EXHIBIT 99.2

Unaudited

AmSouth Bancorporation

CONSOLIDATED QUARTERLY STATEMENTS OF EARNINGS

($ in thousands, except per share data)

	2005								2004
	December 31		September 30		June 30		March 31		December 31
INTEREST INCOME
Loans	$	524,840	$	481,387	$	454,169	$	431,375	$	414,830
Available-for-sale securities		71,646		69,887		74,073		75,791		76,518
Held-to-maturity securities		67,092		68,828		71,082		72,096		69,950
Trading securities		350		278		218		159		96
Loans held for sale		6,296		5,675		2,614		1,498		4,517
Other interest-earning assets		680		459		356		255		197
Total interest income		670,904		626,514		602,512		581,174		566,108
INTEREST EXPENSE
Interest-bearing demand		26,780		23,748		20,356		16,345		12,369
Money market and savings deposits		43,981		42,394		36,956		29,368		17,376
Time deposits		88,021		79,496		68,855		65,279		63,827
Foreign deposits		13,154		11,084		6,697		6,803		6,063
Federal funds purchased and securities sold under agreements to repurchase		30,926		23,497		17,507		16,354		15,246
Other borrowed funds		5,561		4,563		2,129		1,928		3,621
Long-term Federal Home Loan Bank advances		26,621		31,193		38,633		40,199		52,032
Other long-term debt		43,710		35,806		32,736		25,150		16,362
Total interest expense		278,754		251,781		223,869		201,426		186,896
NET INTEREST INCOME		392,150		374,733		378,643		379,748		379,212
Provision for loan losses		20,850		34,800		17,700		20,600		44,250
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES		371,300		339,933		360,943		359,148		334,962
NONINTEREST REVENUES
Service charges on deposit accounts		95,388		95,141		91,485		85,034		94,556
Trust income		23,354		29,439		30,010		30,353		30,571
Consumer investment services income		18,312		18,668		18,875		20,032		17,539
Interchange income		24,657		22,884		22,731		21,178		21,066
Commercial credit fee income		10,478		12,178		13,901		10,940		10,605
Bank owned life insurance policies		10,793		11,386		10,582		10,511		13,760
Mortgage income		2,046		5,873		4,796		3,986		5,627
Portfolio income		684		301		3,150		1,282		5,381
Net gain on sale of business		-0-		44,007		-0-		-0-		166,103
Other noninterest revenues		31,232		19,772		27,621		32,120		15,081
Total noninterest revenues		216,944		259,649		223,151		215,436		380,289
NONINTEREST EXPENSES
Salaries and employee benefits		174,027		174,055		172,955		178,655		170,640
Net occupancy		38,039		38,342		38,430		36,857		37,694
Equipment		31,200		31,876		32,624		31,086		31,721
Postage and office supplies		9,397		10,071		10,080		10,693		10,556
Marketing		7,609		10,698		7,168		9,771		8,803
Professional fees		13,990		12,130		7,759		7,489		16,363
Communications		6,038		6,027		6,155		6,118		5,773
Amortization of intangibles		613		637		636		696		800
FHLB prepayment cost		-0-		-0-		-0-		-0-		129,648
Other noninterest expenses		39,646		53,069		39,135		38,152		48,418
Total noninterest expenses		320,559		336,905		314,942		319,517		460,416
INCOME BEFORE INCOME TAXES		267,685		262,677		269,152		255,067		254,835
Income taxes		85,552		82,349		84,553		76,422		77,978
NET INCOME	$	182,133	$	180,328	$	184,599	$	178,645	$	176,857
Average common shares outstanding - basic		347,201		349,346		352,054		354,299		355,072
Earnings per common share - basic	$	0.52	$	0.52	$	0.52	$	0.50	$	0.50
Average common shares outstanding - diluted		351,811		354,654		357,026		358,812		360,286
Earnings per common share - diluted	$	0.52	$	0.51	$	0.52	$	0.50	$	0.49

Unaudited

AmSouth Bancorporation

QUARTERLY AVERAGE DAILY BALANCES, REVENUE & EXPENSE SUMMARY, YIELDS & RATES

(Taxable equivalent basis, $ in thousands)

	Three Months Ended December 31, 2005							Three Months Ended September 30, 2005							Three Months Ended June 30, 2005							Three Months Ended March 31, 2005							Three Months Ended December 31, 2004
	Average Balance			Revenue/ Expense		Yield/ Rate		Average Balance			Revenue/ Expense		Yield/ Rate		Average Balance			Revenue/ Expense		Yield/ Rate		Average Balance			Revenue/ Expense		Yield/ Rate		Average Balance			Revenue/ Expense		Yield/ Rate
ASSETS
Interest-earning assets:
Commercial and commercial real estate	$	17,890,194		$	280,487	6.22	%	$	17,055,819		$	253,640	5.90	%	$	16,620,623		$	235,211	5.68	%	$	16,376,300		$	218,177	5.40	%	$	15,682,584		$	204,003	5.18	%
Residential first mortgages		5,914,872			77,532	5.20	%		5,685,620			72,459	5.06	%		5,561,349			67,340	4.86	%		5,260,197			64,045	4.94	%		4,913,523			60,340	4.89	%
Equity loans and lines		7,639,452			120,742	6.27	%		7,443,993			108,869	5.80	%		7,624,399			106,004	5.58	%		7,756,678			101,105	5.29	%		7,742,633			93,520	4.81	%
Dealer indirect		3,088,347			42,090	5.41	%		3,110,615			41,898	5.34	%		3,088,106			41,161	5.35	%		3,212,236			42,602	5.38	%		3,392,366			46,700	5.48	%
Other consumer		460,687			10,323	8.89	%		469,482			10,841	9.16	%		467,045			10,757	9.24	%		603,138			11,757	7.91	%		794,457			16,511	8.27	%
Total loans net of unearned income (1)		34,993,552			531,174	6.02	%		33,765,529			487,707	5.73	%		33,361,522			460,473	5.54	%		33,208,549			437,686	5.35	%		32,525,563			421,074	5.15	%
Available-for-sale securities, amortized cost		6,076,977			72,197	4.71	%		6,065,719			70,403	4.60	%		6,322,703			74,597	4.73	%		6,385,445			76,355	4.85	%		6,369,885			77,107	4.82	%
Market valuation on AFS securities		(160,331	)						(74,193	)						(87,157	)						(41,821	)						(25,440	)
Total available-for-sale securities (2)		5,916,646							5,991,526							6,235,546							6,343,624							6,344,445
Held-to-maturity securities		5,715,159			71,046	4.93	%		5,903,899			72,788	4.89	%		6,052,066			75,081	4.98	%		6,145,136			76,115	5.02	%		6,043,965			73,896	4.86	%
Total investment securities (3)		11,631,805			143,243	4.82	%		11,895,425			143,191	4.75	%		12,287,612			149,678	4.85	%		12,488,760			152,470	4.93	%		12,388,410			151,003	4.84	%
Other interest-earning assets		587,653			7,326	4.95	%		541,115			6,412	4.70	%		271,607			3,188	4.71	%		189,569			1,917	4.10	%		285,158			4,810	6.71	%
Total interest-earning assets (3)		47,213,010			681,743	5.71	%		46,202,069			637,310	5.46	%		45,920,741			613,339	5.35	%		45,886,878			592,073	5.23	%		45,199,131			576,887	5.07	%
Cash and due from banks		1,172,698							1,160,908							1,182,160							1,165,902							1,147,335
Other assets		3,671,435							3,640,629							3,606,771							3,611,839							3,559,107
Allowance for loan losses		(383,889	)						(368,025	)						(368,375	)						(368,509	)						(370,052	)
	$	51,673,254						$	50,635,581						$	50,341,297						$	50,296,110						$	49,535,521
LIABILITIES AND SHAREHOLDERS’ EQUITY
Interest-bearing liabilities:
Interest-bearing demand	$	6,873,532			26,780	1.55	%	$	6,809,041			23,748	1.38	%	$	6,957,590			20,356	1.17	%	$	6,979,278			16,345	0.95	%	$	6,808,245			12,369	0.72	%
Money market and savings deposits		9,785,221			43,981	1.78	%		9,870,250			42,394	1.70	%		9,974,400			36,956	1.49	%		9,512,976			29,368	1.25	%		8,306,523			17,376	0.83	%
Time deposits (4)		9,790,672			88,021	3.57	%		9,520,049			79,496	3.31	%		9,215,524			68,855	3.00	%		9,457,697			65,279	2.80	%		9,574,231			63,827	2.65	%
Foreign deposits		1,717,237			13,154	3.04	%		1,649,554			11,084	2.67	%		1,256,394			6,697	2.14	%		1,537,030			6,803	1.80	%		1,655,500			6,063	1.46	%
Federal funds purchased and securities sold under agreements to repurchase		3,641,774			30,926	3.37	%		3,286,028			23,497	2.84	%		2,866,029			17,507	2.45	%		3,022,943			16,354	2.19	%		3,394,875			15,246	1.79	%
Other interest-bearing liabilities (4)		6,634,179			75,892	4.54	%		6,661,718			71,562	4.26	%		7,441,068			73,498	3.96	%		7,355,899			67,277	3.71	%		7,682,934			72,015	3.73	%
Total interest-bearing liabilities		38,442,615			278,754	2.88	%		37,796,640			251,781	2.64	%		37,711,005			223,869	2.38	%		37,865,823			201,426	2.16	%		37,422,308			186,896	1.99	%
Net interest spread (3)						2.83	%						2.82	%						2.97	%						3.07	%						3.08	%
Noninterest-bearing demand deposits		7,949,605							7,565,672							7,454,032							7,225,621							6,978,442
Other liabilities (4)		1,732,468							1,700,464							1,636,182							1,666,288							1,643,590
Shareholders’ equity		3,548,566							3,572,805							3,540,078							3,538,378							3,491,181
	$	51,673,254						$	50,635,581						$	50,341,297						$	50,296,110						$	49,535,521
Net interest income/margin on a taxable equivalent basis (3)					402,989	3.37	%					385,529	3.31	%					389,470	3.40	%					390,647	3.45	%					389,991	3.43	%
Taxable equivalent adjustment:(5)
Loans					6,334							6,320							6,304							6,311							6,244
Available-for-sale securities					551							516							524							564							589
Held-to-maturity securities					3,954							3,960							3,999							4,019							3,946
Trading securities					-0-							-0-							-0-							5							-0-
Total taxable equivalent adjustment					10,839							10,796							10,827							10,899							10,779
Net interest income				$	392,150						$	374,733						$	378,643						$	379,748						$	379,212

NOTES:

(1) Loans net of unearned income includes nonaccrual loans for all periods presented.

(2) Available-for-sale securities excludes certain noninterest-earning, marketable equity securities.

(3) The yield calculation for total available-for-sale securities, total investment securities, total interest-earning assets, net interest spread and net interest margin excludes the market valuation adjustment on available-for-sale securities.

(4) Statement 133 valuation adjustments related to time deposits and other interest-bearing liabilites are included in other liabilities.

(5) The taxable equivalent adjustment has been computed using a federal income tax rate of 35%, adjusted for applicable state income taxes net of the related federal tax benefit.

Unaudited

AmSouth Bancorporation

CONSOLIDATED PERIOD-END BALANCE SHEETS

($ in thousands)

	2005												2004
	December 31			September 30			June 30			March 31			December 31
ASSETS
Cash and due from banks	$	1,307,043		$	1,223,228		$	1,167,313		$	1,110,764		$	966,993
Trading securities		30,419			39,186			39,404			33,185			1,883
Available-for-sale securities		5,989,989			6,033,746			6,172,833			6,378,267			6,322,665
Held-to-maturity securities		5,679,494			5,821,967			6,072,898			6,193,235			6,188,010
Loans held for sale		406,553			460,816			323,017			150,888			103,273
Loans net of unearned income:
Commercial and industrial		6,173,403			6,041,712			5,961,937			5,857,272			5,740,153
Commercial loans - secured by real estate		2,836,230			2,489,973			2,381,944			2,251,824			2,245,052
Commercial leases		2,370,986			2,342,161			2,239,314			2,202,117			2,179,074
Commercial real estate mortgages		3,067,153			3,083,242			2,922,692			3,005,907			2,867,968
Real estate construction		4,085,369			3,508,763			3,364,146			3,243,707			3,008,313
Residential first mortgages		6,016,157			5,826,851			5,692,014			5,277,556			5,081,775
Equity loans and lines		7,859,133			7,479,750			7,427,904			7,596,112			7,756,745
Dealer indirect		3,047,117			3,116,305			3,087,815			3,120,046			3,312,120
Revolving credit		23,563			23,224			23,538			24,885			27,230
Other consumer		418,828			423,188			432,078			446,011			582,907
Total loans net of unearned income		35,897,939			34,335,169			33,533,382			33,025,437			32,801,337
Allowance for loan losses		(366,695	)		(384,647	)		(365,626	)		(366,836	)		(366,774	)
Other interest-earning assets		68,000			88,476			49,599			34,639			36,149
Premises and equipment, net		1,200,114			1,088,322			1,087,201			1,083,333			1,060,574
Cash surrender value - bank owned life insurance		1,156,265			1,144,048			1,133,539			1,122,447			1,111,934
Goodwill and other intangibles		296,582			298,205			298,841			299,478			300,174
Accrued interest receivable and other assets		941,407			956,869			1,034,430			946,621			1,022,153
	$	52,607,110		$	51,105,385		$	50,546,831		$	50,011,458		$	49,548,371
LIABILITIES AND SHAREHOLDERS’ EQUITY
Deposits and interest-bearing liabilities:
Deposits:
Noninterest-bearing demand	$	8,233,137		$	8,022,022		$	7,687,525		$	7,500,430		$	7,182,806
Interest-bearing demand		7,299,655			6,838,125			6,962,855			7,071,159			7,115,545
Money market and savings		9,513,548			9,928,034			10,005,039			9,871,634			8,810,972
Time		9,928,485			9,710,125			9,062,959			9,509,574			9,476,075
Foreign		1,373,557			1,181,819			1,595,330			875,723			1,647,381
Total deposits		36,348,382			35,680,125			35,313,708			34,828,520			34,232,779
Federal funds purchased and securities sold under agreements to repurchase		4,404,262			3,374,744			2,842,751			2,610,403			2,291,988
Other borrowed funds		511,625			681,618			473,010			203,639			429,098
Long-term Federal Home Loan Bank advances		1,958,730			2,388,222			3,238,993			3,918,255			4,371,745
Other long-term debt		4,025,941			3,634,730			3,359,173			3,344,018			2,899,773
Total deposits and interest-bearing liabilities		47,248,940			45,759,439			45,227,635			44,904,835			44,225,383
Accrued expenses and other liabilities		1,723,593			1,768,491			1,680,971			1,614,901			1,754,147
Total liabilities		48,972,533			47,527,930			46,908,606			46,519,736			45,979,530
Shareholders’ equity:
Preferred stock		-0-			-0-			-0-			-0-			-0-
Common stock		416,706			416,723			416,732			416,736			416,748
Additional paid-in capital		738,011			734,850			731,383			729,039			726,411
Retained earnings		3,844,183			3,755,478			3,672,524			3,580,202			3,492,873
Treasury stock		(1,208,874	)		(1,196,160	)		(1,093,405	)		(1,073,672	)		(986,510	)
Deferred compensation on restricted stock		(14,083	)		(14,733	)		(15,208	)		(16,230	)		(12,947	)
Accumulated other comprehensive loss		(141,366	)		(118,703	)		(73,801	)		(144,353	)		(67,734	)
Total shareholders’ equity		3,634,577			3,577,455			3,638,225			3,491,722			3,568,841
	$	52,607,110		$	51,105,385		$	50,546,831		$	50,011,458		$	49,548,371

Unaudited

AmSouth Bancorporation

CREDIT QUALITY STATISTICS

($ in thousands)

	Three Months Ended
	2005												2004
	December 31			September 30			June 30			March 31			December 31
NET CHARGE-OFFS/(RECOVERIES)
Commercial:
Commercial & industrial	$	29,154		$	5,674		$	8,725		$	5,420		$	11,268
Commercial loans - secured by real estate		559			2			239			698			275
Commercial leases		582			263			-0-			182			1,815
Total commercial		30,295			5,939			8,964			6,300			13,358
Commercial real estate:
Commercial real estate mortgages		(22	)		(9	)		39			691			(3	)
Real estate construction		(2	)		20			(213	)		1,534			5
Total commercial real estate		(24	)		11			(174	)		2,225			2
Consumer:
Residential first mortgages		648			239			424			1,298			912
Equity loans and lines		2,588			3,313			3,645			3,806			6,088
Dealer indirect		2,412			2,472			1,141			3,303			4,995
Revolving credit		(340	)		(258	)		222			742			3,525
Other consumer		3,223			4,063			3,420			1,407			4,251
Total consumer		8,531			9,829			8,852			10,556			19,771
	$	38,802		$	15,779		$	17,642		$	19,081		$	33,131
NET CHARGE-OFFS AS A PERCENT OF AVERAGE LOANS (Annualized)
Commercial:
Commercial & industrial		1.91	%		0.38	%		0.59	%		0.38	%		0.79	%
Commercial loans - secured by real estate		0.09			0.00			0.04			0.13			0.05
Commercial leases		0.10			0.05			0.00			0.03			0.34
Total commercial		1.09			0.22			0.34			0.25			0.53
Commercial real estate:
Commercial real estate mortgages		0.00			0.00			0.01			0.10			0.00
Real estate construction		0.00			0.00			(0.03	)		0.20			0.00
Total commercial real estate		0.00			0.00			(0.01	)		0.15			0.00
Consumer:
Residential first mortgages		0.04			0.02			0.03			0.10			0.07
Equity loans and lines		0.13			0.18			0.19			0.20			0.31
Dealer indirect		0.31			0.32			0.15			0.42			0.59
Revolving credit		(5.83	)		(4.41	)		3.69			11.70			6.60
Other consumer		2.92			3.61			3.10			0.99			2.91
Total consumer		0.20			0.23			0.21			0.25			0.47
		0.44	%		0.19	%		0.21	%		0.23	%		0.41	%

Unaudited

AmSouth Bancorporation

CREDIT QUALITY STATISTICS (continued)

($ in thousands)

	2005								2004
	December 31		September 30		June 30		March 31		December 31
NONPERFORMING LOANS*
Commercial:
Commercial & industrial	$	39,542	$	44,014	$	35,299	$	37,136	$	37,581
Commercial loans - secured by real estate		17,838		15,748		15,395		21,699		18,617
Commercial leases		27,374		1,871		1,656		2,407		2,048
Total commercial		84,754		61,633		52,350		61,242		58,246
Commercial real estate:
Commercial real estate mortgages		4,498		4,668		2,738		2,247		3,074
Real estate construction		2,946		2,121		1,837		2,466		1,286
Total commercial real estate		7,444		6,789		4,575		4,713		4,360
Consumer:
Residential first mortgages		8,817		10,542		11,649		19,147		21,899
Equity loans and lines		1,965		1,404		1,588		1,854		3,946
Dealer indirect		1		24		17		7		13
Other consumer		-0-		29		242		292		24
Total consumer		10,783		11,999		13,496		21,300		25,882
	$	102,981	$	80,421	$	70,421	$	87,255	$	88,488
*  Exclusive of accruing loans 90 days past due.
	2005								2004
	December 31		September 30		June 30		March 31		December 31
ACCRUING LOANS 90 DAYS PAST DUE
Commercial:
Commercial & industrial	$	1,258	$	1,665	$	6,502	$	4,565	$	6,166
Commercial loans - secured by real estate		36		1,023		1,944		952		1,518
Commercial leases		-0-		-0-		-0-		-0-		-0-
Total commercial		1,294		2,688		8,446		5,517		7,684
Commercial real estate:
Commercial real estate mortgages		656		72		867		8		259
Real estate construction		122		978		-0-		8,274		145
Total commercial real estate		778		1,050		867		8,282		404
Consumer:
Residential first mortgages		53,066		19,688		12,164		7,345		9,401
Equity loans and lines		26,762		25,279		24,311		26,063		27,965
Dealer indirect		3,065		2,644		2,450		2,258		4,089
Revolving credit		381		445		419		599		518
Other consumer		763		610		528		654		1,056
Total consumer		84,037		48,666		39,872		36,919		43,029
	$	86,109	$	52,404	$	49,185	$	50,718	$	51,117

Unaudited

AmSouth Bancorporation

OTHER INFORMATION

	2005								2004
	December 31*		September 30		June 30		March 31		December 31
REGULATORY CAPITAL RATIOS
Tier 1 capital ratio
AmSouth	7.78	%	7.90	%	8.17	%	8.05	%	8.05	%
AmSouth Bank	8.55		8.80		8.86		8.71		8.49
Total capital ratio
AmSouth	11.37	%	11.31	%	11.64	%	11.54	%	10.93	%
AmSouth Bank	11.56		11.97		12.09		11.97		11.04
Leverage ratio
AmSouth	6.74	%	6.72	%	6.79	%	6.61	%	6.73	%
AmSouth Bank	7.41		7.49		7.36		7.16		7.10

* Fourth quarter 2005 regulatory capital ratios based on preliminary data.