Exhibit 99.2

Unaudited

AmSouth Bancorporation

CONSOLIDATED QUARTERLY STATEMENTS OF EARNINGS

($ in thousands, except per share data)

	2006		2005
	March 31		December 31		September 30		June 30		March 31
INTEREST INCOME
Loans	$	558,610	$	524,840	$	481,387	$	454,169	$	431,375
Available-for-sale securities		69,301		71,646		69,887		74,073		75,791
Held-to-maturity securities		66,513		67,092		68,828		71,082		72,096
Trading securities		414		350		278		218		159
Loans held for sale		4,905		6,296		5,675		2,614		1,498
Other interest-earning assets		687		680		459		356		255
Total interest income		700,430		670,904		626,514		602,512		581,174
INTEREST EXPENSE
Interest-bearing demand		36,394		26,780		23,748		20,356		16,345
Money market and savings deposits		44,212		43,981		42,394		36,956		29,368
Time deposits		96,950		88,021		79,496		68,855		65,279
Foreign deposits		10,851		13,154		11,084		6,697		6,803
Federal funds purchased and securities sold under agreements to repurchase		38,655		30,926		23,497		17,507		16,354
Other borrowed funds		7,376		5,561		4,563		2,129		1,928
Long-term Federal Home Loan Bank advances		24,853		26,621		31,193		38,633		40,199
Other long-term debt		43,419		43,710		35,806		32,736		25,150
Total interest expense		302,710		278,754		251,781		223,869		201,426
NET INTEREST INCOME		397,720		392,150		374,733		378,643		379,748
Provision for loan and lease losses		27,300		20,850		34,800		17,700		20,600
NET INTEREST INCOME AFTER PROVISION FOR LOAN AND LEASE LOSSES		370,420		371,300		339,933		360,943		359,148
NONINTEREST REVENUES
Service charges on deposit accounts		95,105		95,388		95,141		91,485		85,034
Trust income		23,763		23,354		29,439		30,010		30,353
Consumer investment services income		21,942		18,312		18,668		18,875		20,032
Interchange income		24,735		24,657		22,884		22,731		21,178
Commercial credit fee income		11,480		10,478		12,178		13,901		10,940
Bank owned life insurance policies		10,983		10,793		11,386		10,582		10,511
Mortgage income		3,388		2,046		5,873		4,796		3,986
Portfolio income		592		684		301		3,150		1,282
Net gain on sale of mutual fund management unit		-0-		-0-		44,007		-0-		-0-
Other noninterest revenues		27,695		31,232		19,772		27,621		32,120
Total noninterest revenues		219,683		216,944		259,649		223,151		215,436
NONINTEREST EXPENSES
Salaries and employee benefits		184,152		174,027		174,055		172,955		178,655
Net occupancy		38,834		38,039		38,342		38,430		36,857
Equipment		31,358		31,200		31,876		32,624		31,086
Postage and office supplies		9,653		9,397		10,071		10,080		10,693
Marketing		13,260		7,609		10,698		7,168		9,771
Professional fees		6,342		13,990		12,130		7,759		7,489
Communications		6,120		6,038		6,027		6,155		6,118
Amortization of intangibles		541		613		637		636		696
Other noninterest expenses		39,742		39,646		53,069		39,135		38,152
Total noninterest expenses		330,002		320,559		336,905		314,942		319,517
INCOME BEFORE INCOME TAXES		260,101		267,685		262,677		269,152		255,067
Income taxes		79,110		85,552		82,349		84,553		76,422
NET INCOME	$	180,991	$	182,133	$	180,328	$	184,599	$	178,645
Weighted-average common shares outstanding - basic		345,433		347,201		349,346		352,054		354,299
Earnings per common share - basic	$	0.52	$	0.52	$	0.52	$	0.52	$	0.50
Weighted-average common shares outstanding - diluted		350,743		351,811		354,654		357,026		358,812
Earnings per common share - diluted	$	0.52	$	0.52	$	0.51	$	0.52	$	0.50

Unaudited

AmSouth Bancorporation

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

(Taxable equivalent basis, $ in thousands)

	Three Months Ended March 31, 2006							Three Months Ended December 31, 2005							Three Months Ended September 30, 2005							Three Months Ended June 30, 2005							Three Months Ended March 31, 2005
	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	$	18,872,184		$	304,439	6.54	%	$	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	%
Residential first mortgages		6,070,856			79,599	5.32	%		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	%
Equity loans and lines		7,970,946			131,595	6.70	%		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	%
Dealer indirect		2,992,386			39,302	5.33	%		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	%
Other consumer		438,152			10,057	9.31	%		460,687			10,323	8.89	%		469,482			10,841	9.16	%		467,045			10,757	9.24	%		603,138			11,757	7.91	%
Total loans net of unearned income (1)		36,344,524			564,992	6.30	%		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	%
Available-for-sale securities, amortized cost		5,961,800			69,828	4.75	%		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	%
Market valuation on AFS securities		(168,590	)						(160,331	)						(74,193	)						(87,157	)						(41,821	)
Total available-for-sale securities (2)		5,793,210							5,916,646							5,991,526							6,235,546							6,343,624
Held-to-maturity securities		5,568,989			70,448	5.13	%		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	%
Total investment securities (3)		11,362,199			140,276	4.93	%		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	%
Other interest-earning assets		519,175			6,006	4.69	%		587,653			7,326	4.95	%		541,115			6,412	4.70	%		271,607			3,188	4.71	%		189,569			1,917	4.10	%
Total interest-earning assets (3)		48,225,898			711,274	5.96	%		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	%
Cash and due from banks		1,141,977							1,172,698							1,160,908							1,182,160							1,165,902
Other assets		3,699,438							3,671,435							3,640,629							3,606,771							3,611,839
Allowance for loan and lease losses		(358,606	)						(383,889	)						(368,025	)						(368,375	)						(368,509	)
	$	52,708,707						$	51,673,254						$	50,635,581						$	50,341,297						$	50,296,110
LIABILITIES AND SHAREHOLDERS’ EQUITY
Interest-bearing liabilities:
Interest-bearing demand	$	7,590,274			36,394	1.94	%	$	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	%
Money market and savings deposits		9,497,343			44,212	1.89	%		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	%
Time deposits (4)		10,284,695			96,950	3.82	%		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	%
Foreign deposits		1,417,848			10,851	3.10	%		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	%
Federal funds purchased and securities sold under agreements to repurchase		4,103,167			38,655	3.82	%		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	%
Other interest-bearing liabilities (4)		6,496,420			75,648	4.72	%		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	%
Total interest-bearing liabilities		39,389,747			302,710	3.12	%		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	%
Net interest spread (3)						2.84	%						2.83	%						2.82	%						2.97	%						3.07	%
Noninterest-bearing demand deposits		7,956,264							7,949,605							7,565,672							7,454,032							7,225,621
Other liabilities (4)		1,786,204							1,732,468							1,700,464							1,636,182							1,666,288
Shareholders’ equity		3,576,492							3,548,566							3,572,805							3,540,078							3,538,378
	$	52,708,707						$	51,673,254						$	50,635,581						$	50,341,297						$	50,296,110
Net interest income/margin on a taxable equivalent basis (3)					408,564	3.42	%					402,989	3.37	%					385,529	3.31	%					389,470	3.40	%					390,647	3.45	%
Taxable equivalent adjustment:(5)
Loans					6,382							6,334							6,320							6,304							6,311
Available-for-sale securities					527							551							516							524							564
Held-to-maturity securities					3,935							3,954							3,960							3,999							4,019
Trading securities					-0-							-0-							-0-							-0-							5
Total taxable equivalent adjustment					10,844							10,839							10,796							10,827							10,899
Net interest income				$	397,720						$	392,150						$	374,733						$	378,643						$	379,748

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)

	2006			2005
	March 31			December 31			September 30			June 30			March 31
ASSETS
Cash and due from banks	$	1,110,025		$	1,307,043		$	1,223,228		$	1,167,313		$	1,110,764
Trading securities		5,672			30,419			39,186			39,404			33,185
Available-for-sale securities		5,854,279			5,989,989			6,033,746			6,172,833			6,378,267
Held-to-maturity securities		5,540,409			5,679,494			5,821,967			6,072,898			6,193,235
Loans held for sale		276,420			406,553			460,816			323,017			150,888
Loans net of unearned income:
Commercial and industrial		6,068,331			6,173,403			6,041,712			5,961,937			5,857,272
Commercial loans - secured by real estate		2,921,517			2,700,353			2,489,973			2,381,944			2,251,824
Commercial leases		2,379,465			2,370,986			2,342,161			2,239,314			2,202,117
Commercial real estate mortgages		3,068,493			3,203,030			3,083,242			2,922,692			3,005,907
Real estate construction		4,827,188			4,085,369			3,508,763			3,364,146			3,243,707
Residential first mortgages		6,078,210			6,016,157			5,826,851			5,692,014			5,277,556
Equity loans and lines		8,022,254			7,859,133			7,479,750			7,427,904			7,596,112
Dealer indirect		2,960,112			3,047,117			3,116,305			3,087,815			3,120,046
Other consumer		412,378			442,391			446,412			455,616			470,896
Total loans net of unearned income		36,737,948			35,897,939			34,335,169			33,533,382			33,025,437
Allowance for loan and lease losses		(352,242	)		(366,695	)		(384,647	)		(365,626	)		(366,836	)
Other interest-earning assets		76,445			68,000			88,476			49,599			34,639
Premises and equipment, net		1,227,287			1,200,114			1,088,322			1,087,201			1,083,333
Cash surrender value - bank owned life insurance		1,167,701			1,156,265			1,144,048			1,133,539			1,122,447
Goodwill and other intangibles		295,736			296,582			298,205			298,841			299,478
Accrued interest receivable and other assets		918,482			941,407			956,869			1,034,430			946,621
	$	52,858,162		$	52,607,110		$	51,105,385		$	50,546,831		$	50,011,458
LIABILITIES AND SHAREHOLDERS’ EQUITY
Deposits and interest-bearing liabilities:
Deposits:
Noninterest-bearing demand	$	8,291,134		$	8,233,137		$	8,022,022		$	7,687,525		$	7,500,430
Interest-bearing demand		7,826,012			7,299,655			6,838,125			6,962,855			7,071,159
Money market and savings		9,561,009			9,513,548			9,928,034			10,005,039			9,871,634
Time		10,424,392			9,928,485			9,710,125			9,062,959			9,509,574
Foreign		1,016,771			1,373,557			1,181,819			1,595,330			875,723
Total deposits		37,119,318			36,348,382			35,680,125			35,313,708			34,828,520
Federal funds purchased and securities sold under agreements to repurchase		3,923,273			4,404,262			3,374,744			2,842,751			2,610,403
Other borrowed funds		493,673			511,625			681,618			473,010			203,639
Long-term Federal Home Loan Bank advances		1,930,927			1,958,730			2,388,222			3,238,993			3,918,255
Other long-term debt		3,947,960			4,025,941			3,634,730			3,359,173			3,344,018
Total deposits and interest-bearing liabilities		47,415,151			47,248,940			45,759,439			45,227,635			44,904,835
Accrued expenses and other liabilities		1,825,269			1,723,593			1,768,491			1,680,971			1,614,901
Total liabilities		49,240,420			48,972,533			47,527,930			46,908,606			46,519,736
Shareholders’ equity:
Preferred stock		-0-			-0-			-0-			-0-			-0-
Common stock		416,719			416,706			416,723			416,732			416,736
Additional paid-in capital		743,634			738,011			734,850			731,383			729,039
Retained earnings		3,917,314			3,844,183			3,755,478			3,672,524			3,580,202
Treasury stock		(1,249,518	)		(1,208,874	)		(1,196,160	)		(1,093,405	)		(1,073,672	)
Deferred compensation on restricted stock		(18,092	)		(14,083	)		(14,733	)		(15,208	)		(16,230	)
Accumulated other comprehensive loss		(192,315	)		(141,366	)		(118,703	)		(73,801	)		(144,353	)
Total shareholders’ equity		3,617,742			3,634,577			3,577,455			3,638,225			3,491,722
	$	52,858,162		$	52,607,110		$	51,105,385		$	50,546,831		$	50,011,458

Unaudited

AmSouth Bancorporation

CREDIT QUALITY STATISTICS

($ in thousands)

	Three Months Ended
	2006			2005
	March 31			December 31			September 30			June 30			March 31
NET CHARGE-OFFS/(RECOVERIES)
Commercial:
Commercial & industrial	$	6,760		$	29,154		$	5,674		$	8,725		$	5,420
Commercial loans - secured by real estate		377			559			2			239			698
Commercial leases		26,904			582			263			-0-			182
Total commercial		34,041			30,295			5,939			8,964			6,300
Commercial real estate:
Commercial real estate mortgages		580			(22	)		(9	)		39			691
Real estate construction		2			(2	)		20			(213	)		1,534
Total commercial real estate		582			(24	)		11			(174	)		2,225
Consumer:
Residential first mortgages		379			648			239			424			1,298
Equity loans and lines		2,888			2,588			3,313			3,645			3,806
Dealer indirect		1,492			2,412			2,472			1,141			3,303
Other consumer		2,371			2,883			3,805			3,642			2,149
Total consumer		7,130			8,531			9,829			8,852			10,556
	$	41,753		$	38,802		$	15,779		$	17,642		$	19,081
NET CHARGE-OFFS AS A PERCENT OF AVERAGE LOANS (Annualized)
Commercial:
Commercial & industrial		0.45	%		1.91	%		0.38	%		0.59	%		0.38	%
Commercial loans - secured by real estate		0.05			0.09			0.00			0.04			0.13
Commercial leases		4.60			0.10			0.05			0.00			0.03
Total commercial		1.22			1.09			0.22			0.34			0.25
Commercial real estate:
Commercial real estate mortgages		0.08			0.00			0.00			0.01			0.10
Real estate construction		0.00			0.00			0.00			(0.03	)		0.20
Total commercial real estate		0.03			0.00			0.00			(0.01	)		0.15
Consumer:
Residential first mortgages		0.03			0.04			0.02			0.03			0.10
Equity loans and lines		0.15			0.13			0.18			0.19			0.20
Dealer indirect		0.20			0.31			0.32			0.15			0.42
Other consumer		2.19			2.48			3.22			3.13			1.45
Total consumer		0.17			0.20			0.23			0.21			0.25
		0.47	%		0.44	%		0.19	%		0.21	%		0.23	%

Unaudited

AmSouth Bancorporation

CREDIT QUALITY STATISTICS (continued)

($ in thousands)

	2006		2005
	March 31		December 31		September 30		June 30		March 31
NONPERFORMING LOANS*
Commercial:
Commercial & industrial	$	36,967	$	39,542	$	44,014	$	35,299	$	37,136
Commercial loans - secured by real estate		16,267		17,838		15,748		15,395		21,699
Commercial leases		1,689		27,374		1,871		1,656		2,407
Total commercial		54,923		84,754		61,633		52,350		61,242
Commercial real estate:
Commercial real estate mortgages		3,886		4,498		4,668		2,738		2,247
Real estate construction		7,681		2,946		2,121		1,837		2,466
Total commercial real estate		11,567		7,444		6,789		4,575		4,713
Consumer:
Residential first mortgages		15,871		8,817		10,542		11,649		19,147
Equity loans and lines		1,787		1,965		1,404		1,588		1,854
Dealer indirect		2		1		24		17		7
Other consumer		-0-		-0-		29		242		292
Total consumer		17,660		10,783		11,999		13,496		21,300
	$	84,150	$	102,981	$	80,421	$	70,421	$	87,255
*    Exclusive of accruing loans 90 days past due.
	2006		2005
	March 31		December 31		September 30		June 30		March 31
ACCRUING LOANS 90 DAYS PAST DUE
Commercial:
Commercial & industrial	$	269	$	1,258	$	1,665	$	6,502	$	4,565
Commercial loans - secured by real estate		476		36		1,023		1,944		952
Commercial leases		-0-		-0-		-0-		-0-		-0-
Total commercial		745		1,294		2,688		8,446		5,517
Commercial real estate:
Commercial real estate mortgages		187		656		72		867		8
Real estate construction		187		122		978		-0-		8,274
Total commercial real estate		374		778		1,050		867		8,282
Consumer:
Residential first mortgages		19,983		20,962		19,688		12,164		7,345
Equity loans and lines		25,684		26,762		25,279		24,311		26,063
Dealer indirect		1,483		3,065		2,644		2,450		2,258
Other consumer		939		1,144		1,055		947		1,253
Total consumer		48,089		51,933		48,666		39,872		36,919
	$	49,208	$	54,005	$	52,404	$	49,185	$	50,718

Unaudited

AmSouth Bancorporation

OTHER INFORMATION

	2006		2005
	March 31*		December 31		September 30		June 30		March 31
REGULATORY CAPITAL RATIOS
Tier 1 capital ratio
AmSouth	7.64	%	7.81	%	7.90	%	8.17	%	8.05	%
AmSouth Bank	8.58		8.58		8.80		8.86		8.71
Total capital ratio
AmSouth	10.89	%	11.40	%	11.31	%	11.64	%	11.54	%
AmSouth Bank	10.93		11.60		11.97		12.09		11.97
Leverage ratio
AmSouth	6.68	%	6.74	%	6.72	%	6.79	%	6.61	%
AmSouth Bank	7.13		7.41		7.49		7.36		7.16

* First quarter 2006 regulatory capital ratios based on preliminary data.