ---------------   ---------------   ---------------
  Total loans              $ 68,938.2        $ 70,360.1         $ 72,239.8        $ 72,113.6        $ 71,450.4
                         =============    ==============    ===============   ===============   ===============



Loans. Total loans at June 30, 2001 were $68.9 billion, a decrease of $2.6
billion or 3.6% from June 30, 2000. The Company recorded a decline in commercial
loans, down 3.5% from June 30, 2000, while recognizing significant loan growth
in its real estate construction portfolio, up 42.5% primarily in commercial
construction. Residential real estate declined 13.6% from June 30, 2000 due to
the Company's securitizations of $2.8 billion in residential mortgages in the
fourth quarter of 2000 and first quarter of 2001. Of the $17.5 billion in
residential mortgages at June 30, 2001, $2.3 billion were home equity loans,
which demonstrated growth of 11.6% over the last twelve months.

Income Taxes. The provision for income taxes was $177.3 million and $360.5
million for the second quarter and first six months of 2001 compared to $148.1
million and $321.5 million in the same periods last year, respectively. The
effective tax rate was 35% for the six months ended June 30, 2001 and 2000. In
addition to the second quarter of 2001 provision, the Company recorded an income
tax benefit of $9.6 million related to the early extinguishment of debt. The
extraordinary loss on the consolidated financial statements is shown net of this
amount.

Securities available for sale. The investment portfolio is managed to optimize
yield over an entire interest rate cycle while providing liquidity and managing
market risk. At June 30, 2001, approximately 2% of the portfolio consisted of
U.S. Treasury securities, 12% U.S. government agency securities, 55%
mortgage-backed securities, 11% asset-backed securities, 13% corporate bonds, 3%
municipal securities and 4% other securities. Most of SunTrust's holdings in
mortgage-backed securities are backed by U.S. government or federal agency
guarantees thus limiting the credit risk associated with the mortgage loans.

During the second quarter of 2001, the Company repositioned the balance sheet
resulting in a realized securities gain of $27.4 million. This gain was fully
offset by a $27.4 million loss from the early extinguishment of higher cost
debt, allowing the Company to reduce future interest expense and lengthen the
average maturity of its market borrowings. In conjunction with the balance sheet
repositioning during the second quarter of 2001, the Company reduced market risk
by shrinking the investment portfolio's size and shortening its average life.
The portfolio size decreased by $1.7 billion, on an amortized cost basis, from
March 31, 2001 to June 30, 2001 and the average life shortened from 4.8 years to
4.2 years over the same period. The average portfolio yield decreased from 6.92%
in the first quarter of 2001 to 6.70% in the second quarter of 2001, primarily
from lower reinvestment rates.

                                       25


The carrying value of the securities portfolio, all of which is classified as
"Securities available for sale" reflected $2.6 billion in net unrealized gains
at June 30, 2001, including a $2.2 billion unrealized gain on SunTrust's
investment in common stock of The Coca-Cola Company. The unrealized market gain
on the investment portfolio, excluding the Company's investment in the common
stock of The Coca-Cola Company, improved by $45.2 million from March 31, 2001 to
June 30, 2001. The market value of the common stock of The Coca-Cola Company
decreased $7.7 million during the second quarter of 2001, which did not affect
the net income of SunTrust, but was included in comprehensive income.

Liquidity Management. Liquidity is managed to ensure there is sufficient funding
to satisfy demand for credit, deposit withdrawals and attractive investment
opportunities. A large, stable core deposit base, strong capital position and
excellent credit ratings are the solid foundation for the Company's liquidity
position.

Funding sources primarily include customer-based core deposits, but also include
borrowed funds and cash flows from operations. Customer-based core deposits, the
Company's largest and most cost-effective source of funding, accounted for 62%
of the funding base on average for the second quarter of 2001 compared to 60% in
the first quarter of 2001 and 62% in the second quarter of 2000. Net borrowed
funds, which primarily include short-term funds purchased and sold, wholesale
domestic and foreign deposits, other short term borrowings and long term debt,
were $30.6 billion at June 30, 2001, compared with $34.3 billion at March 31,
2001 and $32.3 billion at June 30, 2000. Cash flows from operations are also a
significant source of liquidity. Net cash from operations primarily results from
net income adjusted for noncash items such as depreciation and amortization,
provision for loan losses, and deferred tax items.

Liquidity is strengthened by ready access to a diversified base of wholesale
funding sources. These sources include fed funds purchased, securities sold
under agreements to repurchase, negotiable certificates of deposit, offshore
deposits, Federal Home Loan Bank advances, Global Bank Note issuance, and
commercial paper issuance by the Parent Company. Liquidity is also available
through unpledged securities in the investment portfolio and the securitization
of loans.

During the second quarter of 2001, the Company reduced reliance on shorter-term
purchased funds by issuing longer-term large CD's. The Company also extended
Federal Home Loan Bank advance maturities through the early extinguishment of
shorter-term advances and replacing them with longer-term advances. This was
done in conjunction with the investment portfolio repositioning that took place
in the second quarter of 2001, as described under Securities Available for Sale.

The Company has a contingency funding plan that stress tests liquidity needs
that may arise from certain events such as rapid loan growth or significant
deposit runoff. The plan also provides for continual monitoring of net borrowed
funds dependence and available sources of liquidity. Management believes the
Company has the funding capacity to meet the liquidity needs arising from
potential events.


                                       26


Derivatives. Derivative financial instruments, such as interest rate swaps,
options, caps, floors, futures, forward contracts and credit derivatives, are
components of the Company's risk management profile. The Company also enters
into derivative instruments as a service to banking customers. Where contracts
have been created for customers, the Company generally enters into offsetting
positions to eliminate the Company's exposure to market risk.

The Company monitors its sensitivity to changes in interest rates and may use
derivative instruments to hedge this risk. Prior to the adoption of SFAS 133,
certain interest rate swaps were classified as hedges and recorded in the margin
using the accrual method of accounting. The related market value of the
derivative was accounted for off-balance sheet. These interest rate swap
accruals increased net interest income by $0.1 million in the first six months
of 2000. On January 1, 2001, the Company adopted SFAS 133. Accordingly, all
derivatives are recorded in the financial statements at fair value.

Certain derivatives are classified as trading assets and liabilities. Additional
trading income of $0.1 million and $3.0 million was recorded in the second
quarter and first six months of 2001, respectively, to adjust the value of these
interest rate swaps to their current market value.

The following table shows the derivative instruments entered into by the Company
as an end-user.






Derivative Instruments                                                                                                Table 8
(Dollars in thousands)
                                                                   As of June 30, 2001
                                     ----------------------------------------------------------------------------------------
                                                                                               Estimated Fair Value
                                                                                       --------------------------------------
                                                    Weighted
                                                    Average      Average
                                     Notional       Maturity     Received     Average    Unrealized   Unrealized
                                     Balance        In Months     Rate        Pay Rate     Gains       Losses         Net
                                     ----------------------------------------------------------------------------------------
 
Mortgage Lending Commitments
   Forward Contracts                 $ 4,375,329        2            -   %        -  %     $    38   $ (21,552)    $ (21,514)
   Interest Rate Lock Commitments      2,408,858        2            -            -          3,021      (3,568)         (547)
   Option Contracts                       40,000        2         5.00  (1)       -            194           -           194
                                     ------------                                       --------------------------------------
Total Mortgage Related Derivatives     6,824,187                                             3,253     (25,120)      (21,867)
Foreign Currency
   Forward Contracts                   1,263,707        7            -            -         15,600     (14,505)        1,095
Interest Rate Swaps                    4,932,262       30         4.55         5.39         41,231     (52,494)      (11,263)
Interest Rate Caps/Floors                750,000       15         5.11  (1)       -          4,325           -         4,325
Futures Contracts                        170,000       15            -            -             62        (164)         (102)
Euro Dollar Options                      400,000       15            -            -            125         (88)           37
Equity Collar                             56,081       21  (2)       -            -              -      (3,593)       (3,593)
Credit Derivatives                        54,250       40            -            -              -           -             -
                                     ------------                                                                ------------
   Total Derivatives                 $14,450,487                                                                   $ (31,368)
                                     ============                                                                ============



(1)  Average option strike price.
(2)  Option expiration.


                                       27





Capital Ratios                                                                                               Table 9
(Dollars in millions)
                                                     2001                                  2000
                                         -------------------------      ---------------------------------------------
                                           June 30      March 31        December 31     September 30        June 30
                                         ----------    -----------      ------------    ------------       ----------
 
Tier 1 capital                           $ 6,906.6     $ 6,760.5         $ 6,850.6        $ 6,677.4        $ 6,648.7
Total capital                             10,652.0      10,507.1          10,488.9         10,216.1         10,342.7
Risk-weighted assets                      97,005.9      98,690.0          96,656.7         95,183.9         95,571.5
Risk-based ratios:
  Tier 1 capital                              7.12 %        6.85 %            7.09 %           7.02 %           6.95 %
  Total capital                              10.98         10.65             10.85            10.73            10.82
Tier 1 leverage ratio                         6.90          6.77              6.98             6.92             7.00
Total shareholders' equity to assets          7.81          7.55              7.95             7.64             7.58



Capital Resources. Regulatory agencies measure capital adequacy within a
framework that makes capital requirements sensitive to the risk profiles of
individual banking companies. The guidelines define capital as either Tier 1
(primarily common shareholders' equity, as defined to include certain debt
obligations) or Tier 2 (to include certain other debt obligations and a portion
of the allowance for loan losses and since 1998, 45% of the unrealized gains on
equity securities). The Company is subject to a minimum Tier 1 capital ratio
(Tier 1 capital to risk-weighted assets) of 4%, total capital ratio (Tier 1 plus
Tier 2 to risk-weighted assets) of 8% and Tier 1 leverage ratio (Tier 1 to
average quarterly assets) of 3%. To be considered a "well capitalized"
institution, the Tier 1 capital ratio, the total capital ratio, and the Tier 1
leverage ratio must equal or exceed 6%, 10% and 5%, respectively. SunTrust is
committed to remaining well capitalized.

The Company raised $100 million of regulatory capital during 2000 through the
sale of preferred shares issued by a real estate investment trust subsidiary. In
the first quarter of 2001, the Company raised an additional $500 million of
regulatory capital through the issuance of subordinated debt under the Global
Bank Note program.

On February 8, 2000, the Board of Directors authorized the purchase of up to 12
million shares of SunTrust common stock. As of December 31, 2000, 10.1 million
shares had been purchased under this authorization. On August 8, 2000, the Board
of Directors authorized the purchase of up to 10 million shares of SunTrust
common stock (including 1.9 million shares still remaining unpurchased under the
authorization to purchase shares of February 8, 2000). As of June 30, 2001, the
Company had purchased 8.2 million shares of common stock under the August 8,
2000 authorization.

On June 13, 2001, the Board of Directors authorized the purchase of up to 5
million shares of SunTrust common stock. This authorization was in addition to
the 1.8 million shares remaining under the August 8, 2000 authorization to
purchase shares.

Item 3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company believes that there have not been any material changes in
quantitative and qualitative information about market risk since year-end 2000.

                                       28


                           PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS
         None

ITEM 2.  CHANGES IN SECURITIES
         None

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES
         None

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
         None

ITEM 5.  OTHER INFORMATION
         None

ITEM 6.  EXHIBITS AND REPORTS ON FORM  8-K
         None





                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized this 9th day of August, 2001.


                              SunTrust Banks, Inc.
                              --------------------
                                  (Registrant)



                         /s/ William P. O'Halloran
                         ------------------------------------
                              William P. O'Halloran
                         Senior Vice President and Controller
                           (Chief Accounting Officer)


                                       29