WACHOVIA
- --------------------------------------------------------------------------------



                                   Form 10-Q/A

                               First Quarter 2001






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

                                    FORM 10-Q/A


                  QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934



(Mark One)
[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934 For the quarterly period ended March 31, 2001


                                       or


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


                          Commission File Number 1-9021






                              Wachovia Corporation



             North Carolina                      56-1473727
    (State of other jurisdiction of           (I.R.S. Employer
     incorporation or organization)         Identification No.)

                          Address and Telephone Number:

         100 North Main Street              191 Peachtree Street NE
    Winston-Salem, North Carolina 27101      Atlanta, Georgia 30303
              (336) 770-5000                    (404) 332-5000

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



As of March 31, 2001, Wachovia Corporation had 210,334,977 shares of common
stock outstanding.



                                Explanatory Note

This Quarterly Report on Form 10-Q/A for the quarterly period ended March 31,
2001 is being filed solely to add a new note to the Consolidated Financial
Statements - Note 1 - Derivative Financial Instruments, in Part 1, Item 1.



                         PART I -- FINANCIAL INFORMATION


Item 1. Financial Statements




                                                                                                      Page No.
                                                                                                      ---------
                                                                                                      
Consolidated Statements of Condition at March 31, 2001, December 31, 2000 and March 31, 2000 ........     3

Consolidated Statements of Income for the three months ended March 31, 2001 and March 31, 2000 ......     4

Consolidated Statements of Shareholders' Equity for the three months ended March 31, 2001 and
 March 31, 2000 .....................................................................................     5

Consolidated Statements of Cash Flows for the three months ended March 31, 2001 and
 March 31, 2000 .....................................................................................     6

Notes to Consolidated Financial Statements...........................................................     7


The unaudited consolidated financial statements referred to above do not include
all information and footnotes required under generally accepted accounting
principles. However, in the opinion of management, the unaudited interim
consolidated financial statements include all adjustments, consisting of normal
recurring adjustments, necessary to present fairly the results of operations for
the periods presented. The results of operations shown in the interim statements
are not necessarily indicative of the results that may be expected for the
entire year.


FORWARD-LOOKING STATEMENTS


This Quarterly Report on Form 10-Q contains forward-looking statements regarding
Wachovia Corporation ("Wachovia"), including, without limitation, statements
relating to Wachovia's expectations with respect to revenue, credit losses,
levels of nonperforming assets, expenses, earnings and other measures of
financial performance. Words such as "may," "could," "would," "should,"
"believes," "expects," " anticipates," "estimates," " intends," "plans,"
"targets" or similar expressions are intended to identify forward-looking
statements. These forward-looking statements are not guarantees of future
performance and involve certain risks and uncertainties that are subject to
change based on various factors (many of which are beyond Wachovia's control).
The following factors, among others, could cause Wachovia's financial
performance to differ materially from the expectations expressed in such
forward-looking statements: (1) business increases, productivity gains and other
investments are lower than expected or do not occur as quickly as anticipated;
(2) competitive pressures among financial services companies increase
significantly; (3) the strength of the United States economy in general and/or
the strength of the local economies of the States in which Wachovia conducts
operations changes; (4) trade, monetary and fiscal policies and laws, including
interest rate policies of the Board of Governors of the Federal Reserve System,
change; (5) inflation, interest rates and/or market conditions fluctuate; (6)
conditions in the stock market, the public debt market and other capital markets
deteriorate; (7) Wachovia fails to develop competitive new products and services
and/or new and existing customers do not accept these products and services; (8)
financial services' laws and regulations change; (9) technology changes and
Wachovia fails to adapt to those changes; (10) consumer spending and saving
habits change; (11) unanticipated regulatory or judicial proceedings occur; and
(12) Wachovia is unsuccessful at managing the risks involved in the foregoing.
Additional information with respect to factors that may cause actual results to
differ materially from those contemplated by such forward-looking statements may
also be included in other reports that Wachovia files with the Securities and
Exchange Commission. Wachovia cautions that the foregoing list of factors is not
exclusive and not to place undue reliance on forward-looking statements.
Wachovia does not intend to update any forward-looking statement, whether
written or oral, relating to the matters discussed in this Quarterly Report on
Form 10-Q.


                                        2


Consolidated Statements of Condition
- --------------------------------------------------------------------------------
($ in thousands, except share data)      wachovia corporation and subsidiaries




                                                                                       MARCH 31    DECEMBER 31       MARCH 31
                                                                                           2001           2000           2000
                                                                                   -------------- ------------- ---------------
                                                                                                       
ASSETS
Cash and due from banks ..........................................................  $ 3,015,080    $ 3,727,441    $ 3,167,792
Interest-bearing bank balances ...................................................      238,433        173,529        130,686
Federal funds sold and securities purchased under resale agreements ..............      591,608        788,618        417,023
Trading account assets ...........................................................      883,539        960,838      1,239,924
Securities available-for-sale ....................................................    8,106,634      7,571,696      7,109,858
Securities held-to-maturity (fair value of $976,974, $1,052,535 and $1,120,825
 respectively) ...................................................................      943,761      1,023,750      1,114,184
Loans, net of unearned income ....................................................   56,703,174     55,001,721     51,125,316
Less allowance for loan losses ...................................................      851,082        822,560        595,655
                                                                                    -----------    -----------    -----------
  Net loans ......................................................................   55,852,092     54,179,161     50,529,661
Premises and equipment ...........................................................      957,376        911,304        942,114
Due from customers on acceptances ................................................       79,377         82,008         87,555
Goodwill and other intangible assets .............................................    1,505,876      1,256,227      1,248,797
Other assets .....................................................................    3,432,252      3,357,080      2,829,894
                                                                                    -----------    -----------    -----------
  Total assets ...................................................................  $75,606,028    $74,031,652    $68,817,488
                                                                                    ===========    ===========    ===========
LIABILITIES
Deposits in domestic offices:
 Demand ..........................................................................  $ 8,884,187    $ 9,180,330    $ 8,666,743
 Interest-bearing demand .........................................................    5,421,947      5,116,571      4,648,977
 Savings and money market savings ................................................   14,109,862     12,902,336     13,673,221
 Savings certificates ............................................................   10,132,049      9,534,778      9,237,751
 Large denomination certificates .................................................    3,728,790      3,673,219      3,900,896
                                                                                    -----------    -----------    -----------
  Total deposits in domestic offices .............................................   42,276,835     40,407,234     40,127,588
Interest-bearing deposits in foreign offices .....................................    3,340,556      4,004,948      3,588,190
                                                                                    -----------    -----------    -----------
  Total deposits .................................................................   45,617,391     44,412,182     43,715,778
Federal funds purchased and securities sold under repurchase agreements ..........    6,156,225      6,753,164      4,994,119
Commercial paper .................................................................    2,098,424      1,855,923      1,593,952
Other short-term borrowed funds ..................................................    1,261,748      1,253,058      1,493,962
Long-term debt ...................................................................   10,711,745     10,808,218      8,738,387
Acceptances outstanding ..........................................................       79,377         82,008         87,555
Other liabilities ................................................................    2,816,262      2,582,560      2,347,305
                                                                                    -----------    -----------    -----------
  Total liabilities ..............................................................   68,741,172     67,747,113     62,971,058
SHAREHOLDERS' EQUITY
Preferred stock, par value $5 per share:
 Authorized 50,000,000 shares; none outstanding ..................................           --             --             --
Common stock, par value $5 per share:
 Authorized 1,000,000,000 shares; issued and outstanding 210,334,977,
  203,423,606 and 202,456,311 shares, respectively ...............................    1,051,675      1,017,118      1,012,282
Capital surplus ..................................................................    1,141,959        731,162        682,068
Retained earnings ................................................................    4,596,620      4,505,947      4,240,206
Accumulated other comprehensive income (loss) ....................................       74,602         30,312        (88,126)
                                                                                    -----------    -----------    -----------
  Total shareholders' equity .....................................................    6,864,856      6,284,539      5,846,430
                                                                                    -----------    -----------    -----------
  Total liabilities and shareholders' equity .....................................  $75,606,028    $74,031,652    $68,817,488
                                                                                    ===========    ===========    ===========


                                        3


Consolidated Statements of Income
- --------------------------------------------------------------------------------
($ in thousands, except per share)       wachovia corporation and subsidiaries




                                                                                THREE MONTHS ENDED MARCH 31
                                                                             ---------------------------------
                                                                                      2001              2000
                                                                             ---------------   ---------------
                                                                                                
INTEREST INCOME
Loans, including fees ....................................................     $ 1,189,380       $ 1,093,779
Securities available-for-sale ............................................         125,722           112,742
Securities held-to-maturity:
 State and municipal .....................................................           3,788             3,640
 Other investments .......................................................          14,031            15,824
Interest-bearing bank balances ...........................................           1,969             1,523
Federal funds sold and securities purchased under resale agreements ......           8,426             7,492
Trading account assets ...................................................           6,880            10,357
                                                                               -----------       -----------
  Total interest income ..................................................       1,350,196         1,245,357
INTEREST EXPENSE
Deposits:
 Domestic offices ........................................................         366,866           322,858
 Foreign offices .........................................................          46,986            51,922
                                                                               -----------       -----------
  Total interest on deposits .............................................         413,852           374,780
Short-term borrowed funds ................................................         141,407           123,317
Long-term debt ...........................................................         165,096           127,764
                                                                               -----------       -----------
  Total interest expense .................................................         720,355           625,861
NET INTEREST INCOME                                                                629,841           619,496
Provision for loan losses ................................................         121,500            73,666
                                                                               -----------       -----------
Net interest income after provision for loan losses ......................         508,341           545,830
OTHER INCOME
Service charges on deposit accounts ......................................         104,282           100,811
Fees for trust services ..................................................          57,090            51,234
Credit card income .......................................................          53,774            71,182
Investment fees ..........................................................          75,864            96,770
Capital markets income ...................................................          48,166            44,786
Electronic banking .......................................................          26,770            23,396
Mortgage fees ............................................................           8,368             5,001
Other operating income ...................................................         117,272            77,619
                                                                               -----------       -----------
  Total other operating revenue ..........................................         491,586           470,799
Securities gains .........................................................           9,076               167
                                                                               -----------       -----------
  Total other income .....................................................         500,662           470,966
OTHER EXPENSE
Salaries .................................................................         279,456           287,629
Employee benefits ........................................................          55,217            56,252
                                                                               -----------       -----------
  Total personnel expense ................................................         334,673           343,881
Net occupancy expense ....................................................          41,087            39,526
Equipment expense ........................................................          45,058            49,195
Merger-related charges ...................................................              --             8,158
Litigation settlement charge .............................................              --            20,000
Restructuring charge .....................................................          13,152                --
Other operating expense ..................................................         197,752           177,218
                                                                               -----------       -----------
  Total other expense ....................................................         631,722           637,978
Income before income tax expense .........................................         377,281           378,818
Income tax expense .......................................................         135,189           134,111
                                                                               -----------       -----------
NET INCOME                                                                     $   242,092       $   244,707
                                                                               ===========       ===========
Net income per common share:
 Basic ...................................................................     $      1.17       $      1.21
 Diluted .................................................................     $      1.17       $      1.20
Average shares outstanding:
 Basic ...................................................................         206,061           202,464
 Diluted .................................................................         207,569           204,213


                                        4


Consolidated Statement of Shareholders' Equity
- --------------------------------------------------------------------------------
($ in thousands, except per share)       wachovia corporation and subsidiaries




                                                                    COMMON STOCK
                                                          --------------------------------
                                                                  SHARES          AMOUNT
                                                          ---------------- ---------------
                                                                     
PERIOD ENDED MARCH 31, 2000
Balance at beginning of year ............................    201,812,295     $ 1,009,061
 Net income .............................................
 Other comprehensive income, net of tax:
  Unrealized losses on securities available-for-sale,
   net of reclassification adjustment ...................
   Comprehensive income .................................
Cash dividends declared -- $.54 a share..................
Common stock issued pursuant to:
 Stock option and employee benefit plans ................        490,264           2,451
 Dividend reinvestment plan .............................         98,275             492
 Acquisitions ...........................................      1,623,594           8,118
Common stock acquired ...................................     (1,568,117)         (7,840)
Miscellaneous ...........................................
                                                            ------------     -----------
Balance at end of period ................................    202,456,311     $ 1,012,282
                                                             ===========     ===========
PERIOD ENDED MARCH 31, 2001
Balance at beginning of year ............................    203,423,606     $ 1,017,118
 Net income .............................................
 Other comprehensive income, net of tax:
  Unrealized gains on securities available-for-sale,
   net of reclassification adjustment ...................
  Minimum pension liability adjustment ..................
  Unrealized gains on derivative financial
   instruments qualfiying as cash flow hedges ...........
   Comprehensive income .................................
Cash dividends declared -- $ .60 a share.................
Common stock issued pursuant to:
 Stock option and employee benefit plans ................        829,796           4,149
 Dividend reinvestment plan .............................         86,882             435
 Acquisitions ...........................................      6,133,407          30,667
 Note conversions .......................................          2,073              10
Common stock acquired ...................................       (140,787)           (704)
Miscellaneous ...........................................
                                                            ------------     -----------
Balance at end of period ................................    210,334,977     $ 1,051,675
                                                            ============     ===========


                                                                                            ACCUMULATED
                                                                                                  OTHER
                                                                CAPITAL        RETAINED   COMPREHENSIVE
                                                                SURPLUS        EARNINGS   INCOME (LOSS)           TOTAL
                                                          --------------- --------------- --------------- ---------------
                                                                                              
PERIOD ENDED MARCH 31, 2000
Balance at beginning of year ............................   $   598,149     $ 4,125,524    $    (74,277)    $ 5,658,457
 Net income .............................................                       244,707                         244,707
 Other comprehensive income, net of tax:
  Unrealized losses on securities available-for-sale,
   net of reclassification adjustment ...................                                       (13,849)        (13,849)
                                                                            -----------    ------------     -----------
   Comprehensive income .................................                       244,707         (13,849)        230,858
Cash dividends declared -- $.54 a share..................                      (110,094)                       (110,094)
Common stock issued pursuant to:
 Stock option and employee benefit plans ................        37,717                                          40,168
 Dividend reinvestment plan .............................         5,248                                           5,740
 Acquisitions ...........................................       126,234                                         134,352
Common stock acquired ...................................       (85,280)                                        (93,120)
Miscellaneous ...........................................                       (19,931)                        (19,931)
                                                                            -----------    ------------     -----------
Balance at end of period ................................   $   682,068     $ 4,240,206    $    (88,126)    $ 5,846,430
                                                            ===========     ===========    ============     ===========
PERIOD ENDED MARCH 31, 2001
Balance at beginning of year ............................   $   731,162     $ 4,505,947    $     30,312     $ 6,284,539
 Net income .............................................                       242,092                         242,092
 Other comprehensive income, net of tax:
  Unrealized gains on securities available-for-sale,
   net of reclassification adjustment ...................                                        58,958          58,958
  Minimum pension liability adjustment ..................                                       (15,207)        (15,207)
  Unrealized gains on derivative financial
   instruments qualfiying as cash flow hedges ...........                                           539             539
                                                                            -----------    ------------     -----------
   Comprehensive income .................................                       242,092          44,290         286,382
Cash dividends declared -- $ .60 a share.................                      (122,427)                       (122,427)
Common stock issued pursuant to:
 Stock option and employee benefit plans ................        54,966                                          59,115
 Dividend reinvestment plan .............................         5,038                                           5,473
 Acquisitions ...........................................       359,407                                         390,074
 Note conversions .......................................            30                                              40
Common stock acquired ...................................        (8,644)                                         (9,348)
Miscellaneous ...........................................                       (28,992)                        (28,992)
                                                            -----------     -----------    ------------     -----------
Balance at end of period ................................   $ 1,141,959     $ 4,596,620    $     74,602     $ 6,864,856
                                                            ===========     ===========    ============     ===========


                                        5


Consolidated Statements of Cash Flows
- --------------------------------------------------------------------------------
($ in thousands)                         wachovia corporation and subsidiaries





                                                                                                THREE MONTHS ENDED MARCH 31
                                                                                             ---------------------------------
                                                                                                      2001              2000
                                                                                             ---------------   ---------------
                                                                                                         
OPERATING ACTIVITIES
Net income ...............................................................................    $    242,092      $    244,707
Adjustments to reconcile net income to net cash provided by operations:
 Provision for loan losses ...............................................................         121,500            73,666
 Depreciation and amortization ...........................................................          68,303            70,496
 Deferred income taxes ...................................................................          80,362            68,211
 Securities gains ........................................................................          (9,076)             (167)
 Loss (gain) on sale of noninterest-earning assets .......................................             827              (430)
 Increase in accrued income taxes ........................................................          49,340            56,616
 Decrease in accrued interest receivable .................................................          53,114             1,341
 (Decrease) increase in accrued interest payable .........................................        (110,370)           11,005
 Net change in other accrued and deferred income and expense .............................        (102,369)           75,615
 Net trading account activities ..........................................................          77,299          (369,620)
 Net loans held for resale ...............................................................        (180,029)           15,232
                                                                                              ------------      ------------
  Net cash provided by operating activities ..............................................         290,993           246,672
INVESTING ACTIVITIES
Net (increase) decrease in interest-bearing bank balances ................................         (64,904)           69,422
Net decrease in federal funds sold and securities purchased under resale agreements ......         204,450           357,429
Purchases of securities available-for-sale ...............................................        (916,763)         (334,225)
Purchases of securities held-to-maturity .................................................         (14,154)          (80,820)
Sales of securities available-for-sale ...................................................         677,371           259,407
Calls, maturities and prepayments of securities available-for-sale .......................         562,871           170,784
Calls, maturities and prepayments of securities held-to-maturity .........................          96,320            43,343
Net decrease (increase) in loans made to customers .......................................         786,690          (816,862)
Credit card receivables securitized ......................................................        (372,082)               --
Capital expenditures .....................................................................         (26,239)          (25,973)
Proceeds from sales of premises and equipment ............................................           3,340             4,210
Net decrease in other assets .............................................................         214,098            53,969
Business combinations ....................................................................          88,180          (768,230)
                                                                                              ------------      ------------
  Net cash provided (used) by investing activities .......................................       1,239,178        (1,067,546)
FINANCING ACTIVITIES
Net increase (decrease) in demand, savings and money market accounts .....................         177,556          (189,772)
Net (decrease) increase in certificates of deposit .......................................      (1,077,080)        1,765,035
Net decrease in federal funds purchased and securities sold under repurchase agreements ..        (783,117)         (381,374)
Net increase (decrease) in commercial paper ..............................................         242,501           (65,036)
Net decrease in other short-term borrowings ..............................................        (242,810)       (1,577,531)
Proceeds from issuance of long-term debt .................................................              --         1,342,869
Maturities and repayments of long-term debt ..............................................        (648,814)         (420,290)
Common stock issued ......................................................................          29,291            15,615
Dividend payments ........................................................................        (122,427)         (110,094)
Common stock repurchased .................................................................         (12,337)          (93,451)
Net increase in other liabilities ........................................................         194,705           227,691
                                                                                              ------------      ------------
  Net cash (used) provided by financing activities .......................................      (2,242,532)          513,662
DECREASE IN CASH AND CASH EQUIVALENTS ....................................................        (712,361)         (307,212)
Cash and cash equivalents at beginning of year ...........................................       3,727,441         3,475,004
                                                                                              ------------      ------------
Cash and cash equivalents at end of period ...............................................    $  3,015,080      $  3,167,792
                                                                                              ============      ============


                                        6


Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------
                                           wachovia corporation and subsidiaries


Note 1 -- Derivative Financial Instruments

On January 1, 2001, Wachovia adopted Statement of Financial Accounting Standards
No. 133, "Accounting for Derivative Instruments and Hedging Activities" (FASB
133), which establishes accounting and reporting standards for derivative
instruments, including certain derivative instruments embedded in other
contracts, and for hedging activities. Under FASB 133, all derivatives are
required to be recorded on the balance sheet at fair value. For a derivative
designated as a fair value hedge, the changes in the fair value of the
derivative and changes in fair value of the hedged item attributable to the risk
being hedged are recognized in the statement of income. For a derivative
designated as a cash flow hedge, the effective portion of the changes in the
fair value of the derivative are recorded in other comprehensive income (OCI)
and are recognized in the statement of income when the hedged item affects
earnings. Ineffective portions of changes in the fair value of cash flow hedges
are recognized in the statement of income. The change in fair value of
derivatives not designated in a hedging relationship and derivatives that do not
qualify as hedges under FASB 133 are recorded in the statement of income.

Wachovia maintains derivative positions for both trading and risk management
purposes. Trading derivatives are customer oriented, and trading positions are
established as necessary to accommodate customers' requirements. Gains and
losses from trading derivatives are included in capital markets income and are
unaffected by the adoption of FASB 133. Interest rate swaps and options are used
as part of Wachovia's overall interest rate risk management and are designated
as hedges of interest-earning assets and interest-bearing liabilities.

In connection with the adoption of FASB 133 on January 1, 2001, Wachovia
recorded an $80 thousand gain in the statement of income and an after-tax gain
of $620 thousand in OCI.

As of March 31, 2001, Wachovia had fair value hedges with a notional amount of
$5.5 billion for the purpose of converting fixed rate funding to floating rate.
Wachovia also hedges a small amount of fixed rate loans. As of March 31, the
fair value of these fair value hedge derivatives was $222 million. Year to date
hedge ineffectiveness from fair value hedges totaling $174 thousand was
recognized in other income in the statement of income. The methodology used to
assess hedge effectiveness does not exclude any component of a derivatives fair
value. Wachovia does not maintain any fair value hedges that are classified as
hedges of a firm commitment.

As of March 31, 2001,  Wachovia  had cash flow hedges with a notional  amount of
$1.1 billion.  These  derivatives  are used to convert  floating rate funding to
fixed rate and to hedge both  commercial and mortgage  loans.  The fair value of
these  cash  flow  hedges  was $902  thousand  and  their  effect  on OCI was an
after-tax  gain  of $539  thousand.  Year  to  date,  there  has  been no  hedge
ineffectiveness on these cash flow hedges, and accordingly,  there was no impact
on the statement of income.  The methodology used to assess hedge  effectiveness
does not exclude any component of a derivatives fair value.

Over the next 12 months, Wachovia expects to reclassify approximately $470
thousand of net gains on cash flow hedges from OCI into earnings, primarily to
offset interest on floating rate instruments and proceeds from anticipated loan
sales. The net derivative amounts included in OCI as of March 31, 2001, are
expected to be reclassified into earnings through 2010. There are currently no
hedging positions where it is probable that the forecasted transaction will not
occur by the end of the originally specified time period or within an additional
two months.

Wachovia maintains two positions that, while used for risk management purposes,
are not designated as hedges under FASB 133. As such, these derivatives are
carried at fair value with unrealized gains recorded in the statement of income.
Both of the positions mature during the second quarter of 2001, and as such
should have a minimal future earnings impact. As of March 31, 2001, the notional
amount of these derivatives was $300 million and with a corresponding positive
fair value of $26 thousand.


                                       7


                                   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.


                                   WACHOVIA CORPORATION


                                   /s/ ROBERT S. MCCOY, JR.        June 26, 2001
                                   ------------------------
                                   By: Robert S. McCoy, Jr.
                                       Vice Chairman,
                                      Chief Financial Officer
                                       and Treasurer


                                   /s/ David L. Gaines             June 26, 2001
                                   ------------------------
                                   By: David L. Gaines
                                       Comptroller





                                       8