Exhibit 99.1

News Release

Contact:
Investors	Media
Ankur Vyas	Hugh Suhr
(404) 827-6714	(404) 827-6813

For Immediate Release

January 16, 2015

SunTrust Reports Fourth Quarter and Fiscal Year 2014 Results

Continued Execution of Core Strategies Drives Strong Quarterly and Yearly Performance

ATLANTA -- SunTrust Banks, Inc. (NYSE: STI) today reported net income available to common shareholders of $378 million, or $0.72 per average common diluted share. The current quarter's results include a $145 million legal provision, or $0.17 per share, related to legacy mortgage matters, to increase legal reserves and complete the resolution of a specific matter. Excluding the impact of this expense, adjusted earnings per share for the current quarter were $0.88 compared to $0.81, on an adjusted basis, in the prior quarter and $0.77 in the fourth quarter of 2013.

For 2014, SunTrust earned $3.23 per share compared to $2.41 per share for 2013. Adjusted earnings per share were $3.24 for 2014, representing an 18% improvement compared to 2013 adjusted earnings per share of $2.74. Please see Appendix A for reconcilement of non-U.S. GAAP measures.

“Core earnings growth of 18 percent over the past year reflects our focus on expanding client relationships and executing our core strategies.  Our strong performance in the fourth quarter and 2014 was driven by good loan and deposit growth, continued expense discipline, and improved credit quality” said William H. Rogers, Jr. chairman and chief executive officer of SunTrust Banks, Inc. “Looking into 2015, we will build on the momentum generated in 2014 to meet more client needs and expand key businesses, creating a more valuable company for all of our stakeholders.”

1

Fourth Quarter2014 Financial Highlights

Income Statement

• Net income available to common shareholders was $378 million, or $0.72 per average common diluted share. Excluding the aforementioned legacy mortgage-related expense, net income available to common shareholders was $466 million, or $0.88 per share.

◦ On an adjusted basis, earnings per share increased $0.07, or 9%, compared to the prior quarter and increased $0.11, or 14%, compared to the fourth quarter of 2013.

• Total revenues were essentially stable compared to the prior quarter and the fourth quarter of 2013.

• Reported noninterest expense increased $151 million compared to the prior quarter. Excluding the $145 million legal provision for legacy mortgage matters, noninterest expense was relatively stable compared to the prior quarter and declined $96 million, or 7%, compared to the fourth quarter of 2013.

• The efficiency and tangible efficiency ratios in the current quarter were 69.0% and 68.4%, respectively, and for 2014 were 66.7% and 66.4%, respectively.

Balance Sheet

• Average total loans for the current quarter increased 2% and 6% compared to the prior quarter and the fourth quarter of 2013, respectively, driven by growth in the C&I, commercial real estate, and consumer loan portfolios.

• Average client deposits increased 4% sequentially and 7% compared to the fourth quarter of 2013, with the favorable mix shift toward lower-cost deposits continuing.

Capital

• Estimated capital ratios continued to be well above regulatory requirements. The Basel I Tier 1 common and Basel III Common Equity Tier 1 ratios were estimated to be 9.6% and 9.7%, respectively, as of December 31, 2014.

• During the quarter, the Company repurchased $110 million of common shares and issued $500 million of preferred stock.

• Book value per share was $41.52, and tangible book value per share was $29.82, both up 2% sequentially. The increase was primarily due to growth in retained earnings.

Asset Quality

• Asset quality continued to improve as nonperforming loans declined 17% from the prior quarter and totaled 0.48% of total loans at December 31, 2014.

• Net charge-offs for the current quarter were $94 million, representing 0.28% of average loans on an annualized basis, down 11 basis points sequentially.

• The provision for credit losses decreased $19 million compared to the prior quarter due to lower net charge-offs, partially offset by a smaller reduction in the allowance for credit losses.

• At December 31, 2014, the allowance for loan losses to period-end loans ratio was 1.46%.

2

(Dollars in millions, except per-share data)
Income Statement (presented on a fully taxable-equivalent basis)	4Q 2013			3Q 2014			4Q 2014
Net income available to common shareholders	$413			$563			$378
Earnings per average common diluted share	0.77			1.06			0.72
Adjusted earnings per average common diluted share (1)	0.77			0.81			0.88
Total revenue	2,061			2,031			2,043
Net interest income	1,247			1,251			1,248
Provision for credit losses	101			93			74
Noninterest income	814			780			795
Noninterest expense	1,361			1,259			1,410
Net interest margin	3.20		%	3.03		%	2.96		%
Balance Sheet
(Dollars in billions)
Average loans		$125.6			$130.7			$133.4
Average consumer and commercial deposits	127.5			132.2			136.9
Capital
Tier 1 capital ratio (2)	10.81		%	10.54		%	10.75		%
Tier 1 common ratio (2)	9.82		%	9.63		%	9.55		%
Total average shareholders’ equity to total average assets	12.23		%	12.10		%	12.08		%
Asset Quality
Net charge-offs to average loans (annualized)	0.40		%	0.39		%	0.28		%
Allowance for loan and lease losses to period-end loans	1.60		%	1.49		%	1.46		%
Nonperforming loans to total loans	0.76		%	0.58		%	0.48		%

(1) See page 24 for non-U.S. GAAP reconciliation 

(2) Current period Tier 1 capital and Tier 1 common ratios are estimated as of the date of this news release

3

Consolidated Financial Performance Details

(Presented on a fully taxable-equivalent basis unless otherwise noted)

Revenue

Total revenue was $2.0 billion for the current quarter, an increase of $12 million compared to the prior quarter. The increase was driven by higher mortgage-related and investment banking income, partially offset by declines in other revenue categories. Compared to the fourth quarter of 2013, total revenue declined $18 million, largely driven by foregone RidgeWorth revenue and lower trading income, partially offset by higher mortgage-related and investment banking income.

For 2014, total revenue was $8.3 billion, an increase of $111 million compared to 2013. Excluding the $105 million pre-tax gain-on-sale of RidgeWorth, total revenue was relatively stable, as higher mortgage servicing, investment banking, and retail investment income was offset by lower mortgage production income and lower trust and investment management income due to the sale of RidgeWorth.

Net Interest Income

Net interest income was $1.2 billion for the current quarter, a decline of $3 million compared to the prior quarter. The decrease was primarily due to a 7 basis point decline in net interest margin, substantially offset by higher average earning assets. Similarly, compared to the fourth quarter of 2013, a 24 basis point decline in net interest margin was offset by solid growth in average earning assets.

Net interest margin for the current quarter was 2.96%. The 7 basis point decline compared to the prior quarter was primarily driven by lower commercial loan swap income and an 8 basis point decline in investment securities yields. The 24 basis point decline compared to the fourth quarter of 2013 was largely due to a 23 and 26 basis point reduction in loan and investment securities yields, respectively.

For both 2014 and 2013, net interest income was $5.0 billion. The net interest margin for 2014 was 3.07%, a decrease of 17 basis points compared to 2013. The decline in net interest margin was primarily driven by a 25 basis point reduction in loan yields during 2014.

Noninterest Income

Noninterest income was $795 million for the current quarter, compared to $780 million for the prior quarter and $814 million for the fourth quarter of 2013. The $15 million sequential increase was primarily due to increased mortgage-related and investment banking revenue, partially offset by reductions in other revenue categories. Compared to the fourth quarter of 2013, noninterest income declined $19 million, largely driven by foregone RidgeWorth revenue and lower trading income, partially offset by higher mortgage-related and investment banking income.

Mortgage production income for the current quarter was $61 million compared to $45 million for the prior quarter and $31 million for the fourth quarter of 2013. The increase compared to both prior periods was due tohighermortgage production volume, improved gain-on-sale margins, and a lower mortgage repurchase provision. Mortgage production volume increased 4% sequentially and 20% compared to the fourth quarter of 2013.

4

Mortgage servicing income was $53 million in the current quarter, compared to $44 million in the prior quarter and $38 million in the fourth quarter of 2013. The sequential increase was primarily driven by higher servicing fees, due to recent servicing portfolio acquisitions and typical fourth quarter seasonal activity. Compared to the fourth quarter of 2013, the $15 million increase was due to improved net hedge performance and higher servicing fees. The servicing portfolio was $142 billion at December 31, 2014, compared to $136 billion at September 30, 2014 and $137 billion at December 31, 2013.

Investment banking income was $109 million for the current quarter, compared to $88 million in the prior quarter and $96 million in the fourth quarter of 2013. The increase compared to both prior periods was primarily driven by higher syndicated finance and M&A advisory revenues, partially offset by a decline in equity and fixed income origination fees. Trading income was $40 million for the current quarter, compared to $46 million for the prior quarter and $57 million in the fourth quarter of 2013. The decline compared to both prior periods was primarily driven by lower fixed income-related trading revenue.

Trust and investment management income was $84 million in the current quarter, compared to $93 million in the prior quarter and $131 million in the fourth quarter of 2013. The $9 million decline compared to the prior quarter was primarily driven by seasonal fees earned in the third quarter. The $47 million decline compared to the fourth quarter of 2013 was entirely due to foregone revenue resulting from the sale of RidgeWorth.

Other noninterest income was $42 million for the current quarter, compared to $52 million for the prior quarter and $55 million for the fourth quarter of 2013. The $10 million decline compared to the prior quarter was due to lower gains on the sale of loans, partially offset by lower impairment of lease financing assets in the current quarter. The $13 million decline compared to the fourth quarter of 2013 was primarily driven by lower gains on the sale of lease financing and other assets, partially offset by lower asset impairment charges.

For 2014, noninterest income was $3.3 billion, an increase of $109 million compared to 2013. Excluding the $105 million gain-on-sale of RidgeWorth during the second quarter of 2014, noninterest income was relatively stable as higher mortgage servicing, investment banking, and retail investment income, combined with gains related to the sale of mortgage loans, were mostly offset by declines in mortgage production income and foregone revenue related to the sale of RidgeWorth.

5

Noninterest Expense

Noninterest expense for the current quarter was $1.4 billion, compared to $1.3 billion in the prior quarter and $1.4 billion in the fourth quarter of 2013. The current quarter included a $145 million legal provision for legacy mortgage matters. Excluding this expense, noninterest expense was relatively stable sequentially and declined $96 million, or 7%, compared to the fourth quarter of 2013. This decline was driven by lower employee compensation and benefits expense in the current quarter and, more broadly, the Company's overall efficiency and expense management focus.

Employee compensation and benefits expense was $670 million in the current quarter, compared to $730 million in the prior quarter and $723 million in the fourth quarter of 2013. The sequential decline of $60 million was due to lower incentive compensation costs, as well as a decline in salaries and medical costs. Full-year incentive compensation costs increased due to improved business performance. The $53 milliondecrease from the fourth quarter of 2013 was primarily due to a decline in salaries, 401(k) costs, medical costs, and incentive compensation costs, in part due to a decline in full-time equivalent employees.

Operating losses were $174 million in the current quarter, which included the $145 million legal provision related to legacy mortgage matters, compared to $29 million in the prior quarter and $42 million in the fourth quarter of 2013.

Outside processing and software expense was $206 million in the current quarter, compared to $184 million in the prior quarter and $191 million in the fourth quarter of 2013. The $22 million sequential increase was primarily due to higher utilization of certain third-party services.

Marketing and customer development expense was $43 million in the current quarter, compared to $35 million in the prior quarter and $40 million in the fourth quarter of 2013. Compared to the prior quarter, the $8 millionincrease was primarily driven by the typical seasonal increase in advertising expenses.

FDIC premium and regulatory costs were $32 million in the current quarter, compared to $29 million in the prior quarter, which included an $8 million refund from the FDIC, and $41 million in the fourth quarter of 2013. Excluding the prior-quarter refund, the decline related to both prior periods was driven by lower FDIC insurance premiums, reflecting improvements in the Company's risk profile.

Other noninterest expense was $146 million in the current quarter, compared to $120 million in the prior quarter and $187 million in the fourth quarter of 2013. The $26 million sequential increase was driven by higher consulting fees and an increase in severance costs in the current quarter. The $41 milliondecrease compared to the fourth quarter of 2013 was primarily driven by lower credit and collections services expenses in the current quarter and higher costs related to the resolution of certain legacy mortgage matters recognized in the fourth quarter of 2013.

For 2014, noninterest expense was $5.5 billion compared to $5.8 billion in 2013. The $288 million decrease was due to a decline in cyclical costs and the continued focus on expense management. These declines were partially offset by higher employee compensation costs, partially as a result of improved business performance in 2014.

Income Taxes

For the current quarter, the Company recorded an income tax provision of $128 million, compared to $67 million for the prior quarter and $138 million for the fourth quarter of 2013. Excluding the tax impact ($57 million) of the $145 million legal provision expense, the fourth quarter effective tax rate was approximately 28%. The prior quarter included a $130 million tax benefit as a result of the completion of a tax authority examination. Excluding this benefit, the effective tax rate in the prior quarter was 31%.

6

Balance Sheet

At December 31, 2014, the Company had total assets of $190.3 billion and shareholders’ equity of $23.0 billion, representing 12% of total assets. Book value per share was $41.52, and tangible book value per share was $29.82, both up 2% compared to September 30, 2014, driven by growth in retained earnings.

Loans

Average performing loans were $132.7 billion for the current quarter, up 2% and 6% over the prior quarter and the fourth quarter of 2013, respectively. Sequentially, loan growth was driven by a $2.8 billion increase in C&I loans and a $470 million increase in consumer loans, while average mortgage loans declined $456 million. Additionally, as part of its balance sheet optimization strategy, during the fourth quarter, the Company sold approximately $475 million of indirect auto loans and $335 million of guaranteed student loans and transferred approximately $600 million of indirect auto loans and $470 million of C&I loans to held-for-sale status. The net gain/(loss) on the sales and transfers was immaterial. Compared to the fourth quarter of 2013, average performing loans increased $8.0 billion, with growth across most portfolios other than residential and student loans.

Deposits

Average client deposits for the current quarter were $136.9 billion, compared to $132.2 billion in the prior quarter and $127.5 billion in the fourth quarter of 2013. Sequentially, average client deposits increased 4% due to a $2.3 billion, or 5%, increase in money market account balances, a $2.1 billion, or 8%, increase in NOW account balances, and a $0.6 billion, or 2%, increase in demand deposits. The strong deposit growth in the quarter was due to both client-focused relationship deepening strategies and seasonality. Partially offsetting this growth in lower-cost deposits was a $0.3 billion, or 3%, decline in time deposits. Compared to the fourth quarter of 2013, average client deposits increased 7%, driven by increases in lower-cost deposits, partially offset by a $2.2 billion, or 17%, decrease in time deposits.

Capital and Liquidity

The Company’s estimated capital ratios are well above current regulatory requirements with Basel I Tier 1 capital, Basel I Tier 1 common, and Basel III Common Equity Tier 1 ratios at an estimated 10.75%, 9.55%, and 9.70%, respectively, at December 31, 2014. The ratios of total average equity to total average assets and tangible equity to tangible assets were 12.08% and 9.17%, respectively, at December 31, 2014. The Company continues to have substantial available liquidity in the form of its client deposit base, cash, high-quality government-backed securities, and other available funding sources.

During the fourth quarter, the Company declared a common stock dividend of $0.20 per common share, consistent with the prior quarter and up $0.10 per share from the fourth quarter of 2013. Additionally, during the current quarter, the Company repurchased $110 million of its outstanding common stock, bringing the total repurchased in 2014 to $458 million with plans to repurchase between $110 million and $120 million of common stock during the first quarter of 2015. Lastly, the Company issued $500 million of non-cumulative perpetual preferred stock during the fourth quarter.

7

Asset Quality

Total nonperforming assets were $780 million at December 31, 2014, down 16% compared to the prior quarter and 33% compared to the fourth quarter of 2013. The sequential reduction benefited from a transfer of $38 million of nonperforming loans to held-for-sale status. At December 31, 2014, the percentage of nonperforming loans to total loans was 0.48% compared to 0.58% at September 30, 2014. Other real estate owned totaled $99 million, a 12%decrease from the prior quarter and a 42% decrease from the fourth quarter of 2013.

The provision for credit losses was $74 million, a decline of $19 million from the prior quarter and $27 million from the fourth quarter of 2013, as asset quality continued to improve. Net charge-offs were $94 million during the current quarter, a $34 million decrease compared to the prior quarter, as the prior quarter included charge-offs related to targeted de-risking in the residential loan portfolio. Compared to the fourth quarter of 2013, net charge-offs also declined $34 million, primarily driven by the home equity, nonguaranteed mortgage, and C&I loan portfolios. The ratio of annualized net charge-offs to total average loans was 0.28% during the current quarter, compared to 0.39% during the prior quarter and 0.40% during the fourth quarter of 2013.

At December 31, 2014, the allowance for loan and lease losses was $1.9 billion, which represented 1.46% of total loans, a $31 million and 3 basis point decrease from September 30, 2014. The decline was due to continued asset quality improvements during the quarter.

Early stage delinquencies increased 5 basis points from the prior quarter to 0.64% at December 31, 2014. Excluding government-guaranteed loans, early stage delinquencies were 0.30%, unchanged from the prior quarter.

Accruing restructured loans totaled $2.6 billion and nonaccruing restructured loans totaled $273 million at December 31, 2014, of which $2.6 billion were residential loans, $129 million were commercial loans, and $126 million were consumer loans.

8

OTHER INFORMATION

Business Segment Results

The Company has included business segment financial tables as part of this release. The Company’s business segments include: Consumer Banking and Private Wealth Management, Wholesale Banking, and Mortgage Banking. All revenue in the business segment tables is reported on a fully taxable-equivalent basis. For the business segments, results include net interest income, which is computed using matched-maturity funds transfer pricing. Further, provision for credit losses represents net charge-offs by segment combined with an allocation to the segments of the provision attributable to quarterly changes in the allowance for loan and lease losses and unfunded commitment reserve balances. SunTrust also reports results for Corporate Other, which includes the Treasury department as well as the residual expense associated with operational and support expense allocations. The Corporate Other segment also includes differences created between internal management accounting practices and generally accepted accounting principles ("GAAP") and certain matched-maturity funds transfer pricing credits and charges. A detailed discussion of the business segment results will be included in the Company’s forthcoming Form 10-K.

Corresponding Financial Tables and Information

Investors are encouraged to review the foregoing summary and discussion of SunTrust’s earnings and financial condition in conjunction with the detailed financial tables and information which SunTrust has also published today and SunTrust’s forthcoming Form 10-K. Detailed financial tables and other information are also available at investors.suntrust.com. This information is also included in a current report on Form 8-K furnished with the SEC today.

Conference Call

SunTrust management will host a conference call on January 16, 2015, at 8:00 a.m. (Eastern Time) to discuss the earnings results and business trends. Individuals may call in beginning at 7:45 a.m. (Eastern Time) by dialing 1-888-972-7805 (Passcode: 4Q14). Individuals calling from outside the United States should dial 1-517-308-9091 (Passcode: 4Q14). A replay of the call will be available approximately one hour after the call ends on January 16, 2015, and will remain available until February 16, 2015, by dialing 1-888-566-0462 (domestic) or 1-203-369-3609 (international). Alternatively, individuals may listen to the live webcast of the presentation by visiting the SunTrust investor relations website at investors.suntrust.com. Beginning the afternoon of January 16, 2015, listeners may access an archived version of the webcast in the “Events & Presentations” section of the investor relations website. This webcast will be archived and available for one year.

SunTrust Banks, Inc., headquartered in Atlanta, is one of the nation’s largest banking organizations, serving a broad range of consumer, commercial, corporate and institutional clients. The Company operates an extensive branch and ATM network throughout the Southeast and Mid-Atlantic States and a full array of technology-based, 24-hour delivery channels. The Company also serves clients in selected markets nationally. Its primary businesses include deposit, credit, and trust and investment management services. Through various subsidiaries, the Company provides mortgage banking, insurance, brokerage, equipment leasing, and capital markets services. SunTrust’s Internet address is www.suntrust.com.

Important Cautionary Statement About Forward-Looking Statements

This news release includes non-GAAP financial measures to describe SunTrust’s performance. The reconciliations of those measures to GAAP measures are provided within or in the appendix to this news release. In this news release, the Company presents net interest income and net interest margin on a fully taxable-equivalent (“FTE”) basis, and ratios on an annualized basis. The FTE basis adjusts for the tax-favored status of income from certain loans and investments. The Company believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts.

This news release contains forward-looking statements. Statements regarding potential future share repurchases, and future expected dividends are forward-looking statements. Also, any statement that does not describe historical

9

or current facts is a forward-looking statement. These statements often include the words “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “forecast,” “goals,” “targets,” “initiatives,” “focus,” “potentially,” “probably,” “projects,” “outlook” or similar expressions or future conditional verbs such as “may,” “will,” “should,” “would,” and “could.” Forward-looking statements are based upon the current beliefs and expectations of management and on information currently available to management. Our statements speak as of the date hereof, and we do not assume any obligation to update these statements or to update the reasons why actual results could differ from those contained in such statements in light of new information or future events.

Forward-looking statements are subject to significant risks and uncertainties. Investors are cautioned against placing undue reliance on such statements. Actual results may differ materially from those set forth in the forward looking statements. Future dividends, and the amount of any such dividend, must be declared by our board of directors in the future in their discretion. Also, future share repurchases and the timing of any such repurchase are subject to market conditions and management's discretion. Additional factors that could cause actual results to differ materially from those described in the forward-looking statements can be found in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2013 and in other periodic reports that we file with the SEC.

10

SunTrust Banks, Inc. and Subsidiaries

FINANCIAL HIGHLIGHTS

(Dollars in millions and shares in thousands, except per share data) (Unaudited)

	Three Months Ended December 31						%		Twelve Months Ended December 31						%
	2014			2013			Change		2014			2013			Change
EARNINGS & DIVIDENDS
Net income		$394			$426		(8	)%		$1,774			$1,344		32	%
Net income available to common shareholders	378			413			(8	)	1,722			1,297			33
Net income available to common shareholders, excluding the impact of Form 8-K and other legacy mortgage-related items 1	466			413			13		1,729			1,476			17
Total revenue - FTE 1, 2	2,043			2,061			(1	)	8,305			8,194			1
Total revenue - FTE, excluding gain on sale of asset management subsidiary 1, 2	2,043			2,061			(1	)	8,200			8,194			—
Net income per average common share:
Diluted	0.72			0.77			(6	)	3.23			2.41			34
Diluted, excluding the impact of Form 8-K and other legacy mortgage-related items 1	0.88			0.77			14		3.24			2.74			18
Basic	0.72			0.78			(8	)	3.26			2.43			34
Dividends paid per common share	0.20			0.10			100		0.70			0.35			100
CONDENSED BALANCE SHEETS
Selected Average Balances:
Total assets		$188,341			$173,791		8	%		$182,176			$172,497		6	%
Earning assets	167,227			154,567			8		162,189			153,728			6
Loans	133,438			125,649			6		130,874			122,657			7
Intangible assets including MSRs	7,623			7,658			—		7,630			7,535			1
MSRs	1,272			1,253			2		1,255			1,121			12
Consumer and commercial deposits	136,892			127,460			7		132,012			127,076			4
Brokered time and foreign deposits	1,399			2,010			(30	)	1,730			2,065			(16	)
Total shareholders’ equity	22,754			21,251			7		22,170			21,167			5
Preferred stock	1,024			725			41		800			725			10
Period End Balances:
Total assets									190,328			175,335			9
Earning assets									168,678			156,856			8
Loans									133,112			127,877			4
Allowance for loan and lease losses									1,937			2,044			(5	)
Consumer and commercial deposits									139,234			127,735			9
Brokered time and foreign deposits									1,333			2,024			(34	)
Total shareholders’ equity									23,005			21,422			7
FINANCIAL RATIOS & OTHER DATA
Return on average total assets	0.83		%	0.97		%	(14	)%	0.97		%	0.78		%	24	%
Return on average common shareholders’ equity	6.91			7.99			(14	)	8.06			6.34			27
Return on average tangible common shareholders' equity 1	9.62			11.61			(17	)	11.33			9.25			22
Net interest margin 2	2.96			3.20			(8	)	3.07			3.24			(5	)
Efficiency ratio 2, 3	69.00			66.05			4		66.74			71.16			(6	)
Tangible efficiency ratio 1, 2, 3	68.44			65.84			4		66.44			70.89			(6	)
Effective tax rate 3	24.60			24.48			—		21.65			19.13			13
Tier 1 common 4									9.55			9.82			(3	)
Tier 1 capital 4									10.75			10.81			(1	)
Total capital 4									12.50			12.81			(2	)
Tier 1 leverage 4									9.63			9.58			1
Total average shareholders’ equity to total average assets	12.08			12.23			(1	)	12.17			12.27			(1	)
Tangible equity to tangible assets 1									9.17			9.00			2
Book value per common share										$41.52			$38.61		8
Tangible book value per common share 1									29.82			27.01			10
Market price:
High		$43.06			$36.99		16		43.06			36.99			16
Low	33.97			31.97			6		33.97			26.93			26
Close									41.90			36.81			14
Market capitalization									21,978			19,734			11
Average common shares outstanding:
Diluted	527,959			537,921			(2	)	533,391			539,093			(1	)
Basic	521,775			532,492			(2	)	527,500			534,283			(1	)
Full-time equivalent employees									24,638			26,281			(6	)
Number of ATMs									2,187			2,243			(2	)
Full service banking offices									1,445			1,497			(3	)

¹  See Appendix A for reconcilements of non-U.S. GAAP performance measures.

²  Total revenue, net interest margin, and efficiency ratios are presented on a fully taxable-equivalent (“FTE”) basis. The FTE basis adjusts for the tax-favored status of net interest income from certain loans and investments. The Company believes this measure to be the preferred industry measurement of net interest income and it enhances comparability of net interest income arising from taxable and tax-exempt sources. Total revenue - FTE equals net interest income on a FTE basis plus noninterest income.

³  Amounts for periods prior to the first quarter of 2014 have been recalculated as a result of the Company’s early adoption of ASU 2014-01, which required retrospective application.

⁴  Current period tier 1 common, tier 1 capital, total capital, and tier 1 leverage ratios are estimated as of the earnings release date.

11

SunTrust Banks, Inc. and Subsidiaries

FIVE QUARTER FINANCIAL HIGHLIGHTS

(Dollars in millions and shares in thousands, except per share data) (Unaudited)

	Three Months Ended
	December 31			September 30			June 30			March 31			December 31
	2014			2014			2014			2014			2013
EARNINGS & DIVIDENDS
Net income		$394			$576			$399			$405			$426
Net income available to common shareholders	378			563			387			393			413
Net income available to common shareholders, excluding the impact of Form 8-K and other legacy mortgage-related items 1	466			433			436			393			413
Total revenue - FTE 1, 2	2,043			2,031			2,201			2,030			2,061
Total revenue - FTE, excluding gain on sale of asset management subsidiary 1, 2	2,043			2,031			2,096			2,030			2,061
Net income per average common share:
Diluted	0.72			1.06			0.72			0.73			0.77
Diluted, excluding the impact of Form 8-K and other legacy mortgage-related items 1	0.88			0.81			0.81			0.73			0.77
Basic	0.72			1.07			0.73			0.74			0.78
Dividends paid per common share	0.20			0.20			0.20			0.10			0.10
CONDENSED BALANCE SHEETS
Selected Average Balances:
Total assets		$188,341			$183,433			$179,820			$176,971			$173,791
Earning assets	167,227			163,688			160,373			157,343			154,567
Loans	133,438			130,747			130,734			128,525			125,649
Intangible assets including MSRs	7,623			7,615			7,614			7,666			7,658
MSRs	1,272			1,262			1,220			1,265			1,253
Consumer and commercial deposits	136,892			132,195			130,472			128,396			127,460
Brokered time and foreign deposits	1,399			1,624			1,893			2,013			2,010
Total shareholders’ equity	22,754			22,191			21,994			21,727			21,251
Preferred stock	1,024			725			725			725			725
Period End Balances:
Total assets	190,328			186,818			182,559			179,542			175,335
Earning assets	168,678			165,434			162,422			158,487			156,856
Loans	133,112			132,151			129,744			129,196			127,877
Allowance for loan and lease losses	1,937			1,968			2,003			2,040			2,044
Consumer and commercial deposits	139,234			135,077			131,792			130,933			127,735
Brokered time and foreign deposits	1,333			1,430			1,493			2,023			2,024
Total shareholders’ equity	23,005			22,269			22,131			21,817			21,422
FINANCIAL RATIOS & OTHER DATA
Return on average total assets	0.83		%	1.25		%	0.89		%	0.93		%	0.97		%
Return on average common shareholders’ equity	6.91			10.41			7.29			7.59			7.99
Return on average tangible common shareholders' equity 1	9.62			14.59			10.29			10.78			11.61
Net interest margin 2	2.96			3.03			3.11			3.19			3.20
Efficiency ratio 2, 3	69.00			62.03			68.93			66.83			66.05
Tangible efficiency ratio 1, 2, 3	68.44			61.69			68.77			66.65			65.84
Effective tax rate 3	24.60			10.37			30.00			23.33			24.48
Tier 1 common 4	9.55			9.63			9.72			9.90			9.82
Tier 1 capital 4	10.75			10.54			10.66			10.88			10.81
Total capital 4	12.50			12.32			12.53			12.81			12.81
Tier 1 leverage 4	9.63			9.51			9.56			9.57			9.58
Total average shareholders’ equity to total average assets	12.08			12.10			12.23			12.28			12.23
Tangible equity to tangible assets 1	9.17			8.94			9.07			9.01			9.00
Book value per common share		$41.52			$40.85			$40.18			$39.44			$38.61
Tangible book value per common share 1	29.82			29.21			28.64			27.82			27.01
Market price:
High	43.06			40.86			40.84			41.26			36.99
Low	33.97			36.42			36.82			36.23			31.97
Close	41.90			38.03			40.06			39.79			36.81
Market capitalization	21,978			20,055			21,344			21,279			19,734
Average common shares outstanding:
Diluted	527,959			533,230			535,486			536,992			537,921
Basic	521,775			527,402			529,764			531,162			532,492
Full-time equivalent employees	24,638			25,074			25,841			25,925			26,281
Number of ATMs	2,187			2,192			2,212			2,243			2,243
Full service banking offices	1,445			1,454			1,473			1,501			1,497

¹  See Appendix A for reconcilements of non-U.S. GAAP performance measures.

²  Total revenue, net interest margin, and efficiency ratios are presented on a fully taxable-equivalent (“FTE”) basis. The FTE basis adjusts for the tax-favored status of net interest income from certain loans and investments. The Company believes this measure to be the preferred industry measurement of net interest income and it enhances comparability of net interest income arising from taxable and tax-exempt sources. Total revenue - FTE equals net interest income on a FTE basis plus noninterest income.

³  Amounts for periods prior to the first quarter of 2014 have been recalculated as a result of the Company’s early adoption of ASU 2014-01, which required retrospective application.

⁴  Current period tier 1 common, tier 1 capital, total capital, and tier 1 leverage ratios are estimated as of the earnings release date.

12

SunTrust Banks, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME

(Dollars in millions and shares in thousands, except per share data) (Unaudited)

	Three Months Ended					Increase/(Decrease)					Twelve Months Ended					(Decrease)/Increase
	December 31										December 31
	2014			2013		Amount			% 3		2014			2013		Amount			% 3
Interest income		$1,349			$1,343		$6		—	%		$5,384			$5,388		($4	)	—	%
Interest expense	138			130		8			6		544			535		9			2
NET INTEREST INCOME	1,211			1,213		(2		)	—		4,840			4,853		(13		)	—
Provision for credit losses	74			101		(27		)	(27	)	342			553		(211		)	(38	)
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES	1,137			1,112		25			2		4,498			4,300		198			5
NONINTEREST INCOME
Service charges on deposit accounts	162			165		(3		)	(2	)	645			657		(12		)	(2	)
Other charges and fees	94			92		2			2		368			369		(1		)	—
Card fees	82			79		3			4		320			310		10			3
Trust and investment management income	84			131		(47		)	(36	)	423			518		(95		)	(18	)
Retail investment services	73			69		4			6		297			267		30			11
Investment banking income	109			96		13			14		404			356		48			13
Trading income	40			57		(17		)	(30	)	182			182		—			—
Mortgage production related income	61			31		30			97		201			314		(113		)	(36	)
Mortgage servicing related income	53			38		15			39		196			87		109			NM
Net securities (losses)/gains	(5		)	1		(6		)	NM		(15		)	2		(17		)	NM
Other noninterest income	42			55		(13		)	(24	)	302			152		150			99
Total noninterest income	795			814		(19		)	(2	)	3,323			3,214		109			3
NONINTEREST EXPENSE
Employee compensation and benefits	670			723		(53		)	(7	)	2,962			2,901		61			2
Outside processing and software	206			191		15			8		741			746		(5		)	(1	)
Net occupancy expense	86			87		(1		)	(1	)	340			348		(8		)	(2	)
Equipment expense	42			45		(3		)	(7	)	169			181		(12		)	(7	)
FDIC premium/regulatory exams	32			41		(9		)	(22	)	142			181		(39		)	(22	)
Marketing and customer development	43			40		3			8		134			135		(1		)	(1	)
Operating losses	174			42		132			NM		441			503		(62		)	(12	)
Amortization	11			5		6			NM		25			23		2			9
Other noninterest expense 1	146			187		(41		)	(22	)	589			813		(224		)	(28	)
Total noninterest expense	1,410			1,361		49			4		5,543			5,831		(288		)	(5	)
INCOME BEFORE PROVISION FOR INCOME TAXES	522			565		(43		)	(8	)	2,278			1,683		595			35
Provision for income taxes 1	128			138		(10		)	(7	)	493			322		171			53
NET INCOME INCLUDING INCOME ATTRIBUTABLE TO NONCONTROLLING INTEREST	394			427		(33		)	(8	)	1,785			1,361		424			31
Net income attributable to noncontrolling interest	—			1		(1		)	(100	)	11			17		(6		)	(35	)
NET INCOME		$394			$426		($32	)	(8	)%		$1,774			$1,344		$430		32	%
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS		$378			$413		($35	)	(8	)%		$1,722			$1,297		$425		33	%
Net interest income - FTE 2	1,248			1,247		1			—		4,982			4,980		2			—
Net income per average common share:
Diluted	0.72			0.77		(0.05		)	(6	)	3.23			2.41		0.82			34
Basic	0.72			0.78		(0.06		)	(8	)	3.26			2.43		0.83			34
Cash dividends paid per common share	0.20			0.10		0.10			100		0.70			0.35		0.35			100
Average common shares outstanding:
Diluted	527,959			537,921		(9,962		)	(2	)	533,391			539,093		(5,702		)	(1	)
Basic	521,775			532,492		(10,717		)	(2	)	527,500			534,283		(6,783		)	(1	)

¹ Amortization expense related to qualified affordable housing investment costs is recognized in provision for income taxes for the three and twelve months ended December 31, 2014 as allowed by an accounting standard adopted in 2014. Prior to the first quarter of 2014, these amounts were recognized in other noninterest expense, and therefore, for comparative purposes, $16 million and $49 million of amortization expense has been reclassified to provision for income taxes for the three and twelve months ended December 31, 2013, respectively.

² Net interest income includes the effects of FTE adjustments using a federal tax rate of 35% and state income taxes where applicable to increase tax-exempt interest income to a taxable-equivalent basis. See Appendix A for a reconcilement of this non-U.S. GAAP measure to the related U.S.GAAP measure.

³ “NM” - Not meaningful. Those changes over 100 percent were not considered to be meaningful.

13

SunTrust Banks, Inc. and Subsidiaries

FIVE QUARTER CONSOLIDATED STATEMENTS OF INCOME

(Dollars in millions and shares in thousands, except per share data) (Unaudited)

	Three Months Ended											Three Months Ended
	December 31			September 30			(Decrease)/Increase					June 30			March 31			December 31
	2014			2014			Amount			% 3		2014			2014			2013
Interest income		$1,349			$1,353			($4	)	—	%		$1,346			$1,336			$1,343
Interest expense	138			138			—			—		137			132			130
NET INTEREST INCOME	1,211			1,215			(4		)	—		1,209			1,204			1,213
Provision for credit losses	74			93			(19		)	(20	)	73			102			101
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES	1,137			1,122			15			1		1,136			1,102			1,112
NONINTEREST INCOME
Service charges on deposit accounts	162			169			(7		)	(4	)	160			155			165
Other charges and fees	94			95			(1		)	(1	)	91			88			92
Card fees	82			81			1			1		82			76			79
Trust and investment management income	84			93			(9		)	(10	)	116			130			131
Retail investment services	73			76			(3		)	(4	)	76			71			69
Investment banking income	109			88			21			24		119			88			96
Trading income	40			46			(6		)	(13	)	47			49			57
Mortgage production related income	61			45			16			36		52			43			31
Mortgage servicing related income	53			44			9			20		45			54			38
Net securities (losses)/gains	(5		)	(9		)	(4		)	(44	)	(1		)	(1		)	1
Other noninterest income	42			52			(10		)	(19	)	170			38			55
Total noninterest income	795			780			15			2		957			791			814
NONINTEREST EXPENSE
Employee compensation and benefits	670			730			(60		)	(8	)	763			800			723
Outside processing and software	206			184			22			12		181			170			191
Net occupancy expense	86			84			2			2		83			86			87
Equipment expense	42			41			1			2		42			44			45
FDIC premium/regulatory exams	32			29			3			10		40			40			41
Marketing and customer development	43			35			8			23		30			25			40
Operating losses	174			29			145			NM		218			21			42
Amortization	11			7			4			57		4			3			5
Other noninterest expense 1	146			120			26			22		156			168			187
Total noninterest expense	1,410			1,259			151			12		1,517			1,357			1,361
INCOME BEFORE PROVISION FOR INCOME TAXES	522			643			(121		)	(19	)	576			536			565
Provision for income taxes 1	128			67			61			91		173			125			138
NET INCOME INCLUDING INCOME ATTRIBUTABLE TO NONCONTROLLING INTEREST	394			576			(182		)	(32	)	403			411			427
Net income attributable to noncontrolling interest	—			—			—			—		4			6			1
NET INCOME		$394			$576			($182	)	(32	)%		$399			$405			$426
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS		$378			$563			($185	)	(33	)%		$387			$393			$413
Net interest income - FTE 2	1,248			1,251			(3		)	—		1,244			1,239			1,247
Net income per average common share:
Diluted	0.72			1.06			(0.34		)	(32	)	0.72			0.73			0.77
Basic	0.72			1.07			(0.35		)	(33	)	0.73			0.74			0.78
Cash dividends paid per common share:	0.20			0.20			—			—		0.20			0.10			0.10
Average common shares outstanding:
Diluted	527,959			533,230			(5,271		)	(1	)	535,486			536,992			537,921
Basic	521,775			527,402			(5,627		)	(1	)	529,764			531,162			532,492

¹ Amortization expense related to qualified affordable housing investment costs is recognized in provision for income taxes for the three months ended December 31, 2014, September 30, 2014, June 30, 2014, and March 31, 2014, as allowed by an accounting standard adopted in 2014. Prior to the first quarter of 2014, these amounts were recognized in other noninterest expense, and therefore, for comparative purposes, $16 million of amortization expense has been reclassified to provision for income taxes for the three months ended December 31, 2013.

² Net interest income includes the effects of FTE adjustments using a federal tax rate of 35% and state income taxes where applicable to increase tax-exempt interest income to a taxable-equivalent basis. See Appendix A for a reconcilement of this non-U.S. GAAP measure to the related U.S. GAAP measure.

³ “NM” - Not meaningful. Those changes over 100 percent were not considered to be meaningful.

14

SunTrust Banks, Inc. and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(Dollars in millions and shares in thousands, except per share data) (Unaudited)

	December 31						Increase/(Decrease)
	2014			2013			Amount			% 2
ASSETS
Cash and due from banks		$7,047			$4,258			$2,789		66	%
Federal funds sold and securities borrowed or purchased under agreements to resell	1,160			983			177			18
Interest-bearing deposits in other banks	22			22			—			—
Trading assets and derivatives	6,202			5,040			1,162			23
Securities available for sale	26,770			22,542			4,228			19
Loans held for sale	3,232			1,699			1,533			90
Loans held for investment:
Commercial and industrial	65,440			57,974			7,466			13
Commercial real estate	6,741			5,481			1,260			23
Commercial construction	1,211			855			356			42
Residential mortgages - guaranteed	632			3,416			(2,784		)	(81	)
Residential mortgages - nonguaranteed	23,443			24,412			(969		)	(4	)
Residential home equity products	14,264			14,809			(545		)	(4	)
Residential construction	436			553			(117		)	(21	)
Consumer student loans - guaranteed	4,827			5,545			(718		)	(13	)
Consumer other direct	4,573			2,829			1,744			62
Consumer indirect	10,644			11,272			(628		)	(6	)
Consumer credit cards	901			731			170			23
Total loans held for investment	133,112			127,877			5,235			4
Allowance for loan and lease losses	(1,937		)	(2,044		)	(107		)	(5	)
Net loans held for investment	131,175			125,833			5,342			4
Goodwill	6,337			6,369			(32		)	(1	)
Other intangible assets	1,219			1,334			(115		)	(9	)
Other real estate owned	99			170			(71		)	(42	)
Other assets	7,065			7,085			(20		)	—
Total assets 1		$190,328			$175,335			$14,993		9	%
LIABILITIES
Deposits:
Noninterest-bearing consumer and commercial deposits		$41,096			$38,800			$2,296		6	%
Interest-bearing consumer and commercial deposits:
NOW accounts	33,326			28,164			5,162			18
Money market accounts	48,013			41,873			6,140			15
Savings	5,925			5,842			83			1
Consumer time	6,881			8,475			(1,594		)	(19	)
Other time	3,993			4,581			(588		)	(13	)
Total consumer and commercial deposits	139,234			127,735			11,499			9
Brokered time deposits	958			2,024			(1,066		)	(53	)
Foreign deposits	375			—			375			NM
Total deposits	140,567			129,759			10,808			8
Funds purchased	1,276			1,192			84			7
Securities sold under agreements to repurchase	2,276			1,759			517			29
Other short-term borrowings	5,634			5,788			(154		)	(3	)
Long-term debt	13,022			10,700			2,322			22
Trading liabilities and derivatives	1,227			1,181			46			4
Other liabilities	3,321			3,534			(213		)	(6	)
Total liabilities	167,323			153,913			13,410			9
SHAREHOLDERS' EQUITY
Preferred stock, no par value	1,225			725			500			69
Common stock, $1.00 par value	550			550			—			—
Additional paid in capital	9,089			9,115			(26		)	—
Retained earnings	13,295			11,936			1,359			11
Treasury stock, at cost, and other	(1,032		)	(615		)	417			68
Accumulated other comprehensive loss	(122		)	(289		)	(167		)	(58	)
Total shareholders' equity	23,005			21,422			1,583			7
Total liabilities and shareholders' equity		$190,328			$175,335			$14,993		9	%
Common shares outstanding	524,540			536,097			(11,557		)	(2	)%
Common shares authorized	750,000			750,000			—			—
Preferred shares outstanding	12			7			(5		)	(71	)
Preferred shares authorized	50,000			50,000			—			—
Treasury shares of common stock	25,381			13,824			11,557			84

¹ Includes earning assets of $168,678 and $156,856 at December 31, 2014 and 2013, respectively.

² “NM” - Not meaningful. Those changes over 100 percent were not considered to be meaningful.

15

SunTrust Banks, Inc. and Subsidiaries

FIVE QUARTER CONSOLIDATED BALANCE SHEETS

(Dollars in millions and shares in thousands, except per share data) (Unaudited)

	December 31			September 30			(Decrease)/Increase					June 30			March 31			December 31
	2014			2014			Amount			%		2014			2014			2013
ASSETS
Cash and due from banks		$7,047			$7,178			($131	)	(2	)%		$5,681			$6,978			$4,258
Federal funds sold and securities borrowed or purchased under agreements to resell	1,160			1,125			35			3		1,156			907			983
Interest-bearing deposits in other banks	22			22			—			—		22			22			22
Trading assets and derivatives	6,202			5,782			420			7		5,141			4,848			5,040
Securities available for sale	26,770			26,162			608			2		24,015			23,302			22,542
Loans held for sale	3,232			1,739			1,493			86		4,046			1,488			1,699
Loans held for investment:
Commercial and industrial	65,440			63,140			2,300			4		61,337			58,828			57,974
Commercial real estate	6,741			6,704			37			1		6,105			5,961			5,481
Commercial construction	1,211			1,250			(39		)	(3	)	1,096			920			855
Residential mortgages - guaranteed	632			651			(19		)	(3	)	661			3,295			3,416
Residential mortgages - nonguaranteed	23,443			23,718			(275		)	(1	)	24,173			24,331			24,412
Residential home equity products	14,264			14,389			(125		)	(1	)	14,519			14,637			14,809
Residential construction	436			464			(28		)	(6	)	508			532			553
Consumer student loans - guaranteed	4,827			5,314			(487		)	(9	)	5,420			5,533			5,545
Consumer other direct	4,573			4,110			463			11		3,675			3,109			2,829
Consumer indirect	10,644			11,594			(950		)	(8	)	11,501			11,339			11,272
Consumer credit cards	901			817			84			10		749			711			731
Total loans held for investment	133,112			132,151			961			1		129,744			129,196			127,877
Allowance for loan and lease losses	(1,937		)	(1,968		)	(31		)	(2	)	(2,003		)	(2,040		)	(2,044		)
Net loans held for investment	131,175			130,183			992			1		127,741			127,156			125,833
Goodwill	6,337			6,337			—			—		6,337			6,377			6,369
Other intangible assets	1,219			1,320			(101		)	(8	)	1,277			1,282			1,334
Other real estate owned	99			112			(13		)	(12	)	136			151			170
Other assets	7,065			6,858			207			3		7,007			7,031			7,085
Total assets 1		$190,328			$186,818			$3,510		2	%		$182,559			$179,542			$175,335
LIABILITIES
Deposits:
Noninterest-bearing consumer and commercial deposits		$41,096			$42,542			($1,446	)	(3	)%		$40,891			$39,792			$38,800
Interest-bearing consumer and commercial deposits:
NOW accounts	33,326			28,414			4,912			17		29,243			29,151			28,164
Money market accounts	48,013			46,892			1,121			2		43,942			43,196			41,873
Savings	5,925			6,046			(121		)	(2	)	6,133			6,217			5,842
Consumer time	6,881			7,068			(187		)	(3	)	7,334			8,102			8,475
Other time	3,993			4,115			(122		)	(3	)	4,249			4,475			4,581
Total consumer and commercial deposits	139,234			135,077			4,157			3		131,792			130,933			127,735
Brokered time deposits	958			1,180			(222		)	(19	)	1,483			2,023			2,024
Foreign deposits	375			250			125			50		10			—			—
Total deposits	140,567			136,507			4,060			3		133,285			132,956			129,759
Funds purchased	1,276			1,000			276			28		1,053			1,269			1,192
Securities sold under agreements to repurchase	2,276			2,089			187			9		2,192			2,133			1,759
Other short-term borrowings	5,634			7,283			(1,649		)	(23	)	5,870			5,277			5,788
Long-term debt	13,022			12,942			80			1		13,155			11,565			10,700
Trading liabilities and derivatives	1,227			1,231			(4		)	—		1,190			1,041			1,181
Other liabilities	3,321			3,497			(176		)	(5	)	3,683			3,484			3,534
Total liabilities	167,323			164,549			2,774			2		160,428			157,725			153,913
SHAREHOLDERS’ EQUITY
Preferred stock, no par value	1,225			725			500			69		725			725			725
Common stock, $1.00 par value	550			550			—			—		550			550			550
Additional paid in capital	9,089			9,090			(1		)	—		9,085			9,107			9,115
Retained earnings	13,295			13,020			275			2		12,560			12,278			11,936
Treasury stock, at cost, and other	(1,032		)	(939		)	93			10		(730		)	(643		)	(615		)
Accumulated other comprehensive loss	(122		)	(177		)	(55		)	(31	)	(59		)	(200		)	(289		)
Total shareholders’ equity	23,005			22,269			736			3		22,131			21,817			21,422
Total liabilities and shareholders’ equity		$190,328			$186,818			$3,510		2	%		$182,559			$179,542			$175,335
Common shares outstanding	524,540			527,358			(2,818		)	(1	)%	532,800			534,780			536,097
Common shares authorized	750,000			750,000			—			—		750,000			750,000			750,000
Preferred shares outstanding	12			7			5			71		7			7			7
Preferred shares authorized	50,000			50,000			—			—		50,000			50,000			50,000
Treasury shares of common stock	25,381			22,563			2,818			12		17,121			15,141			13,824

¹ Includes earning assets of $168,678, $165,434, $162,422, $158,487, and $156,856 at December 31, 2014, September 30, 2014, June 30, 2014, March 31, 2014, and December 31, 2013, respectively.

16

SunTrust Banks, Inc. and Subsidiaries CONSOLIDATED DAILY AVERAGE BALANCES, AVERAGE YIELDS EARNED AND RATES PAID (Dollars in millions; yields on taxable-equivalent basis) (Unaudited)
	Three Months Ended														Increase/(Decrease) From
	December 31, 2014							September 30, 2014							Sequential Quarter					Prior Year Quarter
	Average Balances			Interest Income/ Expense		Yields/ Rates		Average Balances			Interest Income/ Expense		Yields/ Rates		Average Balances			Yields/ Rates		Average Balances			Yields/ Rates
ASSETS
Loans:
Commercial and industrial - FTE 1		$64,523			$554	3.41	%		$61,700			$548	3.53	%		$2,823		(0.12	)		$8,315		(0.44	)
Commercial real estate	6,535			47		2.83		6,386			46		2.86		149			(0.03	)	1,464			(0.24	)
Commercial construction	1,245			10		3.23		1,162			9		3.21		83			0.02		436			(0.06	)
Residential mortgages - guaranteed	624			6		4.08		635			6		3.64		(11		)	0.44		(2,846		)	1.27
Residential mortgages - nonguaranteed	23,266			227		3.91		23,722			236		3.99		(456		)	(0.08	)	(626		)	(0.13	)
Home equity products	14,151			126		3.54		14,260			129		3.58		(109		)	(0.04	)	(472		)	(0.06	)
Residential construction	424			5		4.57		445			6		5.27		(21		)	(0.70	)	(70		)	(0.12	)
Guaranteed student loans	5,158			47		3.65		5,360			49		3.66		(202		)	(0.01	)	(354		)	(0.11	)
Other consumer direct	4,345			46		4.20		3,876			41		4.20		469			—		1,605			(0.11	)
Indirect	11,588			93		3.19		11,556			92		3.15		32			0.04		439			(0.13	)
Credit cards	850			21		9.66		788			19		9.74		62			(0.08	)	157			0.06
Nonaccrual	729			7		3.60		857			5		2.16		(128		)	1.44		(259		)	1.30
Total loans	133,438			1,189		3.54		130,747			1,186		3.60		2,691			(0.06	)	7,789			(0.23	)
Securities available for sale:
Taxable	25,659			155		2.41		24,195			151		2.49		1,464			(0.08	)	3,664			(0.26	)
Tax-exempt - FTE 1	219			3		5.26		235			3		5.24		(16		)	0.02		(14		)	0.14
Total securities available for sale	25,878			158		2.44		24,430			154		2.52		1,448			(0.08	)	3,650			(0.26	)
Federal funds sold and securities borrowed or purchased under agreements to resell	1,205			—		—		1,036			—		—		169			—		334			(0.02	)
Loans held for sale	1,826			17		3.70		3,367			30		3.53		(1,541		)	0.17		59			(0.10	)
Interest-bearing deposits	22			—		0.04		53			—		0.05		(31		)	(0.01	)	3			(0.02	)
Interest earning trading assets	4,858			22		1.78		4,055			19		1.85		803			(0.07	)	825			0.12
Total earning assets	167,227			1,386		3.29		163,688			1,389		3.37		3,539			(0.08	)	12,660			(0.24	)
Allowance for loan and lease losses	(1,931		)					(1,988		)					57					120
Cash and due from banks	6,661							5,573							1,088					1,326
Other assets	14,574							14,613							(39		)			253
Noninterest earning trading assets and derivatives	1,357							1,215							142					(125		)
Unrealized gains on securities available for sale, net	453							332							121					316
Total assets		$188,341							$183,433							$4,908					$14,550
LIABILITIES AND SHAREHOLDERS’ EQUITY
Interest-bearing deposits:
NOW accounts		$30,367			$6	0.08	%		$28,224			$5	0.07	%		$2,143		0.01			$3,863		0.02
Money market accounts	47,910			20		0.16		45,562			17		0.15		2,348			0.01		5,154			0.04
Savings	5,987			1		0.03		6,098			1		0.03		(111		)	—		171			(0.01	)
Consumer time	6,970			13		0.76		7,186			14		0.75		(216		)	0.01		(1,635		)	(0.33	)
Other time	4,067			10		0.99		4,182			10		0.99		(115		)	—		(578		)	(0.20	)
Total interest-bearing consumer and commercial deposits	95,301			50		0.21		91,252			47		0.20		4,049			0.01		6,975			(0.04	)
Brokered time deposits	1,055			5		1.66		1,392			7		1.91		(337		)	(0.25	)	(953		)	(0.71	)
Foreign deposits	344			—		0.12		232			—		0.11		112			0.01		342			0.12
Total interest-bearing deposits	96,700			55		0.22		92,876			54		0.23		3,824			(0.01	)	6,364			(0.08	)
Funds purchased	973			—		0.11		937			—		0.10		36			0.01		292			0.02
Securities sold under agreements to repurchase	2,279			1		0.19		2,177			1		0.13		102			0.06		322			0.08
Interest-bearing trading liabilities	961			6		2.38		778			5		2.72		183			(0.34	)	334			(0.37	)
Other short-term borrowings	6,581			3		0.20		6,559			4		0.23		22			(0.03	)	1,157			(0.07	)
Long-term debt	12,967			73		2.23		13,064			74		2.24		(97		)	(0.01	)	2,442			0.19
Total interest-bearing liabilities	120,461			138		0.45		116,391			138		0.47		4,070			(0.02	)	10,911			(0.02	)
Noninterest-bearing deposits	41,591							40,943							648					2,457
Other liabilities	3,143							3,620							(477		)			(193		)
Noninterest-bearing trading liabilities and derivatives	392							288							104					(128		)
Shareholders’ equity	22,754							22,191							563					1,503
Total liabilities and shareholders’ equity		$188,341							$183,433							$4,908					$14,550
Interest Rate Spread						2.84	%						2.90	%				(0.06	)				(0.22	)
Net Interest Income - FTE 1					$1,248							$1,251
Net Interest Margin 2						2.96	%						3.03	%				(0.07	)				(0.24	)

¹ The fully taxable-equivalent (“FTE”) basis adjusts for the tax-favored status of net interest income from certain loans and investments. The Company believes this measure to be the preferred industry measurement of net interest income and it enhances comparability of net interest income arising from taxable and tax-exempt sources.

² The net interest margin is calculated by dividing annualized net interest income - FTE by average total earning assets.

17

SunTrust Banks, Inc. and Subsidiaries CONSOLIDATED DAILY AVERAGE BALANCES, AVERAGE YIELDS EARNED AND RATES PAID, continued (Dollars in millions; yields on taxable-equivalent basis) (Unaudited)
	Three Months Ended
	June 30, 2014							March 31, 2014							December 31, 2013
	Average Balances			Interest Income/ Expense		Yields/ Rates		Average Balances			Interest Income/ Expense		Yields/ Rates		Average Balances			Interest Income/ Expense		Yields/ Rates
ASSETS
Loans:
Commercial and industrial - FTE 1		$60,141			$545	3.63	%		$58,287			$538	3.74	%		$56,208			$545	3.85	%
Commercial real estate	6,052			44		2.92		5,616			41		2.93		5,071			39		3.07
Commercial construction	1,006			9		3.41		894			7		3.31		809			7		3.29
Residential mortgages - guaranteed	2,994			27		3.62		3,351			30		3.62		3,470			24		2.81
Residential mortgages -nonguaranteed	23,849			237		3.98		23,933			242		4.05		23,892			241		4.04
Home equity products	14,394			128		3.58		14,516			129		3.59		14,623			133		3.60
Residential construction	474			5		4.34		485			5		4.40		494			6		4.69
Guaranteed student loans	5,463			50		3.64		5,523			50		3.70		5,512			52		3.76
Other consumer direct	3,342			35		4.23		2,959			31		4.25		2,740			30		4.31
Indirect	11,388			91		3.19		11,299			91		3.25		11,149			93		3.32
Credit cards	732			18		9.63		716			17		9.56		693			17		9.60
Nonaccrual	899			6		2.81		946			5		1.98		988			6		2.30
Total loans	130,734			1,195		3.67		128,525			1,186		3.74		125,649			1,193		3.77
Securities available for sale:
Taxable	22,799			147		2.58		22,422			150		2.68		21,995			147		2.67
Tax-exempt - FTE 1	263			3		5.26		264			3		5.25		233			3		5.12
Total securities available for sale	23,062			150		2.61		22,686			153		2.71		22,228			150		2.70
Federal funds sold and securities borrowed or purchased under agreements to resell	1,047			—		—		978			—		—		871			—		0.02
Loans held for sale	1,678			17		4.03		1,450			15		4.05		1,767			17		3.80
Interest-bearing deposits	25			—		0.16		22			—		0.13		19			—		0.06
Interest earning trading assets	3,827			19		1.98		3,682			17		1.87		4,033			17		1.66
Total earning assets	160,373			1,381		3.45		157,343			1,371		3.53		154,567			1,377		3.53
Allowance for loan and lease losses	(2,023		)					(2,037		)					(2,051		)
Cash and due from banks	5,412							5,436							5,335
Other assets	14,675							14,827							14,321
Noninterest earning trading assets and derivatives	1,155							1,299							1,482
Unrealized gains on securities available for sale, net	228							103							137
Total assets		$179,820							$176,971							$173,791
LIABILITIES AND SHAREHOLDERS’ EQUITY
Interest-bearing deposits:
NOW accounts		$29,198			$6	0.08	%		$27,707			$5	0.07	%		$26,504			$4	0.06	%
Money market accounts	42,963			15		0.14		42,755			13		0.12		42,756			13		0.12
Savings	6,182			1		0.04		6,035			—		0.04		5,816			—		0.04
Consumer time	7,701			17		0.89		8,318			22		1.08		8,605			24		1.09
Other time	4,398			12		1.07		4,533			13		1.19		4,645			14		1.19
Total interest-bearing consumer and commercial deposits	90,442			51		0.22		89,348			53		0.24		88,326			55		0.25
Brokered time deposits	1,890			10		2.19		2,012			12		2.31		2,008			12		2.37
Foreign deposits	3			—		—		1			—		0.60		2			—		—
Total interest-bearing deposits	92,335			61		0.27		91,361			65		0.29		90,336			67		0.30
Funds purchased	825			—		0.09		989			—		0.08		681			—		0.09
Securities sold under agreements to repurchase	2,148			1		0.12		2,202			1		0.10		1,957			1		0.11
Interest-bearing trading liabilities	783			6		2.83		699			5		2.74		627			4		2.75
Other short-term borrowings	5,796			3		0.23		5,588			3		0.24		5,424			4		0.27
Long-term debt	12,014			66		2.21		11,367			58		2.05		10,525			54		2.04
Total interest-bearing liabilities	113,901			137		0.48		112,206			132		0.48		109,550			130		0.47
Noninterest-bearing deposits	40,030							39,048							39,134
Other liabilities	3,599							3,524							3,336
Noninterest-bearing trading liabilities and derivatives	296							466							520
Shareholders’ equity	21,994							21,727							21,251
Total liabilities and shareholders’ equity		$179,820							$176,971							$173,791
Interest Rate Spread						2.97	%						3.05	%						3.06	%
Net Interest Income - FTE 1					$1,244							$1,239							$1,247
Net Interest Margin 2						3.11	%						3.19	%						3.20	%

¹  The fully taxable-equivalent (“FTE”) basis adjusts for the tax-favored status of net interest income from certain loans and investments. The Company believes this measure to be the preferred industry measurement of net interest income and it enhances comparability of net interest income arising from taxable and tax-exempt sources.

²  The net interest margin is calculated by dividing annualized net interest income - FTE by average total earning assets.

18

SunTrust Banks, Inc. and Subsidiaries CONSOLIDATED DAILY AVERAGE BALANCES, AVERAGE YIELDS EARNED AND RATES PAID, continued (Dollars in millions; yields on taxable-equivalent basis) (Unaudited)
	Twelve Months Ended
	December 31, 2014							December 31, 2013							Increase/(Decrease)
	Average Balances			Interest Income/ Expense		Yields/ Rates		Average Balances			Interest Income/ Expense		Yields/ Rates			Average Balances			Yields/ Rates
ASSETS
Loans:
Commercial and industrial - FTE 1		$61,181			$2,184	3.57	%		$54,788			$2,181	3.98	%			$6,393		(0.41	)
Commercial real estate	6,150			177		2.88		4,513			146		3.24			1,637			(0.36	)
Commercial construction	1,078			35		3.28		701			24		3.46			377			(0.18	)
Residential mortgages - guaranteed	1,890			70		3.68		3,708			106		2.85			(1,818		)	0.83
Residential mortgages - nonguaranteed	23,691			944		3.99		23,007			958		4.17			684			(0.18	)
Home equity products	14,329			512		3.57		14,474			525		3.63			(145		)	(0.06	)
Residential construction	457			21		4.64		549			27		4.91			(92		)	(0.27	)
Guaranteed student loans	5,375			197		3.66		5,426			207		3.82			(51		)	(0.16	)
Other consumer direct	3,635			153		4.22		2,535			111		4.37			1,100			(0.15	)
Indirect	11,459			366		3.19		11,072			377		3.41			387			(0.22	)
Credit cards	772			75		9.64		646			62		9.66			126			(0.02	)
Nonaccrual	857			22		2.59		1,238			33		2.63			(381		)	(0.04	)
Total loans	130,874			4,756		3.63		122,657			4,757		3.88			8,217			(0.25	)
Securities available for sale:
Taxable	23,779			603		2.54		22,383			569		2.54			1,396			—
Tax-exempt - FTE 1	245			13		5.26		258			13		5.18			(13		)	0.08
Total securities available for sale	24,024			616		2.56		22,641			582		2.57			1,383			(0.01	)
Federal funds sold and securities borrowed or purchased under agreements to resell	1,067			—		—		1,024			—		0.02			43			(0.02	)
Loans held for sale	2,085			78		3.75		3,096			107		3.44			(1,011		)	0.31
Interest-bearing deposits	31			—		0.08		21			—		0.09			10			(0.01	)
Interest earning trading assets	4,108			76		1.86		4,289			69		1.61			(181		)	0.25
Total earning assets	162,189			5,526		3.41		153,728			5,515		3.59			8,461			(0.18	)
Allowance for loan and lease losses	(1,995		)					(2,121		)						126
Cash and due from banks	5,773							4,530								1,243
Other assets	14,674							14,287								387
Noninterest earning trading assets and derivatives	1,255							1,660								(405		)
Unrealized gains on securities available for sale, net	280							413								(133		)
Total assets		$182,176							$172,497								$9,679
LIABILITIES AND SHAREHOLDERS’ EQUITY
Interest-bearing deposits:
NOW accounts		$28,879			$22	0.08	%		$26,083			$17	0.07	%			$2,796		0.01
Money market accounts	44,813			66		0.15		42,655			54		0.13			2,158			0.02
Savings	6,076			2		0.04		5,740			3		0.05			336			(0.01	)
Consumer time	7,539			66		0.88		9,018			102		1.13			(1,479		)	(0.25	)
Other time	4,294			46		1.06		4,937			64		1.29			(643		)	(0.23	)
Total interest-bearing consumer and commercial deposits	91,601			202		0.22		88,433			240		0.27			3,168			(0.05	)
Brokered time deposits	1,584			33		2.08		2,030			51		2.49			(446		)	(0.41	)
Foreign deposits	146			—		0.12		35			—		0.13			111			(0.01	)
Total interest-bearing deposits	93,331			235		0.25		90,498			291		0.32			2,833			(0.07	)
Funds purchased	931			1		0.09		639			1		0.10			292			(0.01	)
Securities sold under agreements to repurchase	2,202			3		0.14		1,857			3		0.14			345			—
Interest-bearing trading liabilities	806			21		2.65		705			17		2.45			101			0.20
Other short-term borrowings	6,135			14		0.23		4,953			13		0.26			1,182			(0.03	)
Long-term debt	12,359			270		2.19		9,872			210		2.12			2,487			0.07
Total interest-bearing liabilities	115,764			544		0.47		108,524			535		0.49			7,240			(0.02	)
Noninterest-bearing deposits	40,411							38,643								1,768
Other liabilities	3,473							3,602								(129		)
Noninterest-bearing trading liabilities and derivatives	358							561								(203		)
Shareholders’ equity	22,170							21,167								1,003
Total liabilities and shareholders’ equity		$182,176							$172,497								$9,679
Interest Rate Spread						2.94	%						3.10	%					(0.16	)
Net Interest Income - FTE 1					$4,982							$4,980
Net Interest Margin 2						3.07	%						3.24	%					(0.17	)

¹ The fully taxable-equivalent (“FTE”) basis adjusts for the tax-favored status of net interest income from certain loans and investments. The Company believes this measure to be the preferred industry measurement of net interest income and it enhances comparability of net interest income arising from taxable and tax-exempt sources.

² The net interest margin is calculated by dividing annualized net interest income - FTE by average total earning assets.

19

SunTrust Banks, Inc. and Subsidiaries OTHER FINANCIAL DATA (Dollars in millions) (Unaudited)
	Three Months Ended											Twelve Months Ended
	December 31						(Decrease)/Increase					December 31						(Decrease)/Increase
	2014			2013			Amount			% 4		2014			2013			Amount			% 4
CREDIT DATA
Allowance for credit losses - beginning		$2,011			$2,121			($110	)	(5	)%		$2,094			$2,219			($125	)	(6	)%
Provision for unfunded commitments	11			—			11			NM		4			5			(1		)	(20	)
Provision for loan losses:
Commercial	29			14			15			NM		111			197			(86		)	(44	)
Residential	12			60			(48		)	(80	)	126			243			(117		)	(48	)
Consumer	22			27			(5		)	(19	)	101			108			(7		)	(6	)
Total provision for loan losses	63			101			(38		)	(38	)	338			548			(210		)	(38	)
Charge-offs:
Commercial	(31		)	(43		)	(12		)	(28	)	(128		)	(219		)	(91		)	(42	)
Residential	(65		)	(102		)	(37		)	(36	)	(344		)	(531		)	(187		)	(35	)
Consumer	(38		)	(30		)	8			27		(135		)	(119		)	16			13
Total charge-offs	(134		)	(175		)	(41		)	(23	)	(607		)	(869		)	(262		)	(30	)
Recoveries:
Commercial	17			18			(1		)	(6	)	57			66			(9		)	(14	)
Residential	13			20			(7		)	(35	)	65			87			(22		)	(25	)
Consumer	10			9			1			11		40			38			2			5
Total recoveries	40			47			(7		)	(15	)	162			191			(29		)	(15	)
Net charge-offs	(94		)	(128		)	(34		)	(27	)	(445		)	(678		)	(233		)	(34	)
Allowance for credit losses - ending		$1,991			$2,094			($103	)	(5	)%		$1,991			$2,094			($103	)	(5	)%
Components:
Allowance for loan and lease losses ("ALLL")													$1,937			$2,044			($107	)	(5	)%
Unfunded commitments reserve												54			50			4			8
Allowance for credit losses													$1,991			$2,094			($103	)	(5	)%
Net charge-offs to average loans (annualized):
Commercial	0.08		%	0.16		%	(0.08		)	(50	)%	0.10		%	0.25		%	(0.15		)	(60	)%
Residential	0.53			0.75			(0.22		)	(29	)	0.68			1.04			(0.36		)	(35	)
Consumer	0.49			0.42			0.07			17		0.45			0.41			0.04			10
Total net charge-offs to total average loans	0.28			0.40			(0.12		)	(30	)	0.34			0.55			(0.21		)	(38	)
Period Ended
Nonaccrual/nonperforming loans ("NPLs"):
Commercial													$173			$247			($74	)	(30	)%
Residential												455			712			(257		)	(36	)
Consumer												6			12			(6		)	(50	)
Total nonaccrual/nonperforming loans ("NPLs")												634			971			(337		)	(35	)
Other real estate owned (“OREO”)												99			170			(71		)	(42	)
Other repossessed assets												9			7			2			29
Nonperforming loans held for sale ("LHFS")												38			17			21			NM
Total nonperforming assets ("NPAs")													$780			$1,165			($385	)	(33	)%
Accruing restructured loans													$2,592			$2,749			($157	)	(6	)%
Nonaccruing restructured loans												273			391			(118		)	(30	)
Accruing loans past due > 90 days (guaranteed)												1,022			1,180			(158		)	(13	)
Accruing loans past due > 90 days (non-guaranteed)												35			48			(13		)	(27	)
Accruing LHFS past due > 90 days												1			—			1			NM
Nonperforming loans to total loans												0.48		%	0.76		%	(0.28		)	(37	)%
Nonperforming assets to total loans plus OREO, other repossessed assets, and nonperforming LHFS												0.59			0.91			(0.32		)	(35	)
Allowance to period-end loans 1,2												1.46			1.60			(0.14		)	(9	)
Allowance to period-end loans, excluding government guaranteed loans 1,2,3												1.52			1.72			(0.20		)	(12	)
Allowance to nonperforming loans 1,2												307			212			95			45
Allowance to annualized net charge-offs 1	5.19x			4.03x			1.16x			29		4.35x			3.01x			1.34x			45

¹ This ratio is computed using the allowance for loan and lease losses.

² Loans carried at fair value were excluded from the calculation.

³ See Appendix A for reconciliation of non-U.S. GAAP performance measures.

⁴ "NM" - Not meaningful. Those changes over 100 percent were not considered to be meaningful.

20

SunTrust Banks, Inc. and Subsidiaries FIVE QUARTER OTHER FINANCIAL DATA (Dollars in millions) (Unaudited)
	Three Months Ended											Three Months Ended
	December 31			September 30			(Decrease)/Increase					June 30			March 31			December 31
	2014			2014			Amount			% 4		2014			2014			2013
CREDIT DATA
Allowance for credit losses - beginning		$2,011			$2,046			($35	)	(2	)%		$2,086			$2,094			$2,121
Provision/(benefit) for unfunded commitments	11			—			11			NM		(3		)	(4		)	—
Provision for loan losses:
Commercial	29			25			4			16		18			39			14
Residential	12			34			(22		)	(65	)	32			48			60
Consumer	22			34			(12		)	(35	)	26			19			27
Total provision for loan losses	63			93			(30		)	(32	)	76			106			101
Charge-offs:
Commercial	(31		)	(26		)	5			19		(38		)	(33		)	(43		)
Residential	(65		)	(104		)	(39		)	(38	)	(90		)	(85		)	(102		)
Consumer	(38		)	(34		)	4			12		(30		)	(33		)	(30		)
Total charge-offs	(134		)	(164		)	(30		)	(18	)	(158		)	(151		)	(175		)
Recoveries:
Commercial	17			14			3			21		12			14			18
Residential	13			12			1			8		23			17			20
Consumer	10			10			—			—		10			10			9
Total recoveries	40			36			4			11		45			41			47
Net charge-offs	(94		)	(128		)	(34		)	(27	)	(113		)	(110		)	(128		)
Allowance for credit losses - ending		$1,991			$2,011			($20	)	(1	)%		$2,046			$2,086			$2,094
Components:
ALLL		$1,937			$1,968			($31	)	(2	)%		$2,003			$2,040			$2,044
Unfunded commitments reserve	54			43			11			26		43			46			50
Allowance for credit losses		$1,991			$2,011			($20	)	(1	)%		$2,046			$2,086			$2,094
Net charge-offs to average loans (annualized):
Commercial	0.08		%	0.07		%	0.01			14	%	0.15		%	0.12		%	0.16		%
Residential	0.53			0.91			(0.38		)	(42	)	0.64			0.64			0.75
Consumer	0.49			0.45			0.04			9		0.38			0.47			0.42
Total net charge-offs to total average loans	0.28			0.39			(0.11		)	(28	)	0.35			0.35			0.40
Period Ended
Nonaccrual/NPLs:
Commercial		$173			$219			($46	)	(21	)%		$247			$229			$247
Residential	455			535			(80		)	(15	)	642			684			712
Consumer	6			8			(2		)	(25	)	10			12			12
Total nonaccrual/NPLs	634			762			(128		)	(17	)	899			925			971
OREO	99			112			(13		)	(12	)	136			151			170
Other repossessed assets	9			7			2			29		6			7			7
Nonperforming LHFS	38			53			(15		)	(28	)	—			12			17
Total NPAs		$780			$934			($154	)	(16	)%		$1,041			$1,095			$1,165
Accruing restructured loans		$2,592			$2,596			($4	)	—	%		$2,617			$2,783			$2,749
Nonaccruing restructured loans	273			316			(43		)	(14	)	365			358			391
Accruing loans past due > 90 days (guaranteed)	1,022			1,031			(9		)	(1	)	1,011			1,095			1,180
Accruing loans past due > 90 days (non-guaranteed)	35			35			—			—		34			42			48
Accruing LHFS past due > 90 days	1			—			1			NM		1			1			—
Nonperforming loans to total loans	0.48		%	0.58		%	(0.10		)	(17	)%	0.69		%	0.72		%	0.76		%
Nonperforming assets to total loans plus OREO, other repossessed assets, and nonperforming LHFS	0.59			0.71			(0.12		)	(17	)	0.80			0.85			0.91
Allowance to period-end loans 1,2	1.46			1.49			(0.03		)	(2	)	1.55			1.58			1.60
Allowance to period-end loans, excluding government guaranteed loans 1,2,3	1.52			1.56			(0.04		)	(3	)	1.62			1.70			1.72
Allowance to nonperforming loans 1,2	307			260			47			18		225			223			212
Allowance to annualized net charge-offs 1	5.19x			3.88x			1.31x			34		4.41x			4.56x			4.03x

¹ This ratio is computed using the allowance for loan and lease losses.

² Loans carried at fair value were excluded from the calculation.

³ See Appendix A for reconciliation of non-U.S. GAAP performance measures.

⁴ "NM" - Not meaningful. Those changes over 100 percent were not considered to be meaningful.

21

SunTrust Banks, Inc. and Subsidiaries OTHER FINANCIAL DATA, continued (Dollars in millions and shares in thousands) (Unaudited)
	Three Months Ended December 31												Twelve Months Ended December 31
	Core Deposit   Intangibles			MSRs - Fair Value			Other			Total			Core Deposit Intangibles			MSRs - Fair Value			Other			Total
OTHER INTANGIBLE ASSETS ROLLFORWARD
Balance, beginning of period		$7			$1,248			$32			$1,287			$17			$899			$40			$956
Amortization	(3		)	—			(2		)	(5		)	(13		)	—			(10		)	(23		)
Mortgage servicing rights (“MSRs”) originated	—			50			—			50			—			352			—			352
Fair value changes due to inputs and assumptions 1	—			42			—			42			—			302			—			302
Other changes in fair value 2	—			(40		)	—			(40		)	—			(252		)	—			(252		)
Sale of MSRs	—			—			—			—			—			(1		)	—			(1		)
Balance, December 31, 2013		$4			$1,300			$30			$1,334			$4			$1,300			$30			$1,334
Balance, beginning of period		$—			$1,305			$15			$1,320			$4			$1,300			$30			$1,334
Amortization	—			—			(2		)	(2		)	(4		)	—			(8		)	(12		)
MSRs originated	—			41			—			41			—			178			—			178
MSRs purchased	—			21			—			21			—			130			—			130
Fair value changes due to inputs and assumptions 1	—			(116		)	—			(116		)	—			(234		)	—			(234		)
Other changes in fair value 2	—			(44		)	—			(44		)	—			(167		)	—			(167		)
Sale of MSRs	—			(1		)	—			(1		)	—			(1		)	—			(1		)
Sale of asset management subsidiary	—			—			—			—			—			—			(9		)	(9		)
Balance, December 31, 2014		$—			$1,206			$13			$1,219			$—			$1,206			$13			$1,219

¹ Primarily reflects changes in discount rates and prepayment speed assumptions, due to changes in interest rates.

² Represents changes due to the collection of expected cash flows, net of accretion, due to the passage of time.

	Three Months Ended
	December 31		September 30		June 30		March 31		December 31
	2014		2014		2014		2014		2013
COMMON SHARE ROLLFORWARD
Balance, beginning of period	527,358		532,800		534,780		536,097		537,549
Common shares issued for employee benefit plans, stock option, and restricted stock activity	106		39		109		37		11
Repurchase of common stock	(2,924	)	(5,481	)	(2,089	)	(1,354	)	(1,463	)
Balance, end of period	524,540		527,358		532,800		534,780		536,097

22

SunTrust Banks, Inc. and Subsidiaries RECONCILEMENT OF NON-U.S. GAAP MEASURES APPENDIX A TO THE EARNINGS RELEASE (Dollars in millions, except per share data) (Unaudited)
	Three Months Ended															Twelve Months Ended
	December 31			September 30			June 30			March 31			December 31			December 31
	2014			2014			2014			2014			2013			2014			2013
NON-U.S. GAAP MEASURES PRESENTED IN THE EARNINGS RELEASE1
Net interest income		$1,211			$1,215			$1,209			$1,204			$1,213			$4,840			$4,853
Taxable-equivalent adjustment	37			36			35			35			34			142			127
Net interest income - FTE	1,248			1,251			1,244			1,239			1,247			4,982			4,980
Noninterest income	795			780			957			791			814			3,323			3,214
Total revenue - FTE	2,043			2,031			2,201			2,030			2,061			8,305			8,194
Gain on sale of asset management subsidiary	—			—			(105		)	—			—			(105		)	—
Total revenue - FTE, excluding gain on sale of asset management subsidiary 2		$2,043			$2,031			$2,096			$2,030			$2,061			$8,200			$8,194
Noninterest income		$795			$780			$957			$791			$814			$3,323			$3,214
Gain on sale of asset management subsidiary	—			—			(105		)	—			—			(105		)	—
Noninterest income excluding gain on sale of asset management subsidiary 2		$795			$780			$852			$791			$814			$3,218			$3,214
Return on average common shareholders’ equity	6.91		%	10.41		%	7.29		%	7.59		%	7.99		%	8.06		%	6.34		%
Effect of removing average intangible assets, excluding MSRs	2.71			4.18			3.00			3.19			3.62			3.27			2.91
Return on average tangible common shareholders' equity 3	9.62		%	14.59		%	10.29		%	10.78		%	11.61		%	11.33		%	9.25		%
Efficiency ratio 4, 5	69.00		%	62.03		%	68.93		%	66.83		%	66.05		%	66.74		%	71.16		%
Impact of excluding amortization of intangible assets	(0.56		)	(0.34		)	(0.16		)	(0.18		)	(0.21		)	(0.30		)	(0.27		)
Tangible efficiency ratio 5, 6	68.44			61.69			68.77			66.65			65.84			66.44			70.89
Impact of Form 8-K and other legacy mortgage-related items	(7.10		)	—			(5.08		)	—			—			(3.10		)	(5.62		)
Adjusted tangible efficiency ratio 5, 6, 7	61.34		%	61.69		%	63.69		%	66.65		%	65.84		%	63.34		%	65.27		%
	December 31			September 30			June 30			March 31			December 31
	2014			2014			2014			2014			2013
Total shareholders' equity		$23,005			$22,269			$22,131			$21,817			$21,422
Goodwill, net of deferred taxes of $214 million, $210 million, $206 million, $193 million, and $186 million, respectively	(6,123		)	(6,127		)	(6,131		)	(6,184		)	(6,183		)
Other intangible assets, net of deferred taxes of $0, $0, $1 million, $1 million, and $2 million respectively, and MSRs	(1,219		)	(1,320		)	(1,276		)	(1,281		)	(1,332		)
MSRs	1,206			1,305			1,259			1,251			1,300
Tangible equity	16,869			16,127			15,983			15,603			15,207
Preferred stock	(1,225		)	(725		)	(725		)	(725		)	(725		)
Tangible common equity		$15,644			$15,402			$15,258			$14,878			$14,482
Total assets		$190,328			$186,818			$182,559			$179,542			$175,335
Goodwill	(6,337		)	(6,337		)	(6,337		)	(6,377		)	(6,369		)
Other intangible assets including MSRs	(1,219		)	(1,320		)	(1,277		)	(1,282		)	(1,334		)
MSRs	1,206			1,305			1,259			1,251			1,300
Tangible assets		$183,978			$180,466			$176,204			$173,134			$168,932
Tangible equity to tangible assets 8	9.17		%	8.94		%	9.07		%	9.01		%	9.00		%
Tangible book value per common share 9		$29.82			$29.21			$28.64			$27.82			$27.01
Total loans		$133,112			$132,151			$129,744			$129,196			$127,877
Government guaranteed loans	(5,459		)	(5,965		)	(6,081		)	(8,828		)	(8,961		)
Loans held at fair value	(272		)	(284		)	(292		)	(299		)	(302		)
Total loans, excluding government guaranteed and fair value loans		$127,381			$125,902			$123,371			$120,069			$118,614
Allowance to total loans, excluding government guaranteed and fair value loans 10	1.52		%	1.56		%	1.62		%	1.70		%	1.72		%

23

SunTrust Banks, Inc. and Subsidiaries RECONCILEMENT OF NON-U.S. GAAP MEASURES APPENDIX A TO THE EARNINGS RELEASE, continued (Dollars in millions, except per share data) (Unaudited)
	Three Months Ended													Twelve Months Ended
	December 31			September 30			June 30			March 31		December 31		December 31
	2014			2014			2014			2014		2013		2014			2013
NON-U.S. GAAP MEASURES PRESENTED IN THE EARNINGS RELEASE1
Net income available to common shareholders		$378			$563			$387			$393		$413		$1,722			$1,297
Form 8-K and other legacy mortgage-related items:
Operating losses related to settlement of certain legal matters	—			—			204			—		—		204			323
Mortgage repurchase provision related to repurchase settlements	—			—			—			—		—		—			63
Provision for unrecoverable servicing advances	—			—			—			—		—		—			96
Gain on sale of asset management subsidiary	—			—			(105		)	—		—		(105		)	—
Other legacy mortgage-related matters	145			—			(25		)	—		—		120			—
Tax benefit related to above items	(57		)	—			(25		)	—		—		(82		)	(190		)
Tax benefit related to completion of tax authority exam	—			(130		)	—			—		—		(130		)	—
Net tax benefit related to subsidiary reorganization and other	—			—			—			—		—		—			(113		)
Total Form 8-K and other legacy mortgage-related items	88			(130		)	49			—		—		7			179
Net income available to common shareholders, excluding the impact of Form 8-K and other legacy mortgage-related items 7		$466			$433			$436			$393		$413		$1,729			$1,476
Net income per average common share, diluted		$0.72			$1.06			$0.72			$0.73		$0.77		$3.23			$2.41
Impact of Form 8-K and other legacy mortgage-related items	0.17			(0.25		)	0.09			—		—		0.01			0.33
Adjusted net income per average common diluted share 7, 11		$0.88			$0.81			$0.81			$0.73		$0.77		$3.24			$2.74

¹ Certain amounts in this schedule are presented net of applicable income taxes, which are calculated based on each subsidiary’s federal and state tax rates and laws. In general, the federal marginal tax rate is 35%, but the state marginal tax rates range from 1% to 8% in accordance with the subsidiary’s income tax filing requirements with various tax authorities. Additionally, the effective tax rate may differ from the federal and state marginal tax rates in certain cases where a permanent difference exists.

² SunTrust presents total revenue - FTE excluding gain on sale of asset management subsidiary and noninterest income excluding gain on sale of asset management subsidiary. The Company believes revenue and noninterest income excluding the gain on sale of the asset management subsidiary is more indicative of the Company’s performance because it isolates income that is primarily client relationship and client transaction driven and is more indicative of normalized operations.

³ SunTrust presents return on average tangible common shareholders' equity to exclude intangible assets, except for MSRs. The Company believes this measure is useful to investors because, by removing the effect of intangible assets, except for MSRs (the level of which may vary from company to company), it allows investors to more easily compare the Company’s return on average common shareholders' equity to other companies in the industry who present a similar measure. The Company also believes that removing intangible assets, except for MSRs, is a more relevant measure of the return on the Company's common shareholders' equity.

⁴ Computed by dividing noninterest expense by total revenue - FTE. The FTE basis adjusts for the tax-favored status of net interest income from certain loans and investments. The Company believes this measure to be the preferred industry measurement of net interest income and it enhances comparability of net interest income arising from taxable and tax-exempt sources.

⁵ Amounts for periods prior to the first quarter of 2014 have been recalculated as a result of the Company’s early adoption of ASU 2014-01, which required retrospective application.

⁶ SunTrust presents a tangible efficiency ratio, which excludes the amortization of intangible assets. The Company believes this measure is useful to investors because, by removing the effect of these intangible asset costs (the level of which may vary from company to company), it allows investors to more easily compare the Company’s efficiency to other companies in the industry. This measure is utilized by management to assess the efficiency of the Company and its lines of business.

⁷ SunTrust presents net income available to common shareholders, adjusted net income per average common diluted share, and an adjusted tangible efficiency ratio excluding items previously announced on Form 8-Ks filed with the SEC on January 5, 2015, September 9, 2014, July 3, 2014, and October 10, 2013, as well as other legacy mortgage-related items. The Company believes this measure is useful to investors because it removes the effect of material items impacting current and prior periods' results, allowing a more useful view of normalized operations. Removing these items also allows investors to compare the Company's results to other companies in the industry that may not have had similar items impacting their results.

⁸ SunTrust presents a tangible equity to tangible assets ratio that excludes the after-tax impact of purchase accounting intangible assets. The Company believes this measure is useful to investors because, by removing the effect of intangible assets that result from merger and acquisition activity (the level of which may vary from company to company), it allows investors to more easily compare the Company’s capital adequacy to other companies in the industry. This measure is used by management to analyze capital adequacy.

⁹ SunTrust presents a tangible book value per common share that excludes the after-tax impact of purchase accounting intangible assets and also excludes preferred stock from tangible equity. The Company believes this measure is useful to investors because, by removing the effect of intangible assets that result from merger and acquisition activity as well as preferred stock (the level of which may vary from company to company), it allows investors to more easily compare the Company’s book value on common stock to other companies in the industry.

¹⁰SunTrust presents a ratio of allowance to total loans, excluding government guaranteed and fair value loans. The Company believes that the exclusion of loans that are held at fair value with no related allowance, and loans guaranteed by a government agency that do not have an associated allowance recorded due to nominal risk of principal loss, better depicts the allowance relative to loans the allowance is intended to cover.

¹¹Amounts may not foot as presented due to rounding.

24

SunTrust Banks, Inc. and Subsidiaries CONSUMER BANKING AND PRIVATE WEALTH MANAGEMENT (Dollars in millions) (Unaudited)
	Three Months Ended December 31								Twelve Months Ended December 31
	2014			2013			% Change		2014			2013			% Change
Statements of Income:
Net interest income		$675			$656		3	%		$2,636			$2,599		1	%
FTE adjustment	—			—			—		1			1			—
Net interest income - FTE	675			656			3		2,637			2,600			1
Provision for credit losses 1	56			60			(7	)	191			261			(27	)
Net interest income - FTE - after provision for credit losses	619			596			4		2,446			2,339			5
Noninterest income before securities gains	386			373			3		1,528			1,478			3
Securities gains, net	—			—			—		—			—			—
Total noninterest income	386			373			3		1,528			1,478			3
Noninterest expense before amortization	716			710			1		2,877			2,781			3
Amortization	1			4			(75	)	10			20			(50	)
Total noninterest expense	717			714			—		2,887			2,801			3
Income - FTE - before provision for income taxes	288			255			13		1,087			1,016			7
Provision for income taxes	106			94			13		399			373			7
FTE adjustment	—			—			—		1			1			—
Net income including income attributable to noncontrolling interest	182			161			13		687			642			7
Less: net income attributable to noncontrolling interest	—			—			—		—			—			—
Net income		$182			$161		13			$687			$642		7
Total revenue - FTE		$1,061			$1,029		3			$4,165			$4,078		2
Selected Average Balances:
Total loans		$42,088			$40,935		3	%		$41,694			$40,511		3	%
Goodwill	4,262			4,262			—		4,262			4,262			—
Other intangible assets excluding MSRs	14			26			(46	)	18			33			(45	)
Total assets	47,772			45,939			4		47,377			45,541			4
Consumer and commercial deposits	88,886			84,213			6		86,249			84,359			2
Performance Ratios:
Efficiency ratio	67.62		%	69.40		%			69.32		%	68.70		%
Impact of excluding amortization and associated funding cost of intangible assets	(1.64		)	(2.16		)			(1.88		)	(2.41		)
Tangible efficiency ratio	65.98		%	67.24		%			67.44		%	66.29		%
Other Information (End of Period):
Managed (discretionary) assets										$46,770			$50,355		(7	)%
Non-managed assets									56,719			54,762			4
Total assets under administration									103,489			105,117			(2	)
Brokerage assets									47,282			43,932			8
Total assets under advisement										$150,771			$149,049		1

¹  Provision for credit losses represents net charge-offs by segment combined with an allocation to the segments of the provision attributable to quarterly changes in the allowance for loan and lease losses and unfunded commitment reserve balances.

25

SunTrust Banks, Inc. and Subsidiaries WHOLESALE BANKING (Dollars in millions) (Unaudited)
	Three Months Ended December 31 1								Twelve Months Ended December 31 1
	2014			2013			% Change 3		2014			2013			% Change 3
Statements of Income:
Net interest income		$446			$401		11	%		$1,682			$1,566		7	%
FTE adjustment	36			33			9		139			124			12
Net interest income - FTE	482			434			11		1,821			1,690			8
Provision for credit losses 2	32			4			NM		71			124			(43	)
Net interest income - FTE - after provision for credit losses	450			430			5		1,750			1,566			12
Noninterest income before securities gains	276			308			(10	)	1,104			1,103			—
Securities gains, net	—			—			—		—			—			—
Total noninterest income	276			308			(10	)	1,104			1,103			—
Noninterest expense before amortization	359			365			(2	)	1,522			1,450			5
Amortization	10			—			—		14			—			—
Total noninterest expense	369			365			1		1,536			1,450			6
Income - FTE - before provision for income taxes	357			373			(4	)	1,318			1,219			8
Provision for income taxes	75			88			(15	)	279			273			2
FTE adjustment	36			33			9		139			124			12
Net income including income attributable to noncontrolling interest	246			252			(2	)	900			822			9
Less: net income attributable to noncontrolling interest	—			—			—		—			—			—
Net income		$246			$252		(2	)		$900			$822		9
Total revenue - FTE		$758			$742		2			$2,925			$2,793		5
Selected Average Balances:
Total loans		$66,633			$56,325		18	%		$62,643			$54,141		16	%
Goodwill	2,075			2,067			—		2,073			2,067			—
Other intangible assets excluding MSRs	—			—			—		—			—			—
Total assets	79,229			67,609			17		74,307			66,094			12
Consumer and commercial deposits	45,453			41,084			11		43,502			39,577			10
Performance Ratios:
Efficiency ratio	48.70		%	49.12		%			52.52		%	51.88		%
Impact of excluding amortization and associated funding cost of intangible assets	(2.03		)	(0.86		)			(1.33		)	(1.04		)
Tangible efficiency ratio	46.67		%	48.26		%			51.19		%	50.84		%

¹  During the second quarter of 2014 the Company sold its registered asset management subsidiary, RidgeWorth; the results of which were previously reported within the Wholesale Banking segment. The financial results of RidgeWorth, including the gain on sale, have been transferred to the Corporate Other segment to provide for enhanced comparability for the Wholesale Banking segment excluding RidgeWorth.

²  Provision for credit losses represents net charge-offs by segment combined with an allocation to the segments of the provision attributable to quarterly changes in the allowance for loan and lease losses and unfunded commitment reserve balances.

³  “NM” - Not meaningful. Those changes over 100 percent were not considered to be meaningful.

26

SunTrust Banks, Inc. and Subsidiaries MORTGAGE BANKING (Dollars in millions) (Unaudited)
	Three Months Ended December 31								Twelve Months Ended December 31
	2014			2013			% Change 3		2014			2013			% Change
Statements of Income:
Net interest income		$129			$130		(1	)%		$552			$539		2	%
FTE adjustment	—			—			—		—			—			—
Net interest income - FTE	129			130			(1	)	552			539			2
(Benefit)/provision for credit losses 1	(14		)	37			NM		81			170			(52	)
Net interest income - FTE - after (benefit)/provision for credit losses	143			93			54		471			369			28
Noninterest income before securities gains	123			74			66		473			402			18
Securities gains, net	—			—			—		—			—			—
Total noninterest income	123			74			66		473			402			18
Noninterest expense before amortization	332			256			30		1,050			1,503			(30	)
Amortization	—			—			—		—			—			—
Total noninterest expense	332			256			30		1,050			1,503			(30	)
Loss - FTE - before benefit for income taxes	(66		)	(89		)	(26	)	(106		)	(732		)	(86	)
Benefit for income taxes	(34		)	(24		)	42		(50		)	(205		)	(76	)
FTE adjustment	—			—			—		—			—			—
Net loss including income attributable to noncontrolling interest	(32		)	(65		)	(51	)	(56		)	(527		)	(89	)
Less: net income attributable to noncontrolling interest	—			—			—		—			—			—
Net loss 2		($32	)		($65	)	(51	)		($56	)		($527	)	(89	)
Total revenue - FTE		$252			$204		24			$1,025			$941		9
Selected Average Balances:
Total loans		$24,677			$28,401		(13	)%		$26,494			$27,974		(5	)%
Goodwill	—			—			—		—			—			—
Other intangible assets excluding MSRs	—			—			—		—			—			—
Total assets	28,331			31,922			(11	)	30,386			32,708			(7	)
Consumer and commercial deposits	2,549			2,330			9		2,333			3,206			(27	)
Performance Ratios:
Efficiency ratio	131.58		%	125.66		%			102.42		%	159.81		%
Impact of excluding amortization and associated funding cost of intangible assets	—			—					—			—
Tangible efficiency ratio	131.58		%	125.66		%			102.42		%	159.81		%
Other Information:
Production Data
Channel mix
Retail		$2,073			$2,364		(12	)%		$8,005			$16,432		(51	)%
Wholesale	—			345			(100	)	1			3,377			(100	)
Correspondent	2,651			1,226			NM		8,436			10,052			(16	)
Total production		$4,724			$3,935		20			$16,442			$29,861		(45	)
Channel mix - percent
Retail	44		%	60		%			49		%	55		%
Wholesale	—			9					—			11
Correspondent	56			31					51			34
Total production	100		%	100		%			100		%	100		%
Purchase and refinance mix
Refinance		$2,100			$1,823		15			$6,414			$19,244		(67	)
Purchase	2,624			2,112			24		10,028			10,617			(6	)
Total production		$4,724			$3,935		20			$16,442			$29,861		(45	)
Purchase and refinance mix - percent
Refinance	44		%	46		%			39		%	64		%
Purchase	56			54					61			36
Total production	100		%	100		%			100		%	100		%
Applications		$6,620			$5,304		25			$24,789			$37,532		(34	)
Mortgage Servicing Data (End of Period):
Total loans serviced										$142,116			$136,704		4	%
Total loans serviced for others									115,534			106,832			8
Net carrying value of MSRs									1,206			1,300			(7	)
Ratio of net carrying value of MSRs to total loans serviced for others									1.044		%	1.217		%

¹ (Benefit)/provision for credit losses represents net charge-offs by segment combined with an allocation to the segments of the provision attributable to quarterly changes in the allowance for loan and lease losses and unfunded commitment reserve balances.

² Excluding the $324 million net pre-tax charge during 2014 related to legacy mortgage-related matters, presented in Appendix A to the Earnings Release, Mortgage Banking net income was $147 million for the twelve months ended December 31, 2014.

³ “NM” - Not meaningful. Those changes over 100 percent were not considered to be meaningful.

27

SunTrust Banks, Inc. and Subsidiaries CORPORATE OTHER (Dollars in millions) (Unaudited)
	Three Months Ended December 31 1								Twelve Months Ended December 31 1
	2014			2013			% Change 3		2014			2013			% Change 3
Statements of Income:
Net interest (loss)/income		($39	)		$26		NM			($30	)		$149		NM
FTE adjustment	1			1			—		2			2			—
Net interest (loss)/income - FTE	(38		)	27			NM		(28		)	151			NM
Benefit for credit losses 2	—			—			—		(1		)	(2		)	(50	)
Net interest (loss)/income - FTE - after benefit for credit losses	(38		)	27			NM		(27		)	153			NM
Noninterest income before securities (losses)/gains	15			58			(74	)	233			229			2
Securities (losses)/gains, net	(5		)	1			NM		(15		)	2			NM
Total noninterest income	10			59			(83	)	218			231			(6	)
Noninterest expense before amortization	(8		)	25			NM		69			74			(7	)
Amortization	—			1			(100	)	1			3			(67	)
Total noninterest expense	(8		)	26			NM		70			77			(9	)
(Loss)/income - FTE - before benefit for income taxes	(20		)	60			NM		121			307			(61	)
Benefit for income taxes	(19		)	(20		)	(5	)	(135		)	(119		)	13
FTE adjustment	1			1			—		2			2			—
Net (loss)/income including income attributable to noncontrolling interest	(2		)	79			NM		254			424			(40	)
Less: net income attributable to noncontrolling interest	—			1			(100	)	11			17			(35	)
Net (loss)/income		($2	)		$78		NM			$243			$407		(40	)
Total revenue - FTE		($28	)		$86		NM			$190			$382		(50	)
Selected Average Balances:
Total loans		$40			($12	)	NM			$43			$31		39	%
Securities available for sale	25,809			22,107			17		23,940			22,480			6
Goodwill	—			40			(100	)	18			40			(55	)
Other intangible assets excluding MSRs	—			10			(100	)	4			11			(64	)
Total assets	33,009			28,321			17		30,106			28,154			7
Consumer and commercial deposits	4			(167		)	NM		(72		)	(66		)	(9	)
Other Information (End of Period):
Managed (discretionary) assets										$—			$44,832		(100	)%
Non-managed assets									—			—			—
Total assets under administration									—			44,832			(100	)
Brokerage assets									—			—			—
Total assets under advisement										$—			$44,832		(100	)
Duration of investment portfolio (in years)									3.6			4.7
Net interest income interest rate sensitivity:
% Change in net interest income under:
Instantaneous 100 bp increase in rates over next 12 months									3.5		%	1.0		%
Instantaneous 200 bp increase in rates over next 12 months									6.7		%	1.8		%
Instantaneous 25 bp decrease in rates over next 12 months									(1.0		)%	(0.8		)%

¹  During the second quarter of 2014 the Company sold its registered asset management subsidiary, RidgeWorth; the results of which were previously reported within the Wholesale Banking segment. The financial results of RidgeWorth, including the gain on sale, have been transferred to the Corporate Other segment to provide for enhanced comparability for the Wholesale Banking segment excluding RidgeWorth.

²  Provision/(benefit) for credit losses represents net charge-offs by segment combined with an allocation to the segments of the provision attributable to quarterly changes in the allowance for loan and lease losses and unfunded commitment reserve balances.

³  “NM” - Not meaningful. Those changes over 100 percent were not considered to be meaningful.

28

SunTrust Banks, Inc. and Subsidiaries

CONSOLIDATED - SEGMENT TOTALS

(Dollars in millions) (Unaudited)

	Three Months Ended December 31								Twelve Months Ended December 31
	2014			2013			% Change 2		2014			2013			% Change 2
Statements of Income:
Net interest income		$1,211			$1,213		—	%		$4,840			$4,853		—	%
FTE adjustment	37			34			9		142			127			12
Net interest income - FTE	1,248			1,247			—		4,982			4,980			—
Provision for credit losses	74			101			(27	)	342			553			(38	)
Net interest income - FTE - after provision for credit losses	1,174			1,146			2		4,640			4,427			5
Noninterest income before securities (losses)/gains	800			813			(2	)	3,338			3,212			4
Securities (losses)/gains, net	(5		)	1			NM		(15		)	2			NM
Total noninterest income	795			814			(2	)	3,323			3,214			3
Noninterest expense before amortization 1	1,399			1,356			3		5,518			5,808			(5	)
Amortization	11			5			NM		25			23			9
Total noninterest expense 1	1,410			1,361			4		5,543			5,831			(5	)
Income - FTE - before provision for income taxes	559			599			(7	)	2,420			1,810			34
Provision for income taxes 1	128			138			(7	)	493			322			53
FTE adjustment	37			34			9		142			127			12
Net income including income attributable to noncontrolling interest	394			427			(8	)	1,785			1,361			31
Less: net income attributable to noncontrolling interest	—			1			(100	)	11			17			(35	)
Net income		$394			$426		(8	)		$1,774			$1,344		32
Total revenue - FTE		$2,043			$2,061		(1	)		$8,305			$8,194		1
Selected Average Balances:
Total loans		$133,438			$125,649		6	%		$130,874			$122,657		7	%
Goodwill	6,337			6,369			(1	)	6,353			6,369			—
Other intangible assets excluding MSRs	14			36			(61	)	22			44			(50	)
Total assets	188,341			173,791			8		182,176			172,497			6
Consumer and commercial deposits	136,892			127,460			7		132,012			127,076			4
Performance Ratios:
Efficiency ratio	69.00		%	66.05		%			66.74		%	71.16		%
Impact of excluding amortization and associated funding cost of intangible assets	(0.56		)	(0.21		)			(0.30		)	(0.27		)
Tangible efficiency ratio	68.44		%	65.84		%			66.44		%	70.89		%
Other Information (End of Period):
Managed (discretionary) assets										$46,770			$95,187		(51	)%
Non-managed assets									56,719			54,762			4
Total assets under administration									103,489			149,949			(31	)
Brokerage assets									47,282			43,932			8
Total assets under advisement										$150,771			$193,881		(22	)

¹  Amortization expense related to qualified affordable housing investment costs is recognized in provision for income taxes for each of the periods presented as allowed by an accounting standard adopted in 2014. Prior to the first quarter of 2014, these amounts were recognized in other noninterest expense.

²  “NM” - Not meaningful. Those changes over 100 percent were not considered to be meaningful.

29