SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-Q
(Mark One)
 QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
 OF 1934
For the quarterly period ended September 30, 1995
                                       OR
 TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
 ACT OF 1934
For the transition period from                         to
Commission file number 1-10000
                            FIRST UNION CORPORATION
             (Exact name of registrant as specified in its charter)

                                                              
                        NORTH CAROLINA                                                  56-0898180
                (State or other jurisdiction of                                      (I.R.S. Employer
                incorporation or organization)                                      Identification No.)

 
                            FIRST UNION CORPORATION
                             ONE FIRST UNION CENTER
                      CHARLOTTE, NORTH CAROLINA 28288-0013
                    (Address of principal executive offices)
                                   (Zip Code)
                                 (704) 374-6565
              (Registrant's telephone number, including area code)
              (Former name, former address and former fiscal year,
                         if changed since last report)
  Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes  X       No
                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:
  Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Sections 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court. Yes          No
                      APPLICABLE ONLY TO CORPORATE ISSUERS:
  Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.
  170,410,356 shares of Common Stock, par value $3.33 1/3 per share, were
outstanding as of October 31, 1995.
 

                         PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS.
     The following unaudited consolidated financial statements of First Union
Corporation (the "Corporation" or "FUNC") within Item 1 include, in the opinion
of management, all adjustments (consisting only of normal recurring adjustments)
necessary for fair presentation of such consolidated financial statements for
the periods indicated.
                                       1
 

                             FUNC AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                       CONSOLIDATED STATEMENTS OF INCOME
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
     The Consolidated Balance Sheets of FUNC and Subsidiaries at September 30,
1995, September 30, 1994, and December 31, 1994, respectively, set forth on page
T-23 of the Corporation's Third Quarter Financial Supplement for the nine months
ended September 30, 1995, (the "Financial Supplement"), are incorporated herein
by reference.
     The Consolidated Statements of Income of FUNC and Subsidiaries for the
three and nine months ended September 30, 1995 and 1994, set forth on pages T-24
and T-25 of the Financial Supplement, are incorporated herein by reference.
     The Consolidated Statements of Cash Flows of FUNC and Subsidiaries for the
nine months ended September 30, 1995 and 1994, set forth on page T-26 of the
Financial Supplement, are incorporated herein by reference.
     A copy of the Financial Supplement is being filed as Exhibit (19) to this
Report.
                                       2
 

                                      FUNC
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1: LOANS
     The Financial Accounting Standards Board (FASB) has issued Standard No.
114, "Accounting by Creditors for Impairment of a Loan," which requires that all
creditors value all specifically reviewed loans for which it is probable that
the creditor will be unable to collect all amounts due according to the terms of
the loan agreement at the present value of expected cash flows, market price of
the loan, if available, or value of the underlying collateral. Expected cash
flows are required to be discounted at the loan's effective interest rate. This
Standard is required for fiscal years beginning after December 15, 1994.
     The FASB also has issued Standard No. 118, "Accounting by Creditors for
Impairment of a Loan -- Income Recognition and Disclosures," that amends FASB
Standard No. 114 to allow a creditor to use existing methods for recognizing
interest income on an impaired loan and by requiring additional disclosures
about how a creditor recognizes interest income related to impaired loans. This
Standard is to be implemented concurrently with Standard No. 114.
     On January 1, 1995, the provisions of Standards No. 114 and 118 were
adopted. The adoption of the Standards required no increase to the allowance for
loan losses and had no impact on net income in the first nine months of 1995.
The impact to historical and current amounts related to in-substance
foreclosures was not material, and accordingly, historical amounts have not been
restated.
     When the ultimate collectibility of an impaired loan's principal is in
doubt, wholly or partially, all cash receipts are applied to principal. When
this doubt does not exist, cash receipts are applied under the contractual terms
of the loan agreement first to principal and then to interest income. Once the
recorded principal balance has been reduced to zero, future cash receipts are
applied to interest income, to the extent that any interest has been foregone.
Further cash receipts are recorded as recoveries of any amounts previously
charged off.
     A loan is also considered impaired if its terms are modified in a troubled
debt restructuring after January 1, 1995. For these accruing impaired loans,
cash receipts are typically applied to principal and interest receivable in
accordance with the terms of the restructured loan agreement. Interest income is
recognized on these loans using the accrual method of accounting. As of
September 30, 1995, there were no accruing impaired loans.
     At September 30, 1995, impaired loans amounted to $302 million. Included in
the allowance for loan losses is $33 million related to $234 million of impaired
loans. The remainder of the impaired loans are recorded at or below fair value.
     In the first nine months of 1995, the average recorded investment in
impaired loans was $316 million and $11 million of interest income was
recognized on loans while they were impaired. All of this income was recognized
using a cash-basis method of accounting.
NOTE 2: OFF-BALANCE SHEET RISK AND CARRYING AMOUNTS AND FAIR VALUE OF FINANCIAL
INSTRUMENTS
     Information related to off-balance sheet risk as of September 30, 1995, is
included in Tables 19 through 21 of the Financial Supplement on pages T-16
through T-18.
     At September 30, 1995, the net fair value of the Corporation's recorded net
financial assets subject to valuation in accordance with Financial Accounting
Standard No. 107, "Disclosures about Fair Value of Financial Instruments,"
increased 22 percent from year-end 1994 as a result of an increase in the net
financial assets subject to such valuation and increased less than one percent
as a result of changes in interest rates from year-end 1994.
     Information related to off-balance sheet risk and the impact of changes in
interest rates should be read in conjunction with the "Interest Rate Risk
Management" section of the Financial Supplement.
                                       3
 

                           PART II. OTHER INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.
     Management's Analysis of Operations appears on pages 2 through 19 and T-1
through T-26 of the Financial Supplement and is incorporated herein by
reference.
     A copy of the Financial Supplement is being filed as Exhibit (19) to this
Report.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
     At the special meeting of the stockholders of the Corporation held on
October 3, 1995, the proposal to approve the issuance of shares of FUNC Common
Stock and FUNC Series B Convertible Class A Preferred Stock as consideration in
the proposed merger of First Fidelity Bancorporation ("First Fidelity") with and
into First Union Corporation of New Jersey ("FUNC-NJ") pursuant to an Agreement
and Plan of Merger, dated as of June 18, 1995, by and among First Fidelity, FUNC
and FUNC-NJ was approved at the meeting by the following vote: 116,289,179
"FOR", 14,705,008 "AGAINST" and 1,041,165 "ABSTAIN".
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.
     (a) Exhibits.


EXHIBIT NO.                                                      DESCRIPTION
           
    (2)       Agreement and Plan of Merger, dated June 18, 1995, by and among FUNC, FUNC-NJ and First Fidelity (including as
              exhibits thereto, a First Fidelity Option Agreement (Exhibit A thereto), a FUNC Option Agreement (Exhibit C
              thereto), an Agreement among Banco Santander, S.A., FUNC and First Fidelity (Exhibit B thereto), and a Third
              Amendment to FUNC's Shareholder Protection Rights Agreement (Exhibit E thereto)). (Incorporated by reference to
              Exhibit (99) to the Corporation's Current Report on Form 8-K dated June 21, 1995.)
    (3)       Bylaws of the Corporation, as amended. (Incorporated by reference to Exhibit (3)(b) to Post-Effective Amendment
              No. 1 to Registration Statement No. 33-62399.)
    (4)       Instruments defining the rights of security holders, including indentures.*
   (12)       Computations of Consolidated Ratios of Earnings to Fixed Charges.
   (19)       The Corporation's Third Quarter Financial Supplement.
   (20)       The Corporation's Third Quarter Report to Stockholders.**
   (27)       The Corporation's Financial Data Schedule.***
   (99)(a)    First Union Corporation of Virginia and Subsidiaries Summarized Financial Information.
   (99)(b)    Pro Forma Financial Information.
   (99)(c)    Certain Financial Information of First Fidelity.

 
 * The Corporation agrees to furnish to the Commission upon request, copies of
   the instruments, including indentures, defining the rights of the holders of
   the long-term debt of the Corporation and its consolidated subsidiaries.
 ** The Third Quarter Report to Stockholders is furnished for the information of
    the Commission only and is not to be deemed "filed" as part of this Form
    10-Q.
*** Filing by Electronic Data Gathering, Analysis and Retrieval System only.
     (b) Reports on Form 8-K.
     During the quarter ended September 30, 1995, a Current Report on Form 8-K,
dated August 30, 1995, was filed with the Commission by the Corporation.
                                       4
 

                                   SIGNATURES
     Pursuant to the Requirements of the Securities and Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
                                         FIRST UNION CORPORATION
Date: November 14, 1995
                                         By: /s/        JAMES H. HATCH
                                                     JAMES H. HATCH
                                                SENIOR VICE PRESIDENT AND
                                                  CORPORATE CONTROLLER
                                             (PRINCIPAL ACCOUNTING OFFICER)
                                       5
 

                                 EXHIBIT INDEX


EXHIBIT NO.                                                      DESCRIPTION
           
    (2)       Agreement and Plan of Merger, dated June 18, 1995, by and among FUNC, FUNC-NJ and First Fidelity (including as
              exhibits thereto, a First Fidelity Option Agreement (Exhibit A thereto), a FUNC Option Agreement (Exhibit C
              thereto), an Agreement among Banco Santander, S.A., FUNC and First Fidelity (Exhibit B thereto), and a Third
              Amendment to FUNC's Shareholder Protection Rights Agreement (Exhibit E thereto)). (Incorporated by reference to
              Exhibit (99) to the Corporation's Current Report on Form 8-K dated June 21, 1995.)
    (3)       Bylaws of the Corporation, as amended. (Incorporated by reference to Exhibit (3)(b) to Post-Effective Amendment
              No. 1 to Registration Statement No. 33-62399.)
    (4)       Instruments defining the rights of security holders, including indentures.*
   (12)       Computations of Consolidated Ratios of Earnings to Fixed Charges.
   (19)       The Corporation's Third Quarter Financial Supplement.
   (20)       The Corporation's Third Quarter Report to Stockholders.**
   (27)       The Corporation's Financial Data Schedule.***
   (99)(a)    First Union Corporation of Virginia and Subsidiaries Summarized Financial Information.
   (99)(b)    Pro Forma Financial Information.
   (99)(c)    Certain Financial Information of First Fidelity.

 
 * The Corporation agrees to furnish to the Commission upon request, copies of
   the instruments, including indentures, defining the rights of the holders of
   the long-term debt of the Corporation and its consolidated subsidiaries.
 ** The Third Quarter Report to Stockholders is furnished for the information of
    the Commission only and is not to be deemed "filed" as part of this Form
    10-Q.
*** Filing by Electronic Data Gathering, Analysis and Retrieval System only.