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


                                    FORM 10-Q


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



For the quarterly period ended September 30, 2002  Commission file number 1-9700



                         THE CHARLES SCHWAB CORPORATION
             (Exact name of Registrant as specified in its charter)



          Delaware                                       94-3025021
(State or other jurisdiction                (I.R.S. Employer Identification No.)
of incorporation or organization)


                   120 Kearny Street, San Francisco, CA 94108
              (Address of principal executive offices and zip code)



       Registrant's telephone number, including area code: (415) 627-7000






Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                                  Yes  x    No
                                      ---      ---



Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

               1,343,647,397 shares of $.01 par value Common Stock
                         Outstanding on October 31, 2002

<page>


                         THE CHARLES SCHWAB CORPORATION

                          Quarterly Report on Form 10-Q
                    For the Quarter Ended September 30, 2002

                                      Index

                                                                        Page
                                                                        ----
Part I - Financial Information

 Item 1. Condensed Consolidated Financial Statements:

             Statement of Income                                         1
             Balance Sheet                                               2
             Statement of Cash Flows                                     3
             Notes                                                     4 - 10

 Item 2. Management's Discussion and Analysis of Financial
         Condition and Results of Operations                          11 - 27

 Item 3. Quantitative and Qualitative Disclosures About Market Risk   27 - 29

 Item 4. Controls and Procedures                                         29

Part II - Other Information

 Item 1. Legal Proceedings                                            29 - 30

 Item 2. Changes in Securities and Use of Proceeds                       30

 Item 3. Defaults Upon Senior Securities                                 30

 Item 4. Submission of Matters to a Vote of Security Holders             30

 Item 5. Other Information                                               31

 Item 6. Exhibits and Reports on Form 8-K                                31

Signature                                                                32

Certifications                                                        33 - 35



<page>
<table>
<caption>

                                                   Part I - FINANCIAL INFORMATION
                                         Item 1. Condensed Consolidated Financial Statements

                                                   THE CHARLES SCHWAB CORPORATION

                                             Condensed Consolidated Statement of Income
                                               (In millions, except per share amounts)
                                                             (Unaudited)

                                                                       Three Months Ended                    Nine Months Ended
                                                                          September 30,                         September 30,
                                                                        2002        2001                    2002        2001
 -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                             
 Revenues
   Asset management and administration fees                           $  434      $  420                     $1,325      $1,239
   Commissions                                                           309         276                        906       1,025
   Interest revenue                                                      295         431                        920       1,509
   Interest expense                                                      (86)       (201)                      (272)       (790)
                                                                      -------     -------                    -------     -------
     Net interest revenue                                                209         230                        648         719
   Principal transactions                                                 47          42                        147         192
   Other                                                                  32          55                        113         119
 -----------------------------------------------------------------------------------------------------------------------------------
     Total                                                             1,031       1,023                      3,139       3,294
 -----------------------------------------------------------------------------------------------------------------------------------

 Expenses Excluding Interest
   Compensation and benefits                                             472         461                      1,413       1,433
   Other compensation - merger retention programs                                     14                         22          44
   Occupancy and equipment                                               113         127                        349         372
   Communications                                                         63          79                        200         264
   Depreciation and amortization                                          79          85                        243         252
   Advertising and market development                                     51          41                        156         185
   Professional services                                                  42          38                        138         144
   Commissions, clearance and floor brokerage                             20          20                         55          71
   Goodwill amortization                                                              17                                     49
   Restructuring and other charges                                       160          99                        190         244
   Other                                                                  36          16                         92          72
 -----------------------------------------------------------------------------------------------------------------------------------
     Total                                                             1,036         997                      2,858       3,130
 -----------------------------------------------------------------------------------------------------------------------------------

 Income (loss) before taxes on income (loss) and extraordinary gain       (5)         26                        281         164
 Tax expense (benefit) on income (loss)                                   (1)         13                        105          73
 -----------------------------------------------------------------------------------------------------------------------------------

 Income (loss) before extraordinary gain                                  (4)         13                        176          91
 Extraordinary gain on sale of corporate trust business, net of tax                                              12         121
 -----------------------------------------------------------------------------------------------------------------------------------


 Net Income (Loss)                                                    $   (4)     $   13                     $  188      $  212
 ===================================================================================================================================

 Weighted-Average Common Shares Outstanding - Diluted                  1,358       1,395                      1,382       1,403
 ===================================================================================================================================

 Earnings Per Share - Basic
   Income (loss) before extraordinary gain                            $  .00      $  .01                     $  .13      $  .07
   Extraordinary gain, net of tax                                                                            $  .01      $  .08
   Net income (loss)                                                  $  .00      $  .01                     $  .14      $  .15

 Earnings Per Share - Diluted
   Income (loss) before extraordinary gain                            $  .00      $  .01                     $  .13      $  .07
   Extraordinary gain, net of tax                                                                            $  .01      $  .08
   Net income (loss)                                                  $  .00      $  .01                     $  .14      $  .15
 ===================================================================================================================================
 Dividends Declared Per Common Share                                  $.0110      $.0110                     $.0330      $.0330
 ===================================================================================================================================


 See Notes to Condensed Consolidated Financial Statements.
                                                                - 1 -
</table>
<page>
<table>
<caption>


                                                   THE CHARLES SCHWAB CORPORATION

                                                Condensed Consolidated Balance Sheet
                                          (In millions, except share and per share amounts)
                                                             (Unaudited)

                                                                                                September 30,           December 31,
                                                                                                    2002                    2001
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                   
Assets
  Cash and cash equivalents                                                                      $  2,502                $  4,407
  Cash and investments segregated and on deposit for federal or other
      regulatory purposes(1) (including resale agreements of $15,163 in 2002
      and $14,811 in 2001)                                                                         19,216                  17,741
  Securities owned - at market value (including securities pledged of $406
      in 2002 and $185 in 2001)                                                                     1,883                   1,700
  Receivables from brokers, dealers and clearing organizations                                        197                     446
  Receivables from brokerage clients - net                                                          7,051                   9,620
  Loans to banking clients - net                                                                    4,334                   4,046
  Equipment, office facilities and property - net                                                     917                   1,058
  Goodwill - net                                                                                      627                     628
  Other assets                                                                                        841                     818
- ------------------------------------------------------------------------------------------------------------------------------------

      Total                                                                                      $ 37,568                $ 40,464
====================================================================================================================================

Liabilities and Stockholders' Equity
  Deposits from banking clients                                                                  $  4,700                $  5,448
  Drafts payable                                                                                      218                     396
  Payables to brokers, dealers and clearing organizations                                           1,101                     833
  Payables to brokerage clients                                                                    24,776                  26,989
  Accrued expenses and other liabilities                                                            1,218                   1,327
  Short-term borrowings                                                                               760                     578
  Long-term debt                                                                                      652                     730
- ------------------------------------------------------------------------------------------------------------------------------------
      Total liabilities                                                                            33,425                  36,301
- ------------------------------------------------------------------------------------------------------------------------------------

  Stockholders' equity:
      Preferred stock - 9,940,000 shares authorized; $.01 par value per share;
         none issued
      Common stock - 3 billion shares authorized; $.01 par value per share;
         1,391,990,776 and 1,391,673,494 shares issued in 2002 and 2001, respectively                  14                      14
      Additional paid-in capital                                                                    1,737                   1,726
      Retained earnings                                                                             2,882                   2,794
      Treasury stock - 41,531,809 and 23,110,972 shares in 2002 and 2001,
         respectively, at cost                                                                       (431)                   (295)
      Unamortized stock-based compensation                                                            (37)                    (39)
      Accumulated other comprehensive loss                                                            (22)                    (37)
- ------------------------------------------------------------------------------------------------------------------------------------
           Total stockholders' equity                                                               4,143                   4,163
- ------------------------------------------------------------------------------------------------------------------------------------

               Total                                                                             $ 37,568                $ 40,464
====================================================================================================================================

(1)  Amounts included  represent actual balances on deposit,  whereas cash and investments  required to be segregated for federal or
     other regulatory  purposes were $19,151 million and $18,261 million at September 30, 2002 and December 31, 2001,  respectively.
     On October 2, 2002, the Company deposited an additional $309 million into its segregated cash portfolio. As of January 3, 2002,
     the Company had deposited $710 million to meet its segregated cash requirement.

See Notes to Condensed Consolidated Financial Statements.
                                                               - 2 -

</table>
<page>
<table>
<caption>

                                                   THE CHARLES SCHWAB CORPORATION

                                           Condensed Consolidated Statement of Cash Flows
                                                            (In millions)
                                                             (Unaudited)

                                                                                                             Nine Months Ended
                                                                                                               September 30,
                                                                                                           2002              2001
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                    
Cash Flows from Operating Activities
  Net income                                                                                            $   188           $   212
     Adjustments to reconcile net income to net cash used for operating activities:
        Depreciation and amortization                                                                       243               252
        Goodwill amortization                                                                                                  49
        Compensation payable in common stock                                                                 19                25
        Deferred income taxes                                                                                44               (25)
        Tax benefits from stock options exercised and other stock-based compensation                          3                27
        Non-cash restructuring and other charges                                                             17                49
        Net gain on sale of an investment                                                                                     (26)
        Extraordinary gain on sale of corporate trust business, net of tax                                  (12)             (121)
        Other                                                                                                (4)                7
     Net change in:
        Cash and investments segregated and on deposit for federal or other
          regulatory purposes                                                                            (1,531)           (6,231)
        Securities owned (excluding securities available for sale)                                           42                36
        Receivables from brokers, dealers and clearing organizations                                        245                 7
        Receivables from brokerage clients                                                                2,540             7,000
        Other assets                                                                                        (61)              (11)
        Drafts payable                                                                                     (177)             (264)
        Payables to brokers, dealers and clearing organizations                                             269              (263)
        Payables to brokerage clients                                                                    (2,134)           (1,314)
        Accrued expenses and other liabilities                                                              (69)             (162)
- ------------------------------------------------------------------------------------------------------------------------------------
          Net cash used for operating activities                                                           (378)             (753)
- ------------------------------------------------------------------------------------------------------------------------------------
Cash Flows from Investing Activities
     Purchases of securities available for sale                                                          (1,085)             (871)
     Proceeds from sales of securities available for sale                                                   578               399
     Proceeds from maturities, calls and mandatory redemptions of securities
        available for sale                                                                                  275               377
     Net increase in loans to banking clients                                                              (483)             (657)
     Proceeds from sale of banking client loans                                                             196
     Purchase of equipment, office facilities and property - net                                           (114)             (266)
     Cash payments for business combinations and investments, net of cash received                                            (24)
     Proceeds from sales of investments                                                                                        49
     Proceeds from sale of Canadian operations                                                               26
     Proceeds from sale of corporate trust business                                                                           273
- ------------------------------------------------------------------------------------------------------------------------------------
          Net cash used for investing activities                                                           (607)             (720)
- ------------------------------------------------------------------------------------------------------------------------------------
Cash Flows from Financing Activities
     Net change in deposits from banking clients                                                           (748)               64
     Net increase in short-term borrowings                                                                  182               668
     Proceeds from long-term debt                                                                           100
     Repayment of long-term debt                                                                           (203)              (35)
     Dividends paid                                                                                         (45)              (46)
     Purchase of treasury stock                                                                            (230)             (315)
     Proceeds from stock options exercised                                                                   23                21
- ------------------------------------------------------------------------------------------------------------------------------------
          Net cash provided by (used for) financing activities                                             (921)              357
- ------------------------------------------------------------------------------------------------------------------------------------
Effect of exchange rate changes on cash and cash equivalents                                                  1                 1
- ------------------------------------------------------------------------------------------------------------------------------------
Decrease in Cash and Cash Equivalents                                                                    (1,905)           (1,115)
Cash and Cash Equivalents at Beginning of Period                                                          4,407             4,876
- ------------------------------------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents at End of Period                                                              $ 2,502           $ 3,761
====================================================================================================================================


See Notes to Condensed Consolidated Financial Statements.
                                                               - 3 -




                         THE CHARLES SCHWAB CORPORATION

              Notes to Condensed Consolidated Financial Statements
       (Tabular Amounts in Millions, Except Per Share Amounts and Ratios)
                                   (Unaudited)

1. Basis of Presentation

     The  Charles  Schwab  Corporation  (CSC)  is a  financial  holding  company
engaged, through its subsidiaries, in securities brokerage and related financial
services. Charles Schwab & Co., Inc. (Schwab) is a securities broker-dealer with
394  domestic  branch  offices  in  48  states,  as  well  as a  branch  in  the
Commonwealth  of  Puerto  Rico.  U.S.  Trust  Corporation  (USTC,  and  with its
subsidiaries collectively referred to as U.S. Trust) is a wealth management firm
that  through its  subsidiaries  also  provides  fiduciary  services and private
banking  services  with 34  offices  in 12 states.  Other  subsidiaries  include
Charles Schwab Europe, a retail securities  brokerage firm located in the United
Kingdom, Charles Schwab Investment Management,  Inc., the investment advisor for
Schwab's  proprietary mutual funds,  Schwab Capital Markets L.P. (SCM), a market
maker  in  Nasdaq  and  other  securities  providing  trade  execution  services
primarily to broker-dealers  and institutional  clients,  and CyberTrader,  Inc.
(CyberTrader),  an electronic  trading  technology  and brokerage firm providing
services to highly active, online investors.
     The accompanying  unaudited  condensed  consolidated  financial  statements
include CSC and its majority-owned subsidiaries (collectively referred to as the
Company).  These financial  statements have been prepared  pursuant to the rules
and regulations of the Securities and Exchange Commission and, in the opinion of
management,  reflect all  adjustments  necessary to present fairly the financial
position,  results of  operations,  and cash flows for the periods  presented in
conformity  with  accounting  principles  generally  accepted  in the  U.S.  All
adjustments were of a normal recurring nature,  except as discussed in Note "2 -
Accounting  Change." Certain items in prior periods'  financial  statements have
been reclassified to conform to the 2002 presentation. All material intercompany
balances and  transactions  have been  eliminated.  These  financial  statements
should be read in conjunction  with the  consolidated  financial  statements and
notes thereto  included in the Company's 2001 Annual Report to  Stockholders  on
Form 10-K and the Company's  Quarterly Report on Form 10-Q for the periods ended
March 31, 2002 and June 30, 2002.  The Company's  results for any interim period
are not  necessarily  indicative of results for a full year or any other interim
period.


2. Accounting Change

     Statement of Financial  Accounting  Standards (SFAS) No. 142 - Goodwill and
Other Intangible  Assets,  was issued in June 2001. Under the provisions of SFAS
No. 142,  companies  are no longer  permitted  to amortize  goodwill and certain
intangible assets with an indefinite useful life. Instead,  these assets must be
reviewed at least  annually  for possible  impairment  under new  criteria.  The
Company adopted SFAS No. 142 and accordingly  discontinued  the  amortization of
goodwill as of January 1, 2002.  During the second  quarter of 2002, the Company
completed  the  transitional  goodwill  impairment  test as required and did not
record  any   impairment   charges.   Except  for  the   cessation  of  goodwill
amortization, the adoption of SFAS No. 142 did not have a material impact on the
Company's financial position,  results of operations,  earnings per share (EPS),
or cash flows.
     The decrease in goodwill during the first nine months of 2002 was primarily
due to the sale of the Company's  Canadian  operations,  partially offset by the
effects of foreign  currency  translation  adjustments.  The carrying  amount of
goodwill, net of accumulated amortization, attributable to each of the Company's
reportable segments is presented in the following table:

- --------------------------------------------------------------------------------
                                            September 30,        December 31,
                                                2002                 2001
- --------------------------------------------------------------------------------
Individual Investor                            $ 438                $ 440
Institutional Investor                             5                    5
Capital Markets                                   25                   25
U.S. Trust                                       159                  158
- --------------------------------------------------------------------------------
   Total                                       $ 627                $ 628
================================================================================

     The  following  table  compares  net  income and EPS for the three and nine
months ended September 30, 2002, which excludes goodwill amortization,  with net
income and EPS for the three and nine months ended September 30, 2001, which has
been adjusted to exclude goodwill amortization.

                                     - 4 -

- --------------------------------------------------------------------------------
                                         Three Months Ended   Nine Months Ended
                                            September 30,       September 30,
                                           2002      2001      2002      2001
                                       (Reported) (Adjusted)(Reported)(Adjusted)
- --------------------------------------------------------------------------------
Net income:
  Reported income (loss)
    before extraordinary gain             $  (4)     $  13     $ 176     $  91
  Add: Goodwill amortization,
    net of tax                                          17                  49
- --------------------------------------------------------------------------------
  Reported/adjusted
    income (loss) before
    extraordinary gain                       (4)        30       176       140
  Extraordinary gain, net of tax                                  12       121
- --------------------------------------------------------------------------------
  Reported/adjusted
    net income (loss)                     $  (4)     $  30     $ 188     $ 261
================================================================================
Basic and diluted EPS:
  Reported EPS before
    extraordinary gain                    $ .00      $ .01     $ .13     $ .07
  Add: Goodwill amortization                           .01                 .03
- --------------------------------------------------------------------------------
  Reported/adjusted EPS before
    extraordinary gain                      .00        .02       .13       .10
  Extraordinary gain, net of tax                                 .01       .08
- --------------------------------------------------------------------------------
    Reported/adjusted EPS                 $ .00      $ .02     $ .14     $ .18
================================================================================


3. New Accounting Standards

     Long-Lived Assets:  SFAS No.144 - Accounting for the Impairment or Disposal
of  Long-Lived  Assets was issued in August  2001 and  addresses  the  financial
accounting  and  reporting for the  impairment or disposal of long-lived  assets
(e.g., equipment and office facilities).  This statement supersedes SFAS No. 121
- - Accounting for the Impairment of Long-Lived  Assets and for Long-Lived  Assets
to Be Disposed Of, and certain accounting and reporting provisions of Accounting
Principles  Board  Opinion No. 30 - Reporting  the  Results of  Operations.  The
Company  adopted this statement on January 1, 2002. The adoption of SFAS No. 144
did not have a material impact on the Company's financial  position,  results of
operations, EPS, or cash flows.
     SFAS No.  146 -  Accounting  for Costs  Associated  with  Exit or  Disposal
Activities was issued in June 2002 and addresses  accounting  for  restructuring
and  similar  costs.  SFAS No.  146  supersedes  previous  accounting  guidance,
principally  Emerging  Issues Task Force Issue No. 94-3 - Liability  Recognition
for Certain  Employee  Termination  Benefits and Other Costs to Exit an Activity
(including  Certain Costs Incurred in a Restructuring).  SFAS No. 146 may affect
the timing of recognizing  future  restructuring  costs,  as well as the amounts
recognized. The Company is required to adopt this statement for exit or disposal
activities initiated after December 31, 2002.


4. Restructuring

     The Company recorded pre-tax restructuring charges for the third quarter of
2002 and the nine months ended September 30, 2002 as follows:

- --------------------------------------------------------------------------------
                                                      Three               Nine
Period ended September 30, 2002                       Months              Months
- --------------------------------------------------------------------------------
2002 Initiatives                                      $  94                $  94
2001 Initiatives                                         66                   96
- --------------------------------------------------------------------------------
Total restructuring charges                           $ 160                $ 190
================================================================================

2002 Initiatives

     In  the  third   quarter  of  2002,   the  Company   commenced   additional
restructuring  initiatives due to continued  difficult market conditions.  These
initiatives are intended to reduce  operating  expenses and adjust the Company's
organizational  structure  to  improve  productivity,  enhance  efficiency,  and
increase profitability. The restructuring initiatives include further reductions
in workforce and facilities.  The Company recorded pre-tax restructuring charges
of $94  million  in the third  quarter of 2002  related  to these  restructuring
initiatives.  The Company expects to recognize additional  restructuring charges
during  the  fourth  quarter  of  2002  as  it  completes  these   restructuring
initiatives.  The actual costs of these  restructuring  initiatives could differ
from the  estimated  costs,  depending  primarily  on the  Company's  ability to
sublease properties.

Workforce:  During the third quarter of 2002,  the Company  closed its telephone
service center in Austin,  Texas,  eliminating  300 jobs, and also eliminated 70
support  and  administrative  positions  across its four other  service  centers
located in Denver,  Indianapolis,  Orlando,  and Phoenix.  The Company  recorded
charges  of $12  million  related  to these  workforce  reductions  in the third
quarter of 2002. Additionally,  the Company expects that reductions in full-time
equivalent  employees  in the fourth  quarter  of 2002 will total  approximately
1,900,  including  approximately  1,750 through  mandatory staff  reductions and
approximately 150 related to a reduction in contractors. The workforce reduction
encompasses  employees from all of the Company's segments.  In the third quarter
of 2002,  the  Company  recorded  charges of $32  million  related to the 60-day
notice period provided to these impacted employees (excluding contractors).  The
remaining severance pay and benefits,  which become contractual obligations only
when the impacted employee signs a severance agreement,  will be recorded in the
fourth quarter of 2002.

                                     - 5 -

Facilities:  The restructuring  charges  recognized in the third quarter of 2002
include  facility  exit costs which are net of estimated  sublease  income.  The
restructuring  charges  also  include  write-downs  of  leasehold  improvements,
telecommunications  infrastructure,  and fixed  assets  removed  from service at
these facilities.

     A summary of pre-tax  restructuring  charges  related to the Company's 2002
restructuring  initiatives  for the third  quarter  of 2002 and the nine  months
ended September 30, 2002 is as follows:

- --------------------------------------------------------------------------------
Three and nine months ended September 30, 2002
- --------------------------------------------------------------------------------
Workforce reduction:
   Severance pay and benefits                                        $  43
   Non-cash compensation expense for officers' stock options             1
- --------------------------------------------------------------------------------
     Total workforce reduction                                          44
- --------------------------------------------------------------------------------
Facilities reduction:
   Non-cancelable lease costs, net of estimated sublease income         37
   Write-downs of leasehold improvements, telecommunications
     infrastructure, and fixed assets removed from service              13
- --------------------------------------------------------------------------------
     Total facilities reduction                                         50
- --------------------------------------------------------------------------------
Total restructuring charges                                          $  94
================================================================================

     A summary of the  activity in the  restructuring  liability  related to the
Company's 2002  restructuring  initiatives for the third quarter of 2002 and the
nine months ended September 30, 2002 is as follows:

- --------------------------------------------------------------------------------
Three and nine months                    Workforce      Facilities
   ended September 30, 2002              Reduction      Reduction       Total
- --------------------------------------------------------------------------------
Restructuring charges                     $  44          $   50        $   94
Utilization:
   Cash payments                             (8)                           (8)
   Non-cash charges (1)                      (1)            (13)          (14)
- --------------------------------------------------------------------------------
Balance at September 30, 2002             $  35 (2)      $   37 (3)    $   72
================================================================================

(1)  Primarily  includes  charges for  write-downs  of  leasehold  improvements,
     telecommunications  infrastructure,  and fixed assets removed from service,
     as well as officers' stock-based compensation.
(2)  The  Company  expects to  substantially  utilize  the  remaining  workforce
     reduction  liability  through cash  payments for severance pay and benefits
     over the respective severance periods through 2003.
(3)  The  Company  expects to  substantially  utilize the  remaining  facilities
     reduction  liability  through cash  payments for the net lease expense over
     the respective lease terms through 2013.

2001 Initiatives

     In the second quarter of 2001, the Company  initiated a restructuring  plan
to reduce  operating  expenses.  The  restructuring  plan  included a  workforce
reduction,  a  reduction  in  operating  facilities,  and the removal of certain
systems  hardware,  software,  and  equipment  from  service.  Included in these
initiatives are costs associated with the withdrawal from certain  international
operations.  In  the  third  quarter  of  2002,  the  Company  recorded  pre-tax
restructuring  charges  related  to its 2001  restructuring  initiatives  of $66
million,  virtually all of which  resulted from changes in estimates of sublease
income due to a continued  deterioration  of the commercial  real estate market.
Total pre-tax  restructuring charges related to the Company's 2001 restructuring
initiatives for the first nine months of 2002 were $96 million. The actual costs
of these initiatives could differ from the estimated costs,  depending primarily
on the Company's ability to sublease properties.
     A summary of the  activity in the  restructuring  liability  related to the
Company's 2001  restructuring  initiatives for the third quarter of 2002 and the
nine months ended September 30, 2002 is as follows:

- --------------------------------------------------------------------------------
Three months ended                 Workforce     Facilities  Systems
   September 30, 2002              Reduction     Reduction   Removal     Total
- --------------------------------------------------------------------------------
Balance at
   June 30, 2002                    $  31         $  79       $   1      $ 111
Restructuring charges                   1            65 (1)                 66
Utilization:
   Cash payments                      (14)           (9)         (1)       (24)
- --------------------------------------------------------------------------------
Balance at
   September 30, 2002               $  18 (2)     $ 135 (3)              $ 153
================================================================================

- --------------------------------------------------------------------------------
Nine months ended                  Workforce     Facilities  Systems
   September 30, 2002              Reduction     Reduction   Removal     Total
- --------------------------------------------------------------------------------
Balance at
   December 31, 2001                $  74         $  97       $   4      $ 175
Restructuring charges                  19            76 (1)       1         96
Utilization:
   Cash payments                      (72)          (38)         (5)      (115)
   Non-cash charges (4)                (3)                                  (3)
- --------------------------------------------------------------------------------
Balance at
   September 30, 2002               $  18 (2)     $ 135 (3)              $ 153
================================================================================

(1)  Includes  $65 million  primarily  due to changes in  estimates  of sublease
     income  resulting from a continued  deterioration  of the  commercial  real
     estate market.
(2)  The  Company  expects to  substantially  utilize  the  remaining  workforce
     reduction  liability  through cash  payments for severance pay and benefits
     over the respective severance periods through 2003.
(3)  The  Company  expects to  substantially  utilize the  remaining  facilities
     reduction  liability  through cash  payments for the net lease expense over
     the respective lease terms through 2017.
(4)  Primarily includes charges for officers' stock-based compensation.

                                     - 6 -


5. Sale of Corporate Trust Business

     In June 2001,  U.S. Trust sold its Corporate  Trust business to The Bank of
New York  Company,  Inc.  The  Company  recorded an  extraordinary  gain of $221
million,  or $121 million after tax, on this sale in the second quarter of 2001.
During the first quarter of 2002, the Company recorded an extraordinary  gain of
$22 million,  or $12 million after tax, which represented the remaining proceeds
from this sale that were realized upon  satisfaction of certain client retention
requirements.


6. Allowance for Credit Losses on Banking Loans and Nonperforming Assets

     Loans to banking  clients of $4.3  billion at  September  30, 2002 and $4.0
billion at December  31, 2001 are  presented  net of the related  allowance  for
credit losses.  The allowance for credit losses on banking loans was $23 million
at  September  30, 2002 and $21 million at December  31,  2001.  Recoveries  and
charge-offs  were not  material  for each of the three- and  nine-month  periods
ended September 30, 2002 and 2001.
     Nonperforming  assets  consisted  of  non-accrual  loans of $1  million  at
September 30, 2002 and $5 million at December 31, 2001.


7. Loan Securitization

     During  the  second  quarter  of  2002,  U.S.  Trust  securitized  and sold
residential mortgage loans originated through its private banking business. This
transaction was accounted for as a sale under the requirements of SFAS No. 140 -
Accounting for Transfers and Servicing of Financial  Assets and  Extinguishments
of  Liabilities.  U.S. Trust received $196 million in proceeds from the sale and
recognized a gain of $1 million. The senior mortgage  pass-through  certificates
that were created by the securitization process were sold to third parties. U.S.
Trust retained all other securities created by the process,  primarily comprised
of subordinated securities with total par value of $5 million. Any credit losses
on the  securitized  loans  will be  assigned  to U.S.  Trust,  as holder of the
subordinated  securities,  up to the $5 million par value.  The  estimated  fair
value of the retained  securities  was $6 million at September  30, 2002 and was
included in securities  owned on the Company's  condensed  consolidated  balance
sheet.  U.S. Trust has not guaranteed the mortgage loans as this transaction was
structured without recourse to U.S. Trust or the Company.


8. Comprehensive Income

     Comprehensive income includes net income and changes in equity except those
resulting from investments by, or distributions to, stockholders.  Comprehensive
income is presented in the following table:

- --------------------------------------------------------------------------------
                                              Three                  Nine
                                          Months Ended           Months Ended
                                          September 30,          September 30,
                                          2002     2001          2002     2001
- --------------------------------------------------------------------------------
Net income (loss)                        $  (4)   $  13         $ 188    $ 212
Other comprehensive income (loss):
   Cumulative effect of accounting
     change for adoption of
     SFAS No. 133                                                          (12)
   Net loss on cash flow
     hedging instruments                    (8)     (17)          (10)     (24)
   Foreign currency translation
     adjustment                              2        1             8       (5)
   Change in net unrealized gain
     on securities available for sale       10       13            17       16
- --------------------------------------------------------------------------------
Total comprehensive income,
   net of tax                                     $  10         $ 203    $ 187
================================================================================

                                     - 7 -


9. Earnings Per Share

     Basic EPS  excludes  dilution and is computed by dividing net income by the
weighted-average number of common shares outstanding for the period. Diluted EPS
reflects the potential  reduction in EPS that could occur if securities or other
contracts to issue common stock were  exercised or converted  into common stock.
EPS under the basic and diluted  computations  are  presented  in the  following
table:

- --------------------------------------------------------------------------------
                                                 Three              Nine
                                              Months Ended      Months Ended
                                              September 30,     September 30,
                                             2002     2001     2002      2001
- --------------------------------------------------------------------------------
Net income (loss)                           $ (4)     $ 13     $188      $212
================================================================================
Weighted-average common
   shares outstanding - basic              1,358     1,373    1,364     1,376
Common stock equivalent shares
   related to stock incentive plans                     22       18        27
- --------------------------------------------------------------------------------
Weighted-average common
   shares outstanding - diluted            1,358     1,395    1,382     1,403
================================================================================
Basic EPS:
Income (loss) before
   extraordinary gain                       $.00      $.01     $.13      $.07
Extraordinary gain, net of tax                                 $.01      $.08
Net income (loss)                           $.00      $.01     $.14      $.15
================================================================================
Diluted EPS:
Income (loss) before
   extraordinary gain (1)                   $.00      $.01     $.13      $.07
Extraordinary gain, net of tax                                 $.01      $.08
Net income (loss)                           $.00      $.01     $.14      $.15
================================================================================
(1)  For the three months ended  September  30, 2002 this  computation  excludes
     common  stock  equivalent  shares  related to stock  incentive  plans of 14
     million because inclusion of such shares would be antidilutive.

     The computation of diluted EPS for the nine months ended September 30, 2002
and 2001,  respectively,  excludes  outstanding  stock  options to purchase  114
million and 84 million  shares,  respectively,  because the exercise  prices for
those options were greater than the average  market price of the common  shares,
and therefore the effect would be antidilutive.


10. Regulatory Requirements

     CSC is a financial holding company, which is a type of bank holding company
subject to  supervision  and regulation by the Board of Governors of the Federal
Reserve System (the Federal Reserve Board) under the Bank Holding Company Act of
1956, as amended (the Act).
     Under the Act,  the  Federal  Reserve  Board has  established  consolidated
capital  requirements  for  bank  holding  companies.  CSC is  subject  to those
requirements.  The regulatory capital and ratios of the Company, U.S. Trust, and
United  States Trust  Company of New York (U.S.  Trust NY) are  presented in the
following table:

                                     - 8 -

- --------------------------------------------------------------------------------
                                           2002                 2001
                                      --------------       --------------
September 30,                         Amount Ratio(1)      Amount Ratio(1)
- --------------------------------------------------------------------------------

Tier 1 Capital:
  Company                            $ 3,574    23.5%     $ 3,662    20.5%
  U.S. Trust                         $   618    17.5%     $   572    16.9%
  U.S. Trust NY                      $   381    13.4%     $   333    12.5%
Total Capital:
  Company                            $ 3,601    23.7%     $ 3,689    20.6%
  U.S. Trust                         $   641    18.2%     $   593    17.6%
  U.S. Trust NY                      $   401    14.1%     $   351    13.2%
Tier 1 Leverage:
  Company                            $ 3,574     9.6%     $ 3,662    10.2%
  U.S. Trust                         $   618     9.5%     $   572     9.6%
  U.S. Trust NY                      $   381     7.3%     $   333     7.2%
- --------------------------------------------------------------------------------
(1)  Minimum tier 1 capital,  total capital,  and tier 1 leverage ratios are 4%,
     8%,  and  3%-5%,  respectively,  for  bank  holding  companies  and  banks.
     Well-capitalized tier 1 capital,  total capital, and tier 1 leverage ratios
     are  6%,  10%,  and  5%,  respectively.  Each  of  CSC's  other  depository
     institution subsidiaries exceed the well-capitalized standards set forth by
     the banking regulatory authorities.

     Based on their respective  regulatory  capital ratios at September 30, 2002
and 2001,  the  Company,  U.S.  Trust,  and U.S.  Trust NY are  considered  well
capitalized  (the  highest  category).  There are no  conditions  or events that
management believes have changed the Company's, U.S. Trust's, or U.S. Trust NY's
well-capitalized status.
     Schwab  and SCM are  subject  to the  Uniform  Net  Capital  Rule under the
Securities  Exchange Act of 1934 (the Rule).  Schwab and SCM compute net capital
under the  alternative  method  permitted by the Rule.  This method requires the
maintenance  of  minimum  net  capital,  as  defined,  of the  greater  of 2% of
aggregate  debit balances  arising from client  transactions or a minimum dollar
requirement,   which  is  based  on  the  type  of  business  conducted  by  the
broker-dealer.  The  minimum  dollar  requirement  for both Schwab and SCM is $1
million.   Under  the  alternative   method,  a  broker-dealer   may  not  repay
subordinated  borrowings,  pay cash dividends, or make any unsecured advances or
loans to its parent or employees if such payment  would result in net capital of
less than 5% of aggregate debit balances or less than 120% of its minimum dollar
requirement.  At September 30, 2002,  Schwab's net capital was $1.2 billion (17%
of aggregate  debit  balances),  which was $1.0 billion in excess of its minimum
required  net  capital  and $825  million  in  excess of 5% of  aggregate  debit
balances.  At September 30, 2002,  SCM's net capital was $67 million,

                                     - 8 -

which was $66 million in excess of its minimum required net capital.


11. Commitments and Contingent Liabilities

     During 2001,  the Company began  occupying  and making lease  payments on a
newly  renovated  office  building.  The lease for the  building was arranged by
working with a bank to create an  unconsolidated  special purpose trust (Trust).
The Trust,  through  an agent,  raised the $245  million  needed to acquire  and
renovate  the  building by issuing  long-term  debt ($235  million)  and raising
equity  capital ($10  million).  The Company's  lease payments to the Trust vary
with  fluctuations in interest rates and are structured to cover the interest on
the debt  obligations and a specified return on the equity (defined in the Trust
Agreement as 1.75% above the one-month LIBOR rate).  This financing  arrangement
is known as a synthetic  lease.  Upon the  expiration of the lease in June 2005,
the Company may renew the lease for an additional  five years subject to certain
approvals and  conditions,  or arrange a sale of the office  building to a third
party.  The Company also has an option to purchase the office  building for $245
million at any time after June 18, 2003. The Company has provided the Trust with
a residual value guarantee,  which means that if the building is sold to a third
party the Company is responsible for making up any shortfall  between the actual
sales price and the $245  million  funded by the Trust,  up to a maximum of $202
million.  In March 2002, the Company  secured an appraisal of the estimated fair
value of the building at the end of the initial  lease term in June 2005. On the
basis of this  appraisal,  the Company  determined that it was probable that the
value of the  property  at the end of the  lease  term  would  be less  than the
residual value guaranteed by approximately  $45 million.  This deficiency of $45
million is being  amortized  as rent expense on a  straight-line  basis over the
period from January 2002 to June 2005.  Adjustments to this amortization will be
made on a  prospective  basis  if it is  determined  that  the  estimate  of the
probable deficiency has changed.
     The nature of the  Company's  business  subjects  it to  claims,  lawsuits,
regulatory  examinations,  and  other  proceedings  in the  ordinary  course  of
business. The results of these matters cannot be predicted with certainty. There
can be no assurance  that these matters will not have a material  adverse effect
on the Company's results of operations in any future period, depending partly on
the results for that period,  and a substantial  judgment  could have a material
adverse impact on the Company's financial condition,  results of operations, and
cash flows.  However,  it is the opinion of management,  after consultation with
legal counsel, that the ultimate outcome of existing claims and proceedings will
not have a  material  adverse  impact on the  financial  condition,  results  of
operations,  or cash  flows of the  Company.  For  further  discussion  of legal
proceedings, see Part II - Other Information, Item 1 - Legal Proceedings.


12. Segment Information

     The Company  structures  its  segments  according  to its various  types of
clients and the services  provided to those  clients.  These  segments have been
aggregated, based on similarities in economic characteristics, types of clients,
services provided,  distribution channels, and regulatory environment, into four
reportable  segments -  Individual  Investor,  Institutional  Investor,  Capital
Markets, and U.S. Trust.
     Financial information for the Company's reportable segments is presented in
the following table. The Company  periodically  reallocates certain revenues and
expenses  among the  segments  to align them with the  changes in the  Company's
organizational  structure.  Previously-reported  segment  information  has  been
revised  to  reflect   changes  during  the  year  in  the  Company's   internal
organization.  The Company  evaluates the  performance  of its segments based on
adjusted operating income before taxes,  which excludes  restructuring and other
charges,  merger- and  acquisition-related  charges,  and  extraordinary  gains.
Intersegment  revenues are not material and are therefore not  disclosed.  Total
revenues,  income before taxes on income and extraordinary  gain, and net income
are equal to the  Company's  consolidated  amounts as reported in the  condensed
consolidated statement of income.

                                     - 9 -

- --------------------------------------------------------------------------------
                                                Three                Nine
                                            Months Ended         Months Ended
                                            September 30,        September 30,
                                           2002       2001      2002       2001
- -------------------------------------------------------------------------------
Revenues:
Individual Investor                      $  593     $  576    $1,804     $1,893
Institutional Investor                      214        200       638        616
Capital Markets                              64         58       194        264
U.S. Trust                                  160        163       503        495
- --------------------------------------------------------------------------------
Operating revenues                        1,031        997     3,139      3,268
Non-operating revenues (1)                              26                   26
- --------------------------------------------------------------------------------
  Total                                  $1,031     $1,023    $3,139     $3,294
================================================================================
Operating income before taxes:
Individual Investor                      $   64     $   35    $  193     $  147
Institutional Investor                       61         64       182        203
Capital Markets                              (1)        (2)       12         28
U.S. Trust (2)                               31         33       111         95
- --------------------------------------------------------------------------------
Operating income before taxes               155        130       498        473
Non-operating revenues (1)                              26                   26
Restructuring and other charges (3)        (160)       (99)     (190)      (244)
Merger- and acquisition-related
  charges (4)                                          (31)      (27)       (91)
- --------------------------------------------------------------------------------
Income (loss) before taxes on income
  (loss) and extraordinary gain              (5)        26       281        164
Tax expense (benefit) on income              (1)        13       105         73
Extraordinary gain on sale of
  corporate trust business, net of tax                            12        121
- --------------------------------------------------------------------------------
Net Income (Loss)                        $   (4)    $   13    $  188     $  212
================================================================================
(1)  Primarily consists of a gain on the sale of an investment.
(2)  Excludes an  extraordinary  pre-tax gain of $22 million for the nine months
     ended  September  30,  2002 and $221  million  for the  nine  months  ended
     September 30, 2001.
(3)  Restructuring  charges  include costs  relating to  workforce,  facilities,
     systems  hardware,  software,  and  equipment  reductions.  In 2001,  other
     charges  include  a  regulatory   fine,   professional   service  fees  for
     operational and risk management  remediation,  and the write-off of certain
     software development costs.
(4)  Includes  retention program  compensation  related to the merger with USTC,
     and  intangible  asset  amortization  and  retention  program  compensation
     related to the acquisition of CyberTrader.  The retention  programs related
     to the  acquisition of CyberTrader  and the merger with USTC ended in March
     2002 and May 2002,  respectively.  For 2001,  amount also includes goodwill
     amortization, which ceased on January 1, 2002 upon the adoption of SFAS No.
     142 (see note "2 - Accounting Change").


13. Supplemental Cash Flow Information

     Certain information affecting the cash flows of the Company is presented in
the following table:

- --------------------------------------------------------------------------------
                                                                  Nine
                                                             Months Ended
                                                             September 30,
                                                            2002       2001
- --------------------------------------------------------------------------------

Income taxes paid                                          $  81      $  84
================================================================================
Interest paid:
  Brokerage client cash balances                           $ 143      $ 614
  Deposits from banking clients                               65        104
  Long-term debt                                              51         56
  Stock-lending activities                                     3         19
  Short-term borrowings                                       19         15
  Other                                                                   5
- --------------------------------------------------------------------------------
Total interest paid                                        $ 281      $ 813
================================================================================
Non-cash investing and financing activities:
  Common stock and options issued
   for purchase of businesses                              $   4      $  36
================================================================================

                                     - 10 -


Item 2. Management's Discussion and Analysis of
        Financial Condition and Results of Operations

                             Description of Business

     The Company:  The Charles  Schwab  Corporation  (CSC) and its  subsidiaries
(collectively  referred to as the  Company)  provide  securities  brokerage  and
related  financial  services for 8.0 million active client  accounts(a).  Client
assets in these accounts  totaled $726.8 billion at September 30, 2002.  Charles
Schwab & Co.,  Inc.  (Schwab) is a  securities  broker-dealer  with 394 domestic
branch offices in 48 states,  as well as a branch in the  Commonwealth of Puerto
Rico.  U.S. Trust  Corporation  (USTC,  and with its  subsidiaries  collectively
referred  to as U.S.  Trust)  is a  wealth  management  firm  that  through  its
subsidiaries also provides  fiduciary services and private banking services with
34 offices in 12 states.  Other  subsidiaries  include Charles Schwab Europe,  a
retail securities  brokerage firm located in the United Kingdom,  Charles Schwab
Investment  Management,  Inc., the investment  advisor for Schwab's  proprietary
mutual funds,  Schwab Capital  Markets L.P.  (SCM), a market maker in Nasdaq and
other securities  providing trade execution services primarily to broker-dealers
and institutional clients, and CyberTrader,  Inc.  (CyberTrader),  an electronic
trading  technology  and brokerage  firm  providing  services to highly  active,
online investors.
     The  Company  provides  financial  services to  individuals,  institutional
clients,  and  broker-dealers  through  four  segments  -  Individual  Investor,
Institutional Investor, Capital Markets, and U.S. Trust. The Individual Investor
segment includes the Company's domestic and international retail operations. The
Institutional Investor segment provides custodial, trading, and support services
to  independent  financial  advisors,  serves  company  401(k) plan sponsors and
third-party  administrators,  and supports  company stock option plans and stock
purchase programs. The Capital Markets segment provides trade execution services
in Nasdaq,  exchange-listed,  and other securities  primarily to broker-dealers,
including  Schwab,  and institutional  clients.  The U.S. Trust segment provides
investment  and wealth  management,  fiduciary  services,  and  private  banking
services to individual and institutional clients.
     Business Strategy:  The Company's  infrastructure and resources are focused
on pursuing six strategic priorities:
- -    providing   the   spectrum   of   affluent   investors   with  the  advice,
     relationships, and choices that support their desired investment outcomes;
- -    delivering  the  information,  technology,  service,  and pricing needed to
     remain a leader in serving active traders;
- -    continuing  to  provide  high  quality  service  to  clients  with  smaller
     investment portfolios;
- -    providing  individual  investing  services  through  employers,   including
     retirement and option plans as well as personal brokerage accounts;
- -    offering selected banking services and developing  investment products that
     give clients greater control and understanding of their finances; and
- -    retaining a strong capital markets business to address investors' financial
     product and trade execution needs.

     For  further   discussion  of  the   Company's   business   strategy,   see
"Management's  Discussion  and Analysis of Results of  Operations  and Financial
Condition - Description  of Business - Business  Strategy" in the Company's 2001
Annual Report to  Stockholders,  which is filed as Exhibit 13.1 to the Company's
Form 10-K for the year ended  December  31,  2001.  See also Item 1 - Business -
Narrative Description of Business - "Products,  Services,  and Advice Offerings"
in the  Company's  Form 10-K for the year ended  December 31, 2001.  Significant
recent developments relating to certain of these strategic  priorities,  as well
as other significant developments, follows:

     Services  for  Affluent  Investors:  Schwab  Private  Client is a fee-based
service  designed to help  clients  who want  access to an  ongoing,  one-on-one
advice  relationship with a designated Schwab consultant while retaining control
over their investment  decisions.  Schwab Private Client was expanded nationwide
in May 2002.  In the third  quarter of 2002,  3,000  clients  signed up for this
service, bringing the total number of participants to over 5,000 as of September
30, 2002. The Schwab Private Client service includes over 150 designated  Schwab
consultants and their support teams,  serving 360 branch offices nationwide,  at
September 30, 2002.
     For  self-directed  affluent  investors,   the  Company  introduced  Schwab
Signature  Platinum(R),  the  successor  to the  Schwab  Signature  Services(TM)
program.  Schwab Signature  Platinum enables Schwab to provide a select group of
its larger  clients  with a tailored  set of benefits  and  services,  including
priority  access,  an  enhanced  suite of  investing  resources,  and  preferred
pricing.
     The  Schwab   Advisor   Network(TM)   is  the   successor   to  the  Schwab
AdvisorSource(R)  referral  program,  with over 330  participating  independent,
fee-based  investment  advisors  (IAs) at September 30, 2002.  These IAs provide
customized and personalized portfolio management and financial planning services
to investors who prefer to delegate their financial management  responsibilities
to an independent


- --------
(a)      Accounts with balances or activity within the preceding eight months.

                                     - 11 -

professional.  During  the  third  quarter  of 2002,  Schwab  conducted  advisor
education workshops on operational,  trading,  and technology  solutions to help
IAs grow their  businesses  efficiently.  These workshops were held in 18 cities
and attracted 1,100 attendees.

     Services  for Active  Traders:  The  Company  made  several  technological,
pricing,  and  service  improvements  to  its  offerings  for  actively  trading
investors in the third quarter of 2002. The Company enhanced its  CyberTrader(R)
Web Trading platform to include real-time market data, direct access technology,
intelligent  order routing,  options  trading,  and premium stock research.  The
Company also reduced pricing across all of CyberTrader's  platforms;  prices now
range from $9.95 for trades executed  through the CyberTrader Web site to $12.95
for  trades  executed  through  the  CyberX2(TM)  platform.   Additionally,  the
CyberTrader  offering  was  expanded  to  include  a broader  client  base - the
enhanced pricing and technology are available to clients who trade as few as ten
times per month. To support representatives' conversations with actively trading
clients,  the Company introduced Active Trader Street, an internal Web site that
provides  Schwab   representatives  with  a  comprehensive  suite  of  investing
perspectives, trading strategies, and educational tools.

     Corporate Services:  In the third quarter of 2002, the Company introduced a
monthly online report that allows  retirement plan sponsors to monitor  activity
and  investment  performance  in their plans  against  customized  criteria  and
benchmarks.  If a fund deviates from the pre-established criteria, plan sponsors
receive an email  alert  automatically.  The  report  also  provides  plan asset
allocations and trend data, market commentary, industry data, fund summaries and
the most  recent  mutual  fund  Schwab  Focus  List(TM),  which is  specifically
designed for retirement plan sponsors.

     Banking and Other  Financial  Products:  In the second quarter of 2002, the
Company filed  applications  with the Office of the  Comptroller of the Currency
and the Federal Deposit  Insurance  Corporation to establish a national bank and
to obtain deposit  insurance for the bank.  The Company is awaiting  preliminary
approval from the Comptroller of the Currency in order to file applications with
the Board of Governors of the Federal  Reserve System  (Federal  Reserve Board).
Subject  to  regulatory  approvals,  the  Company  expects to  commence  banking
operations in early 2003.

     Capital Markets: The Company expanded its Schwab BondSource(TM) platform in
the third  quarter of 2002 to provide  additional  information,  new  analytical
tools,  and  enhanced  fixed  income  securities  price  quotes to support  more
efficient client service. Client assets in fixed income securities were a record
$117.5 billion at September 30, 2002, an increase of $19.3 billion, or 20%, from
a year ago.

     Other Significant Developments: The Company continued to combine people and
technology  through several important  technology-based  initiatives  during the
third quarter of 2002.  Representatives  from the Schwab  Center for  Investment
Research(R),  Schwab  Equity  Research,  and Schwab  Investment  Center hosted a
Webcast  designed to help  investors  navigate the current  markets.  Along with
advice on  investment  objectives,  diversification,  and risk  management,  the
representatives  shared their  perspectives on the current downturn and possible
investment opportunities.  Also, Schwab added a feature to its Web site to guide
prospective  clients to selected  service  offerings,  based on their individual
investing behavior and needs.
     In the  third  quarter  of 2002,  Schwab  expanded  its  proprietary  funds
offering by introducing the Schwab Hedged Equity Fund(TM), which invests in both
long and short  positions and is designed to provide  investors  with  long-term
capital  appreciation  with less  volatility  than the broad market.  This fund,
along with the Schwab Core Equity  Fund(TM)  introduced in the second quarter of
2002,  combines the equity selection  capabilities of Schwab Equity  Ratings(TM)
with the diversification and convenience of a mutual fund.

     Restructuring:  The Company recorded pre-tax  restructuring charges for the
third  quarter of 2002 and the nine months ended  September  30, 2002 as follows
(in millions):

- --------------------------------------------------------------------------------
                                                    Three              Nine
Period ended September 30, 2002                     Months             Months
- --------------------------------------------------------------------------------
2002 Initiatives:
   Workforce reduction                              $  44              $  44
   Facilities reduction                                50                 50
- --------------------------------------------------------------------------------
     Total 2002 Initiatives                            94                 94
- --------------------------------------------------------------------------------
2001 Initiatives:
   Workforce reduction                                  1                 19
   Facilities reduction                                65                 76
   Systems removal                                                         1
- --------------------------------------------------------------------------------
     Total 2001 Initiatives                            66                 96
- --------------------------------------------------------------------------------
Total restructuring charges                         $ 160              $ 190
================================================================================

2002 Initiatives

     In  the  third   quarter  of  2002,   the  Company   commenced   additional
restructuring  initiatives due to continued  difficult market conditions.  These
initiatives are intended to reduce  operating  expenses and adjust the Company's
organizational  structure  to  improve  productivity,  enhance  efficiency,  and
increase profitability. The restructuring initiatives include further reductions
in workforce and facilities.  The Company recorded pre-tax restructuring charges
of $94  million  in the third  quarter of 2002  related  to these  restructuring
initiatives. This amount includes

                                     - 12 -

$12 million for  workforce  reductions  related to the closure of the  Company's
telephone  service center in Austin,  Texas, in the third quarter of 2002, and a
reduction of  phone-based  client  support staff at the  remaining  four service
centers.   Additionally,  the  Company  expects  that  reductions  in  full-time
equivalent  employees  in the fourth  quarter  of 2002 will total  approximately
1,900,  including  approximately  1,750 through  mandatory staff  reductions and
approximately 150 related to a reduction in contractors. In the third quarter of
2002, the Company  recorded  charges of $32 million related to the 60-day notice
period  provided  to  these  impacted  employees  (excluding  contractors).  The
remaining severance pay and benefits,  which become contractual obligations only
when the impacted employee signs a severance agreement,  will be recorded in the
fourth  quarter of 2002.  The Company  expects to recognize  additional  pre-tax
restructuring charges in the fourth quarter of 2002 of approximately $90 million
for  workforce  reductions.   As  the  Company  works  toward  completing  these
restructuring  initiatives and assesses the impact of its workforce  reductions,
additional charges for further reductions in operating  facilities are possible.
The  Company  estimates  that its 2002  restructuring  initiatives  will  reduce
pre-tax  operating  expenses for full-year  2003 by  approximately  $250 million
compared  to  annualized  second  quarter  2002  operating  expenses.   Expected
reductions  include  approximately $150 million in compensation and benefits for
mandatory staff reductions,  approximately $50 million in professional  services
and other expenses,  and  approximately  $50 million in spending for development
projects and advertising.  A portion of these reductions in operating  expenses,
however, will likely be used to enhance employee bonuses.

2001 Initiatives

     In addition,  the Company recorded pre-tax restructuring charges related to
the Company's 2001 restructuring initiatives of $66 million in the third quarter
of 2002,  virtually all of which  resulted from changes in estimates of sublease
income due to a continued deterioration of the commercial real estate market.

     For further  information on the Company's  restructuring  initiatives,  see
note "4 -  Restructuring"  in the  Notes  to  Condensed  Consolidated  Financial
Statements.

                                 Risk Management

     For  discussion on the Company's  principal  risks and some of the policies
and  procedures  for  risk  identification,   assessment,  and  mitigation,  see
"Management's  Discussion  and Analysis of Results of  Operations  and Financial
Condition  -  Risk   Management"   in  the  Company's   2001  Annual  Report  to
Stockholders,  which is filed as Exhibit 13.1 to the Company's Form 10-K for the
year ended December 31, 2001. See Liquidity and Capital Resources of this report
for  a  discussion  on  liquidity  risk;  and  see  Item  3 -  Quantitative  and
Qualitative Disclosures About Market Risk for additional information relating to
market risk.
     The Company  entered  into a number of new  insurance  policies  during the
quarter  ended  September  30,  2002 to  replace  and renew  policies  that were
expiring.  Given the  current  state of the  insurance  market,  the Company was
confronted with higher levels of rates and deductibles for coverages  similar to
those which were replaced.  These rates and deductibles were comparable to those
available  to other  participants  in the  insurance  market.  The  increases in
deductibles  could have a material  adverse  effect on the Company's  results of
operations  in any  future  period,  depending  partly on the  results  for that
period.
     Given the nature of the Company's revenues, expenses, and risk profile, the
Company's earnings and CSC's common stock price have been and may continue to be
subject to significant  volatility from period to period.  The Company's results
for any interim period are not necessarily indicative of results for a full year
or any  other  interim  period.  Risk is  inherent  in the  Company's  business.
Consequently,  despite the Company's attempts to identify areas of risk, oversee
operational areas involving risk, and implement policies and procedures designed
to mitigate  risk,  there can be no  assurance  that the Company will not suffer
unexpected losses due to operating or other risks.

                           Forward-Looking Statements

     This Quarterly  Report on Form 10-Q contains  "forward-looking  statements"
within the meaning of Section 27A of the Securities  Act, and Section 21E of the
Securities  Exchange Act of 1934.  Forward-looking  statements are identified by
words such as "believe,"  "expect,"  "intend,"  "plan," "will," "may," and other
similar  expressions.  In addition,  any statements that refer to  expectations,
projections or other  characterizations  of future events or  circumstances  are
forward-looking  statements.  These  forward-looking  statements,  which reflect
management's  beliefs,  objectives,  and expectations as of the date hereof, are
necessarily  estimates  based  on the  best  judgment  of the  Company's  senior
management.  These  statements  relate to,  among other  things,  the  Company's
ability to achieve  its  strategic  priorities  (see  Description  of Business -
Business  Strategy),  the  impact  of the  restructuring  plan on the  Company's
results of operations (see Description of Business -  Restructuring),  insurance
coverage (see Description of Business - Risk  Management),  sources of liquidity
and capital (see Liquidity and Capital Resources - Liquidity and - Commitments),
the Company's cash position,  cash flows, capital expenditures,  and development
spending  (see  Liquidity  and  Capital  Resources

                                     - 13 -

- - Cash Flows and Capital  Resources),  net interest  expense under interest rate
swaps (see Item 3 - Quantitative and Qualitative Disclosures About Market Risk -
Financial  Instruments  Held For  Purposes  Other Than  Trading - Interest  Rate
Swaps), and contingent  liabilities (see Part II - Other  Information,  Item 1 -
Legal  Proceedings).  Achievement  of the expressed  expectations  is subject to
certain  risks and  uncertainties  that  could  cause  actual  results to differ
materially from the expressed expectations described in these statements.
     Important factors that may cause such differences are noted in this interim
report  and  include,  but are not  limited  to:  the  effect of client  trading
patterns on Company revenues and earnings; changes in revenues and profit margin
due to cyclical securities markets and fluctuations in interest rates; the level
and  continuing  volatility  of equity  prices;  a  significant  downturn in the
securities  markets  over a  short  period  of time or a  sustained  decline  in
securities prices, trading volumes, and investor confidence; the size and number
of the Company's  insurance claims; and a significant decline in the real estate
market,  including the Company's ability to sublease certain  properties.  Other
more  general  factors  that may cause  such  differences  include,  but are not
limited to: the  Company's  inability to attract and retain key  personnel;  the
timing and impact of changes in the Company's level of investments in personnel,
technology, or advertising;  changes in technology; computer system failures and
security breaches; evolving legislation,  regulation, accounting pronouncements,
and changing industry practices adversely affecting the Company; adverse results
of litigation;  the inability to obtain external  financing at acceptable rates;
the  effects of  competitors'  pricing,  product,  and  service  decisions;  and
intensified industry competition and consolidation.

                          Critical Accounting Policies

     Certain of the Company's  accounting  policies that involve a higher degree
of judgment  and  complexity  are  discussed  in  "Management's  Discussion  and
Analysis of Results of Operations and Financial  Condition - Critical Accounting
Policies" in the Company's 2001 Annual Report to Stockholders, which is filed as
Exhibit 13.1 to the  Company's  Form 10-K for the year ended  December 31, 2001.
There have been no material changes to these critical accounting policies during
the first nine months of 2002.

                Three Months Ended September 30, 2002 Compared To
                     Three Months Ended September 30, 2001

     All  references to earnings per share  information  in this report  reflect
diluted earnings per share unless otherwise noted.

FINANCIAL OVERVIEW

     The  Company's  financial  performance  in the  third  quarter  of 2002 was
adversely   affected  by  decreases  in  client  trading  activity  as  investor
confidence  continued  to  be  weighed  down  by  persistent  securities  market
declines,  concerns about corporate governance,  and geopolitical  developments.
Despite the difficult market environment that prevailed during the third quarter
of 2002, the Company's trading revenues  increased 12% from the third quarter of
2001.  The increase in trading  revenues was partially due to a higher number of
trading days in the third quarter of 2002,  as well as higher  revenue per share
traded  (reflected  in  commission  revenues)  and higher  client  fixed  income
securities trading activity (reflected in principal transactions revenues).
     Non-trading  revenues,  which include asset  management and  administration
fees,  interest  revenue,  net of interest expense  (referred to as net interest
revenue), and other revenues, decreased 4% in the third quarter of 2002 compared
to the year-ago level. The decrease in non-trading revenues was primarily due to
a 42%  decrease in other  revenue and a 9%  decrease  in net  interest  revenue,
partially offset by a 3% increase in asset management and  administration  fees.
The  decrease in other  revenues was  primarily  due to a gain on the sale of an
investment  recorded  in the third  quarter  of 2001.  Average  margin  loans to
clients in the third quarter of 2002 decreased 33% from year-ago  levels,  which
primarily  caused the decline in net  interest  revenue.  The  increase in asset
management and administration fees primarily resulted from higher account fees.
     Total  expenses  excluding  interest  during the third quarter of 2002 were
$1.0  billion,  up 4% from the third  quarter of 2001.  This  increase  resulted
primarily  from  higher  restructuring  charges  in the third  quarter  of 2002,
partially  offset by decreases in certain  expenses as a result of the Company's
continued expense reduction measures.
     In evaluating the Company's financial performance, management uses adjusted
operating  income,  which  excludes  non-operating  items  as  detailed  in  the
following table. Management believes that operating income is a useful indicator
of its ongoing  financial  performance,  and a tool that can provide  meaningful
insight into financial performance without the effects of certain material items
that are not expected to be an ongoing part of operations  (e.g.,  extraordinary
gains,  restructuring  and other  charges,  and merger- and  acquisition-related
charges). In this

                                     - 14 -

manner,  operating income assists both management and investors in assessing the
Company's  financial  performance  over extended  periods of time. The Company's
after-tax operating income for the third quarter of 2002 was $96 million, up 19%
from the third quarter of 2001,  and its after-tax  operating  profit margin for
the third  quarter of 2002 was 9.4%, up from 8.2% for the third quarter of 2001.
A reconciliation of the Company's operating income to net income is shown in the
following table (in millions):
- --------------------------------------------------------------------------------
                                               Three Months
                                                   Ended
                                               September 30,            Percent
                                               2002     2001            Change
- --------------------------------------------------------------------------------
Operating income, after tax                   $  96    $  81               19%
Non-operating items:
   Other income (1)                                       26
   Restructuring charges (2)                   (160)     (99)              62
   Merger- and acquisition-related charges (3)           (31)
- --------------------------------------------------------------------------------
     Total non-operating items                 (160)    (104)              54
       Tax effect                                60       36               67
- --------------------------------------------------------------------------------
Total non-operating items, after tax           (100)     (68)              47
- --------------------------------------------------------------------------------
Net income (loss)                             $  (4)   $  13              n/m
================================================================================
(1)  Primarily consists of a gain on the sale of an investment.
(2)  Restructuring  charges  include costs  relating to  workforce,  facilities,
     systems hardware, software, and equipment reductions.
(3)  Includes  retention program  compensation  related to the merger with USTC,
     and  intangible  asset  amortization  and  retention  program  compensation
     related to the acquisition of CyberTrader.  The retention  programs related
     to the  acquisition of CyberTrader  and the merger with USTC ended in March
     2002 and May 2002,  respectively.  For the three months ended September 30,
     2001, amount also includes goodwill  amortization,  which ceased on January
     1, 2002 upon the adoption of Statement  of Financial  Accounting  Standards
     No. 142.
n/m  Not meaningful

     The Company's  operating  income before taxes for the third quarter of 2002
was $155  million,  up $25  million,  or 19%,  from the  third  quarter  of 2001
primarily due to an increase of $29 million,  or 83%, in the Individual Investor
segment,  partially  offset  by  a  decrease  of  $3  million,  or  5%,  in  the
Institutional  Investor segment. The increase in the Individual Investor segment
was  primarily due to lower  expenses  resulting  from the  Company's  workforce
reduction under its restructuring  plan. As certain technology,  corporate,  and
general  administrative  expenses  are  allocated  to segments  based upon their
full-time equivalent employees,  a proportionately larger allocation of expenses
was  assigned to the  Institutional  Investor  segment for the third  quarter of
2002,  which,  along with an increase in certain  direct costs,  resulted in the
operating income decline in that segment.
     The Company  recognized  a net loss of $4 million for the third  quarter of
2002,  compared to net income of $13 million,  or $.01 per share,  for the third
quarter of 2001. The Company's  after-tax profit margin for the third quarter of
2002 was (.3%), down from 1.3% for the third quarter of 2001.
     The annualized return on stockholders' equity for the third quarter of 2002
was 0%, down from 1% for the third quarter of 2001.

REVENUES

     Revenues  increased  by $8  million,  or 1%, to $1.0  billion  in the third
quarter of 2002 compared to the third quarter of 2001, due to a $33 million,  or
12%, increase in commission  revenues,  a $14 million,  or 3%, increase in asset
management  and  administration  fees  and a $5  million,  or 12%,  increase  in
principal transaction  revenues.  These increases were partially offset by a $21
million,  or 9%,  decrease in net interest  revenue and a $23  million,  or 42%,
decrease in other revenues.  The Company's  non-trading revenues represented 65%
of total  revenues  for the third  quarter of 2002,  as  compared to 69% for the
third quarter of 2001 as shown in the following table:

- --------------------------------------------------------------------------------
                                                                  Three Months
                                                                      Ended
                                                                  September 30,
Composition of Revenues                                          2002      2001
- --------------------------------------------------------------------------------
Commissions                                                       30%       27%
Principal transactions                                             5         4
- --------------------------------------------------------------------------------
   Total trading revenues                                         35        31
- --------------------------------------------------------------------------------
Asset management and administration fees                          42        41
Net interest revenue                                              20        22
Other                                                              3         6
- --------------------------------------------------------------------------------
   Total non-trading revenues                                     65        69
- --------------------------------------------------------------------------------
Total                                                            100%      100%
================================================================================

     While the Individual Investor and Institutional  Investor segments generate
both trading and non-trading  revenues,  the Capital  Markets segment  generates
primarily  trading  revenues  and the U.S.  Trust  segment  generates  primarily
non-trading revenues. The $8 million increase in revenues from the third quarter
of 2001 was due to increases in operating revenues of $17 million, or 3%, in the
Individual Investor segment,  $14 million, or 7%, in the Institutional  Investor
segment,  and $6  million,  or 10%, in the Capital  Markets  segment,  partially
offset  by a  decrease  of $3  million,  or  2%,  in  the  U.S.  Trust  segment.
Additionally, the Company had non-operating revenues of $26 million in the third
quarter of 2001,  consisting  primarily of a gain on the sale of an  investment.
See note "12 -  Segment  Information"  in the  Notes to  Condensed  Consolidated
Financial Statements for financial information by segment.

                                     - 15 -

Asset Management and Administration Fees

     Asset management and administration  fees include mutual fund service fees,
as well as fees for other asset-based  financial services provided to individual
and  institutional  clients.  The Company  earns  mutual fund  service  fees for
recordkeeping and shareholder  services  provided to third-party  funds, and for
transfer agent services,  shareholder services,  administration,  and investment
management  provided  to its  proprietary  funds.  These fees are based upon the
daily  balances  of client  assets  invested in  third-party  funds and upon the
average daily net assets of the Company's proprietary funds. Mutual fund service
fees are earned through the Individual  Investor,  Institutional  Investor,  and
U.S. Trust segments.  The Company also earns asset management and administration
fees for financial  services,  including  investment  management and consulting,
trust and fiduciary services, financial and estate planning, and private banking
services,  provided to  individual  and  institutional  clients.  These fees are
primarily based on the value and composition of assets under  management and are
earned through the U.S. Trust,  Individual Investor,  and Institutional Investor
segments.
     Asset  management and  administration  fees were $434 million for the third
quarter of 2002, up $14 million, or 3%, from the third quarter of 2001, as shown
in the following table (in millions):

- --------------------------------------------------------------------------------
                                                   Three Months
                                                       Ended
Asset Management                                   September 30,        Percent
   and Administration Fees                         2002     2001        Change
- --------------------------------------------------------------------------------
Mutual fund service fees:
   Proprietary funds
    (SchwabFunds(R)and Excelsior(R))               $218     $209            4%
   Mutual Fund OneSource(R)                          61       69          (12)
   Other                                             10       13          (23)
Asset management and related services               145      129           12
- --------------------------------------------------------------------------------
   Total                                           $434     $420            3%
================================================================================

     The increase in asset management and administration  fees was primarily due
to higher  account fees and  increases in assets in Schwab's  proprietary  funds
(collectively  referred  to as the  SchwabFunds),  which led to an  increase  in
service fees,  partially  offset by a decrease in assets in Schwab's Mutual Fund
OneSource service.
     Assets in client  accounts  were $726.8  billion at  September  30, 2002, a
decrease  of $41.6  billion,  or 5%,  from a year ago as shown in the  following
table.  This  decrease  from a year ago included net new client  assets of $51.0
billion,  offset  by net  market  losses  of $92.6  billion  related  to  client
accounts.

- --------------------------------------------------------------------------------
Change in Client Assets and Accounts
   (In billions, at quarter end,                    September 30,    Percent
   except as noted)                                2002      2001    Change
- --------------------------------------------------------------------------------
Assets in client accounts
   Schwab One(R), other cash
     equivalents and deposits
     from banking clients                       $  29.0   $  28.1        3%
   Proprietary funds (SchwabFunds(R)
     and Excelsior(R)):
       Money market funds                         129.2     130.0       (1)
       Equity and bond funds                       26.8      27.5       (3)
- --------------------------------------------------------------------------------
         Total proprietary funds                  156.0     157.5       (1)
- --------------------------------------------------------------------------------
   Mutual Fund Marketplace(R)(1):
     Mutual Fund OneSource(R)                      70.0      76.6       (9)
     Mutual fund clearing services                 19.8      18.2        9
     All other                                     68.5      66.8        3
- --------------------------------------------------------------------------------
         Total Mutual Fund Marketplace            158.3     161.6       (2)
- --------------------------------------------------------------------------------
           Total mutual fund assets               314.3     319.1       (2)
- --------------------------------------------------------------------------------
   Equity and other securities (1)                272.9     332.0      (18)
   Fixed income securities (2)                    117.5      98.2       20
   Margin loans outstanding                        (6.9)     (9.0)      23
- --------------------------------------------------------------------------------
     Total client assets                        $ 726.8   $ 768.4       (5%)
================================================================================
Net change in assets
   in client accounts
   (for the quarter ended)
     Net new client assets                      $  10.6   $  17.9
     Net market losses                            (80.8)   (107.8)
- ------------------------------------------------------------------
   Net decline                                  $ (70.2)  $ (89.9)
==================================================================
New client accounts
   (in thousands, for the
   quarter ended)                                 159.6     184.2      (13%)
Active client accounts
   (in millions) (3)                                8.0       7.8        3%
- --------------------------------------------------------------------------------
Active online Schwab client
   accounts (in millions) (4)                       4.1       4.3       (5%)
Online Schwab client assets                     $ 270.1   $ 306.3      (12%)
- --------------------------------------------------------------------------------

(1)  Excludes money market funds and all proprietary money market,  equity,  and
     bond funds.
(2)  Includes  $15.1  billion and $15.7  billion at September 30, 2002 and 2001,
     respectively,  of  other  securities  serviced  by  Schwab's  fixed  income
     division,  including  exchange-traded  unit investment trusts,  real estate
     investment trusts, preferred debt, and preferred equities.
(3)  Active  accounts are defined as accounts with  balances or activity  within
     the preceding eight months.
(4)  Active online  accounts are defined as all accounts within a household that
     has had at least one online session within the past twelve months.

                                     - 16 -

Commissions

     The Company earns revenues by executing client trades primarily through the
Individual  Investor and  Institutional  Investor  segments.  These revenues are
affected  by  the  number  of  accounts  that  trade,   the  average  number  of
revenue-generating trades per account, and the average revenue earned per trade.
Commission  revenues for the Company were $309 million for the third  quarter of
2002, up $33 million,  or 12%, from the third quarter of 2001. This increase was
primarily due to higher revenue per trade and trading days,  partially offset by
lower daily average trades.
     The Company's  client trading  activity is shown in the following table (in
thousands):

- --------------------------------------------------------------------------------
                                                   Three Months
                                                       Ended
                                                   September 30,     Percent
Daily Average Trades                               2002    2001      Change
- --------------------------------------------------------------------------------
Revenue Trades (1)
   Online                                         107.3   109.3         (2%)
   TeleBroker(R)and Schwab by PhoneTM               5.4     6.6        (18)
   Regional client telephone service
     centers, branch offices, and other            16.4    17.9         (8)
- --------------------------------------------------------------------------------
   Total                                          129.1   133.8         (4%)
================================================================================
Mutual Fund OneSource(R) and
   Other Asset-Based Trades
   Online                                          47.9    33.3         44%
   TeleBroker and Schwab by Phone                    .3      .4        (25)
   Regional client telephone service
     centers, branch offices, and other             8.3    20.3        (59)
- --------------------------------------------------------------------------------
   Total                                           56.5    54.0          5%
================================================================================
Total Daily Average Trades
   Online                                         155.2   142.6          9%
   TeleBroker and Schwab by Phone                   5.7     7.0        (19)
   Regional client telephone service
     centers, branch offices, and other            24.7    38.2        (35)
- --------------------------------------------------------------------------------
  Total                                           185.6   187.8         (1%)
================================================================================
(1)  Includes  all  client  trades  (both  individuals  and  institutions)  that
     generate either commission revenue or revenue from principal markups (i.e.,
     fixed income).

     As shown in the  following  table,  the  total  number  of  revenue  trades
executed by the Company has  increased  4% as the client  trading  activity  per
account that traded has increased.

- --------------------------------------------------------------------------------
                                                       Three Months
                                                          Ended
                                                       September 30,   Percent
Trading Activity                                      2002      2001   Change
- --------------------------------------------------------------------------------
Total revenue trades
   (in thousands) (1)                                8,263     7,908       4%
Accounts that traded during
   the quarter (in thousands)                        1,284     1,339      (4)
Average revenue trades
   per account that traded                             6.4       5.9       8
Trading frequency proxy (2)                            3.9       3.8       3
Number of trading days                                  64        59       8
Average revenue earned
   per revenue trade                                $39.71    $36.35       9
- --------------------------------------------------------------------------------
(1)  Includes  all  client  trades  (both  individuals  and  institutions)  that
     generate either commission revenue or revenue from principal markups (i.e.,
     fixed income).
(2)  Represents annualized revenue trades per $100,000 in client assets.

Net Interest Revenue

     Net interest  revenue is the difference  between  interest earned on assets
(mainly  margin  loans to clients,  investments  required to be  segregated  for
clients,  private banking loans, and securities available for sale) and interest
paid  on  liabilities   (mainly  brokerage  client  cash  balances  and  banking
deposits).  Net interest revenue is affected by changes in the volume and mix of
these assets and  liabilities,  as well as by fluctuations in interest rates and
hedging strategies.
     Substantially  all of the Company's net interest  revenue is earned through
the Individual Investor, Institutional Investor, and U.S. Trust segments.

                                     - 17 -

     Net interest  revenue was $209 million for the third quarter of 2002,  down
$21  million,  or 9%, from the third  quarter of 2001 as shown in the  following
table (in millions):

- --------------------------------------------------------------------------------
                                                   Three Months
                                                       Ended
                                                   September 30,    Percent
                                                  2002      2001     Change
- --------------------------------------------------------------------------------
Interest Revenue
Margin loans to clients                         $  108    $  185      (42%)
Investments, client-related                         87       128      (32)
Private banking loans                               59        61       (3)
Securities available for sale                       21        20        5
Other                                               20        37      (46)
- --------------------------------------------------------------------------------
   Total                                           295       431      (32)
- --------------------------------------------------------------------------------
Interest Expense
Brokerage client cash balances                      43       147      (71)
Deposits from banking clients                       26        29      (10)
Long-term debt                                      10        13      (23)
Short-term borrowings                                6         8      (25)
Stock-lending activities                             1         3      (67)
Other                                                          1      n/m
- --------------------------------------------------------------------------------
   Total                                            86       201      (57)
- --------------------------------------------------------------------------------
Net interest revenue                            $  209    $  230       (9%)
================================================================================
n/m  Not meaningful

     Client-related  and other  daily  average  balances,  interest  rates,  and
average  net  interest  spread  for the  third  quarters  of 2002  and  2001 are
summarized in the following table (dollars in millions):

- --------------------------------------------------------------------------------
                                                              Three Months Ended
                                                                 September 30,
                                                                2002       2001
- --------------------------------------------------------------------------------
Interest-Earning Assets (client-related and other):
Investments (client-related):
  Average balance outstanding                               $ 18,973   $ 13,751
  Average interest rate                                        1.83%      3.71%
Margin loans to clients:
  Average balance outstanding                               $  7,346   $ 10,910
  Average interest rate                                        5.79%      6.73%
Private banking loans:
  Average balance outstanding                               $  4,139   $  3,645
  Average interest rate                                        5.69%      6.65%
Securities available for sale:
  Average balance outstanding                               $  1,568   $  1,365
  Average interest rate                                        5.29%      5.80%
Average yield on interest-earning assets                       3.40%      5.28%
Funding Sources (client-related and other):
Interest-bearing brokerage client cash balances:
  Average balance outstanding                               $ 22,917   $ 21,883
  Average interest rate                                         .73%      2.66%
Interest-bearing banking deposits:
  Average balance outstanding                               $  3,908   $  3,259
  Average interest rate                                        2.62%      3.57%
Other interest-bearing sources:
  Average balance outstanding                               $  1,021   $    972
  Average interest rate                                        2.18%      3.57%
Average noninterest-bearing portion                         $  4,180   $  3,557
Average interest rate on funding sources                        .91%      2.47%
Summary:
  Average yield on interest-earning assets                     3.40%      5.28%
  Average interest rate on funding sources                      .91%      2.47%
- --------------------------------------------------------------------------------
Average net interest spread                                    2.49%      2.81%
================================================================================

     The  decrease in net interest  revenue  from the third  quarter of 2001 was
primarily  due to lower levels of, and lower rates  received on, margin loans to
clients,  as  well  as  lower  rates  received  on  client-related  investments,
partially  offset by lower  rates paid on  brokerage  client cash  balances  and
higher average balances of client-related investments.

Principal Transactions

     Principal  transaction  revenues are  primarily  comprised of revenues from
client  fixed  income  securities  trading  activity,  which are included in the
Individual  Investor and  Institutional  Investor  segments,  and net gains from
market-making  activities  in Nasdaq  and  other  equity  securities,  which are
included  in the Capital  Markets  segment.  Factors  that  influence  principal
transaction  revenues  include  the  volume  of  client  trades,   market  price
volatility,  average

                                     - 18 -

revenue per share traded, and changes in regulations and industry practices.
     Principal  transaction  revenues  were $47 million for the third quarter of
2002,  up $5 million,  or 12%,  from the third  quarter of 2001, as shown in the
following table (in millions):

- --------------------------------------------------------------------------------
                                                     Three Months
                                                        Ended
                                                     September 30,       Percent
Principal Transactions                               2002    2001         Change
- --------------------------------------------------------------------------------
Fixed income securities                              $ 25    $ 18           39%
Nasdaq and other equity securities                     19      22          (14)
Other                                                   3       2           50
- --------------------------------------------------------------------------------
   Total                                             $ 47    $ 42           12%
================================================================================

     The increase in principal  transaction revenues was primarily due to higher
revenues from client fixed income securities  trading activity and higher equity
share  volume  handled by SCM,  partially  offset by lower  average  revenue per
equity share traded.

Other Revenues

     Other  revenues  were $32 million for the third  quarter of 2002,  down $23
million, or 42%, from the third quarter of 2001. This decrease was primarily due
to a gain recorded on the sale of an investment in 2001.

EXPENSES EXCLUDING INTEREST

     Total expenses  excluding  interest for the third quarter of 2002 increased
$39  million,  or  4%,  from  the  third  quarter  of  2001,  primarily  due  to
restructuring  charges,  partially  offset by decreases in certain expenses as a
result of the  Company's  continued  expense  reduction  measures.  The  Company
recorded  total  pre-tax  restructuring  charges  of $160  million  in the third
quarter  of 2002.  In the third  quarter of 2001,  the  Company  recorded  total
pre-tax restructuring charges of $99 million.
     Compensation and benefits expense was $472 million for the third quarter of
2002, up $11 million, or 2%, from the third quarter of 2001 primarily due to the
accrual of discretionary bonuses to employees and higher incentive  compensation
and employee benefits,  partially offset by a reduction in full-time  equivalent
employees in the third quarter of 2002.
     The following table shows a comparison of certain compensation and benefits
components and employee data (dollars in millions, except as noted):

- --------------------------------------------------------------------------------
                                                        Three Months
                                                            Ended
                                                        September 30,  Percent
                                                        2002    2001   Change
- --------------------------------------------------------------------------------
Compensation and benefits:
   Salaries and wages                                  $ 326   $ 345     (6%)
   Incentive and variable compensation                    73      52     40
   Employee benefits and other                            73      64     14
- --------------------------------------------------------------------------------
    Total compensation and benefits                    $ 472   $ 461      2%
- --------------------------------------------------------------------------------

Compensation and benefits expense as a
   % of total revenues                                   46%     45%
Incentive and variable compensation as a
   % of compensation and benefits expense                15%     11%
Compensation for temporary employees,
   contractors and overtime hours as a
   % of compensation and benefits expense                 6%      6%
Full-time equivalent employees
   (at end of quarter, in thousands) (1)                18.8    21.9    (14%)
Revenues per average full-time equivalent
   employee (in thousands)                             $54.5   $46.3     18%
- --------------------------------------------------------------------------------

(1)  Includes  full-time,   part-time,  and  temporary  employees,  and  persons
     employed on a contract basis.

     Employee benefits and other expenses increased by $9 million,  or 14%, from
the third quarter of 2001 primarily due to an increase in the obligations  under
the Company's deferred  compensation plan, and higher health insurance costs and
employee claims. Additionally,  employee benefits and other expense includes net
pension expense  (income)  related to U.S. Trust's defined benefit pension plan,
which  totaled  less than $1 million and ($3)  million in the third  quarters of
2002 and 2001,  respectively.  The  increase in pension  expense  from the third
quarter of 2001 was primarily due to a decline in the fair value of pension plan
assets,  as well as an  increase in the service  cost  resulting  from a greater
number of employees covered under the pension plan, and a lower assumed discount
rate used in the expense calculation.
     Goodwill  amortization  expense  for the  third  quarter  of  2001  was $17
million.  On  January  1, 2002,  the  Company  adopted  Statement  of  Financial
Accounting Standards (SFAS) No. 142 - Goodwill and Other Intangible Assets. Upon
adoption of SFAS No.  142,  amortization  of the  existing  goodwill  ceased and
therefore there was no such expense in the third quarter of 2002.
     The  Company's  effective  income tax benefit  rate was 34.2% for the third
quarter of 2002,  compared to an effective  income tax expense rate of 49.4% for
the third quarter of 2001. The decrease was primarily due to the

                                     - 19 -

cessation of goodwill  amortization,  which was  nondeductible for tax purposes,
upon the adoption of SFAS No. 142 in 2002.

                Nine Months Ended September 30, 2002 Compared To
                      Nine Months Ended September 30, 2001

FINANCIAL OVERVIEW

     In the difficult  market  environment  that prevailed during the first nine
months of 2002,  daily average revenue trades  decreased 18% and average revenue
per equity  share  traded in the  Capital  Markets  segment  decreased  44% from
year-earlier  levels.  As a result of these two factors,  the Company's  trading
revenues  in the first  nine  months of 2002  decreased  13% from the first nine
months of 2001 and total revenues decreased 5% for the same period.
     Non-trading  revenues in the first nine months of 2002 were  comparable  to
the year-ago level. Asset management and administration fees increased 7% in the
first nine months of 2002 compared to the year-ago  level,  primarily  resulting
from an increase in assets in, and service fees earned on, SchwabFunds,  as well
as higher account fees. This increase was substantially offset by a 10% decrease
in net interest  revenue,  as average  margin loans to clients in the first nine
months of 2002 decreased 30% from year-ago  levels,  as well as a 5% decrease in
other revenues.
     Total expenses excluding interest during the first nine months of 2002 were
$2.9  billion,  down 9% from $3.1 billion  during the first nine months of 2001.
This decrease resulted primarily from the Company's  continued expense reduction
measures, including the restructuring initiatives implemented during 2001.
     In June 2001,  U.S. Trust sold its Corporate  Trust business to The Bank of
New York Company,  Inc. (Bank of NY). The Company recorded an extraordinary gain
of $221 million,  or $121 million after tax, on this sale in the second  quarter
of 2001. During the first quarter of 2002, the Company recorded an extraordinary
gain of $22 million,  or $12 million after tax, which  represented the remaining
proceeds from this sale that were realized upon  satisfaction  of certain client
retention requirements.
     The Company's  after-tax operating income for the first nine months of 2002
was $310  million,  up 4% from the first nine months of 2001,  and its after-tax
operating profit margin for the first nine months of 2002 was 9.9%, up from 9.1%
for the first nine months of 2001. A reconciliation  of the Company's  operating
income to net income is shown in the following table (in millions):

- --------------------------------------------------------------------------------
                                                          Nine Months
                                                             Ended
                                                         September 30,  Percent
                                                         2002     2001   Change
- --------------------------------------------------------------------------------
Operating income, after tax                             $ 310    $ 298      4%
Non-operating items:
   Extraordinary gain (1)                                  22      221    (90)
   Other income(2)                                                  26
Restructuring charges (3)                                (190)    (216)   (12)
Other charges (4)                                                  (28)
Merger- and acquisition-related charges (5)               (27)     (91)   (70)
- --------------------------------------------------------------------------------
   Total non-operating items                             (195)     (88)   122
     Tax effect                                            73        2    n/m
- --------------------------------------------------------------------------------
Total non-operating items, after tax                     (122)     (86)    42
- --------------------------------------------------------------------------------
Net income                                              $ 188    $ 212    (11%)
================================================================================
(1)  The Company recorded an extraordinary pre-tax gain, net of closing and exit
     costs,  from the sale of USTC's Corporate Trust business to The Bank of New
     York  Company,  Inc. in June 2001. In March 2002,  the Company  recorded an
     extraordinary  pre-tax gain for the  remaining  proceeds  related to client
     retention requirements for this sale.
(2)  Primarily consists of a gain on the sale of an investment.
(3)  Restructuring  charges  include costs  relating to  workforce,  facilities,
     systems hardware, software, and equipment reductions.
(4)  Includes a regulatory fine,  professional  service fees for operational and
     risk  management  remediation,   and  the  write-off  of  certain  software
     development costs.
(5)  Includes  retention program  compensation  related to the merger with USTC,
     and  intangible  asset  amortization  and  retention  program  compensation
     related to the acquisition of CyberTrader.  The retention  programs related
     to the  acquisition of CyberTrader  and the merger with USTC ended in March
     2002 and May 2002,  respectively.  For the nine months ended  September 30,
     2001, amount also includes goodwill  amortization,  which ceased on January
     1, 2002 upon the adoption of SFAS No. 142.
n/m  Not meaningful

     The  Company's  operating  income before taxes for the first nine months of
2002 was $498 million, up $25 million, or 5%, from the first nine months of 2001
due to increases of $46 million,  or 31%, in the Individual Investor segment and
$16 million, or 17%, in the U.S. Trust segment, partially offset by decreases of
$21 million,  or 10%, in the Institutional  Investor segment and $16 million, or
57%, in the Capital Markets segment.  These  fluctuations  were primarily due to
the factors described in the comparison between the three-month periods, as well
as higher net interest  revenue in the U.S.  Trust segment due to an increase in
loans to banking clients,  and lower average revenue per equity share traded and
lower levels of trading activity in the Capital Markets segment.

                                     - 20 -

     The  Company's  net  income  for the  first  nine  months  of 2002 was $188
million, or $.14 per share, compared to $212 million, or $.15 per share, for the
first nine months of 2001. The Company's  after-tax  profit margin for the first
nine months of 2002 was 6.0%, down from 6.4% for the first nine months of 2001.
     The annualized return on stockholders'  equity for the first nine months of
2002 was 6%, down from 7% for the first nine months of 2001.

REVENUES

     Revenues  declined $155  million,  or 5%, to $3.1 billion in the first nine
months of 2002 compared to the first nine months of 2001, due to a $119 million,
or 12%, decrease in commission  revenues, a $71 million, or 10%, decrease in net
interest  revenue,  a $45 million,  or 23%,  decrease in  principal  transaction
revenues,  and a $6 million,  or 5%, decrease in other revenues.  These declines
were partially offset by an $86 million, or 7%, increase in asset management and
administration  fees. As trading volumes  decreased during the first nine months
of 2002, the Company's non-trading revenues represented 66% of total revenues as
compared  to 63% for the first  nine  months  of 2001 as shown in the  following
table:

- --------------------------------------------------------------------------------
                                                              Nine Months
                                                                 Ended
                                                             September 30,
Composition of Revenues                                      2002     2001
- --------------------------------------------------------------------------------
Commissions                                                   29%      31%
Principal transactions                                         5        6
- --------------------------------------------------------------------------------
   Total trading revenues                                     34       37
- --------------------------------------------------------------------------------
Asset management and administration fees                      42       38
Net interest revenue                                          21       22
Other                                                          3        3
- --------------------------------------------------------------------------------
   Total non-trading revenues                                 66       63
- --------------------------------------------------------------------------------
Total                                                        100%     100%
================================================================================

     The $155 million decline in revenues from the first nine months of 2001 was
primarily due to decreases in revenues of $89 million,  or 5%, in the Individual
Investor segment and $70 million,  or 27%, in the Capital Markets  segment.  The
decrease  in the Capital  Markets  segment was  primarily  due to lower  average
revenue per equity share  traded and lower  equity share volume  handled by SCM,
partially offset by higher revenues from client fixed income securities  trading
activity.  See  note  "12 -  Segment  Information"  in the  Notes  to  Condensed
Consolidated Financial Statements for financial information by segment.

Asset Management and Administration Fees

     Asset  management and  administration  fees were $1.3 billion for the first
nine months of 2002, up $86 million,  or 7%, from the first nine months of 2001,
as shown in the following table (in millions):

- --------------------------------------------------------------------------------
                                                     Nine Months
                                                        Ended
Asset Management                                    September 30,    Percent
   and Administration Fees                          2002     2001    Change
- --------------------------------------------------------------------------------
Mutual fund service fees:
   Proprietary funds
    (SchwabFunds(R)and Excelsior(R))             $   655  $   599         9%
   Mutual Fund OneSource(R)                          204      214        (5)
   Other                                              30       30
Asset management and related services                436      396        10
- --------------------------------------------------------------------------------
   Total                                         $ 1,325  $ 1,239         7%
================================================================================

     The increase in asset  management  and  administration  fees was due to the
factors described in the comparison between the three-month periods.
     During  the  first  nine  months of 2002,  net new  client  assets  and new
accounts  decreased from the first nine months of 2001 as shown in the following
table.

- --------------------------------------------------------------------------------
                                                   Nine Months
                                                      Ended
Change in Client Assets and Accounts               September 30,     Percent
   (In billions, except as noted)                  2002     2001     Change
- --------------------------------------------------------------------------------
Net change in assets
   in client accounts
     Net new client assets                      $  37.5  $  60.1
     Net market losses                           (156.6)  (163.4)
- -----------------------------------------------------------------
   Net decline                                  $(119.1) $(103.3)
=================================================================
New client accounts
   (in thousands)                                 616.5    730.5       (16%)
================================================================================

Commissions

     Commission  revenues  for the Company  were $906 million for the first nine
months of 2002, down $119 million, or 12%, from the first nine months of 2001.

                                     - 21 -

     The Company's  client trading  activity is shown in the following table (in
thousands):

- --------------------------------------------------------------------------------
                                                    Nine Months
                                                       Ended
                                                   September 30,      Percent
Daily Average Trades                               2002     2001      Change
- --------------------------------------------------------------------------------
Revenue Trades (1)
   Online                                          112.8   136.9       (18%)
   TeleBroker(R)and Schwab by PhoneTM                5.9     7.7       (23)
   Regional client telephone service
     centers, branch offices, and other             16.2    19.2       (16)
- --------------------------------------------------------------------------------
   Total                                           134.9   163.8       (18%)
================================================================================
Mutual Fund OneSource(R) and
   Other Asset-Based Trades
   Online                                           47.0    35.7        32%
   TeleBroker and Schwab by Phone                     .4      .5       (20)
   Regional client telephone service
     centers, branch offices, and other             10.2    18.6       (45)
- --------------------------------------------------------------------------------
   Total                                            57.6    54.8         5%
================================================================================
Total Daily Average Trades
   Online                                          159.8   172.6        (7%)
   TeleBroker and Schwab by Phone                    6.3     8.2       (23)
   Regional client telephone service
     centers, branch offices, and other             26.4    37.8       (30)
- --------------------------------------------------------------------------------
  Total                                            192.5   218.6       (12%)
================================================================================
(1)  Includes  all  client  trades  (both  individuals  and  institutions)  that
     generate either commission revenue or revenue from principal markups (i.e.,
     fixed income).

     As shown in the  following  table,  the  total  number  of  revenue  trades
executed by the Company has  decreased 16% as the number of accounts that traded
and client trading activity per account that traded have declined.

- --------------------------------------------------------------------------------
                                                          Nine Months
                                                             Ended
                                                         September 30,   Percent
Trading Activity                                        2002      2001   Change
- --------------------------------------------------------------------------------
Total revenue trades (1)
   (in thousands)                                     25,367    30,155   (16%)
Accounts that traded during
   the period (in thousands)                           2,474     2,642    (6)
Average revenue trades
   per account that traded                              10.3      11.4   (10)
Trading frequency proxy (2)                              3.8       4.3   (12)
Number of trading days                                   188       184     2
Average revenue earned
   per revenue trade                                  $37.87    $34.71     9
- --------------------------------------------------------------------------------
(1)  Includes  all  client  trades  (both  individuals  and  institutions)  that
     generate either commission revenue or revenue from principal markups (i.e.,
     fixed income).
(2)  Represents annualized revenue trades per $100,000 in client assets.

Net Interest Revenue

     Net  interest  revenue was $648  million for the first nine months of 2002,
down $71  million,  or 10%,  from the first nine  months of 2001 as shown in the
following table (in millions):

- --------------------------------------------------------------------------------
                                                       Nine Months
                                                          Ended
                                                      September 30,    Percent
                                                     2002      2001    Change
- --------------------------------------------------------------------------------
Interest Revenue
Margin loans to clients                            $  370    $  698      (47%)
Investments, client-related                           255       448      (43)
Private banking loans                                 178       177        1
Securities available for sale                          59        62       (5)
Other                                                  58       124      (53)
- --------------------------------------------------------------------------------
   Total                                              920     1,509      (39)
- --------------------------------------------------------------------------------
Interest Expense
Brokerage client cash balances                        141       606      (77)
Deposits from banking clients                          72       104      (31)
Long-term debt                                         37        42      (12)
Short-term borrowings                                  19        18        6
Stock-lending activities                                3        17      (82)
Other                                                             3      n/m
- --------------------------------------------------------------------------------
   Total                                              272       790      (66)
- --------------------------------------------------------------------------------
Net interest revenue                               $  648    $  719      (10%)
================================================================================
n/m  Not meaningful

                                     - 22 -

     Client-related  and other  daily  average  balances,  interest  rates,  and
average  net  interest  spread  for the first  nine  months of 2002 and 2001 are
summarized in the following table (dollars in millions):

- --------------------------------------------------------------------------------
                                                            Nine Months Ended
                                                              September 30,
                                                             2002       2001
- --------------------------------------------------------------------------------
Interest-Earning Assets (client-related and other):
Investments (client-related):
  Average balance outstanding                           $  18,112  $  13,367
  Average interest rate                                     1.89%      4.48%
Margin loans to clients:
  Average balance outstanding                           $   8,507  $  12,203
  Average interest rate                                     5.78%      7.64%
Private banking loans:
  Average balance outstanding                           $   4,099  $   3,328
  Average interest rate                                     5.81%      7.12%
Securities available for sale:
  Average balance outstanding                           $   1,524  $   1,341
  Average interest rate                                     5.22%      6.15%
Average yield on interest-earning assets                    3.57%      6.12%
Funding Sources (client-related and other):
Interest-bearing brokerage client cash balances:
  Average balance outstanding                           $  23,142  $  22,209
  Average interest rate                                      .82%      3.65%
Interest-bearing banking deposits:
  Average balance outstanding                           $   3,857  $   3,296
  Average interest rate                                     2.48%      4.20%
Other interest-bearing sources:
  Average balance outstanding                           $   1,035  $   1,189
  Average interest rate                                     2.23%      4.36%
Average noninterest-bearing portion                     $   4,208  $   3,545
Average interest rate on funding sources                     .96%      3.31%
Summary:
  Average yield on interest-earning assets                  3.57%      6.12%
  Average interest rate on funding sources                   .96%      3.31%
- --------------------------------------------------------------------------------
Average net interest spread                                 2.61%      2.81%
================================================================================

     The decrease in net interest revenue from the first nine months of 2001 was
due to the factors described in the comparison between the three-month periods.

Principal Transactions

     Principal  transaction revenues were $147 million for the first nine months
of 2002, down $45 million,  or 23%, from the first nine months of 2001, as shown
in the following table (in millions):

- --------------------------------------------------------------------------------
                                                        Nine Months
                                                           Ended
                                                       September 30,  Percent
Principal Transactions                                 2002    2001   Change
- --------------------------------------------------------------------------------
Fixed income securities                                $ 72    $ 47     53%
Nasdaq and other equity securities                       66     131    (50)
Other                                                     9      14    (36)
- --------------------------------------------------------------------------------
   Total                                               $147    $192    (23%)
================================================================================

     The  decrease in  principal  transaction  revenues was due to the change to
decimal pricing,  which was fully implemented in the second quarter of 2001, and
lower equity share volume handled by SCM,  partially  offset by higher  revenues
from client fixed income securities trading activity.

Other Revenues

     Other revenues were $113 million for the first nine months of 2002, down $6
million,  or 5%, from the first nine months of 2001.  This  decrease  was due to
lower investment gains, partially offset by higher trade-related service fees.

EXPENSES EXCLUDING INTEREST

     Total  expenses  excluding  interest  for the  first  nine  months  of 2002
declined $272 million,  or 9%, from the first nine months of 2001. The Company's
initiatives  under its restructuring  plan and other expense reduction  measures
have  resulted in  decreases in most  expense  categories  during the first nine
months of 2002 when  compared  to the first  nine  months of 2001.  The  Company
recorded total pre-tax  charges of $190 million in the first nine months of 2002
for restructuring charges under its restructuring initiatives. In the first nine
months of 2001,  the Company  recorded  total  pre-tax  restructuring  and other
charges of $244 million.
     Compensation  and  benefits  expense  was $1.4  billion  for the first nine
months of 2002,  down $20  million,  or 1%,  from the first nine  months of 2001
primarily due to a reduction in full-time equivalent employees, partially offset
by the accrual of discretionary bonuses to employees in the first nine months of
2002, and higher incentive compensation and employee benefits.
     The following table shows a comparison of certain compensation and benefits
components and employee data (dollars in millions, except as noted):

                                     - 23 -

- --------------------------------------------------------------------------------
                                                  Nine Months
                                                     Ended
                                                 September 30,    Percent
                                                 2002     2001    Change
- --------------------------------------------------------------------------------
Compensation and benefits:
   Salaries and wages                          $  974   $1,062     (8%)
   Incentive and variable compensation            204      154     32
   Employee benefits and other                    235      217      8
- --------------------------------------------------------------------------------
    Total compensation and benefits            $1,413   $1,433     (1%)
- --------------------------------------------------------------------------------

Compensation and benefits expense as a
   % of total revenues                            45%      44%
Incentive and variable compensation as a
   % of compensation and benefits expense         14%      11%
Compensation for temporary employees,
   contractors and overtime hours as a
   % of compensation and benefits expense          6%       6%
Full-time equivalent employees
   (at end of period, in thousands) (1)          18.8     21.9    (14%)
Revenues per average full-time equivalent
   employee (in thousands)                     $163.3   $139.5     17%
- --------------------------------------------------------------------------------
(1)  Includes  full-time,   part-time,  and  temporary  employees,  and  persons
     employed on a contract basis.

     Employee benefits and other expenses increased by $18 million,  or 8%, from
the first nine  months of 2001  primarily  due to the factors  discussed  in the
comparison between the three-month periods. Additionally,  employee benefits and
other  expense  includes  net pension  income  related to U.S.  Trust's  defined
benefit pension plan,  which totaled less than $1 million and $9 million for the
first nine months of 2002 and 2001,  respectively.  The  decrease in net pension
income from the prior period was primarily  due to the factors  described in the
comparison between the three-month periods.
     Communications  expense was $200 million for the first nine months of 2002,
down $64 million,  or 24%, from the first nine months of 2001. This decrease was
primarily  due to  lower  client  trading  volumes  and  the  Company's  expense
reduction measures.
     Goodwill  amortization  expense  for the first nine  months of 2001 was $49
million.  Upon adoption of SFAS No. 142 on January 1, 2002,  amortization of the
existing  goodwill  ceased and therefore  there was no such expense in the first
nine months of 2002. The Company did not record any goodwill  impairment charges
in the first nine months of 2002 upon  completion  of the  initial  transitional
impairment test under SFAS No. 142.
     The Company's effective income tax rate was 37.8% for the first nine months
of 2002,  down from 44.9% for the first nine months of 2001.  The  decrease  was
primarily due to the factors described in the comparison between the three-month
periods.

                         Liquidity and Capital Resources

     CSC is a financial holding company, which is a type of bank holding company
subject to  supervision  and  regulation by the Federal  Reserve Board under the
Bank  Holding  Company  Act of 1956,  as amended.  CSC  conducts  virtually  all
business through its wholly owned subsidiaries.  The capital structure among CSC
and its  subsidiaries  is  designed  to provide  each  entity  with  capital and
liquidity   consistent   with  its   operations.   See  note  "10  -  Regulatory
Requirements" in the Notes to Condensed Consolidated Financial Statements.

Liquidity

CSC

     CSC's  liquidity  needs are  generally  met through  cash  generated by its
subsidiaries,  as well as cash  provided by  external  financing.  As  discussed
below, Schwab, CSC's depository institution subsidiaries, and SCM are subject to
regulatory  requirements  that may restrict them from certain  transactions with
CSC.  Management  believes  that  funds  generated  by the  operations  of CSC's
subsidiaries  will  continue to be the primary  funding  source in meeting CSC's
liquidity needs,  meeting CSC's  depository  institution  subsidiaries'  capital
guidelines,  and  maintaining  Schwab's  and SCM's net  capital.  Based on their
respective  regulatory capital ratios at September 30, 2002, the Company and its
depository institution subsidiaries are considered well capitalized.
     CSC has  liquidity  needs that arise from its issued and  outstanding  $577
million Senior Medium-Term Notes, Series A (Medium-Term  Notes), as well as from
the  funding  of  cash  dividends,  acquisitions,  and  other  investments.  The
Medium-Term  Notes have maturities  ranging from 2002 to 2010 and fixed interest
rates ranging from 6.04% to 8.05% with interest payable semiannually (see Item 3
- - Quantitative  and  Qualitative  Disclosures  About Market Risk - Interest Rate
Swaps).  The  Medium-Term  Notes  are  rated  A2 by  Moody's  Investors  Service
(Moody's),  A- by Standard & Poor's  Ratings  Group (S&P),  and A by Fitch IBCA,
Inc. (Fitch).
     CSC has a prospectus  supplement on file with the  Securities  and Exchange
Commission  enabling  CSC to  issue  up to $750  million  in  Senior  or  Senior
Subordinated  Medium-Term  Notes,  Series A. At September 30, 2002, all of these
notes remained unissued.
     CSC has  authorization  from  its  Board of  Directors  to issue up to $1.0
billion in commercial paper. At September 30, 2002, no commercial paper has been
issued. CSC's ratings for these short-term borrowings are P-1 by Moody's, A-2 by
S&P, and F1 by Fitch.
     CSC maintains a $1.0 billion  committed,  unsecured  credit facility with a
group of twenty-two banks which is

                                     - 24 -

scheduled to expire in June 2003. This facility was unused during the first nine
months of 2002. Any issuances under CSC's  commercial  paper program will reduce
the amount  available  under this  facility.  The funds under this  facility are
available for general  corporate  purposes and CSC pays a commitment  fee on the
unused  balance of this  facility.  The  financial  covenants  in this  facility
require CSC to maintain a minimum  level of tangible  net worth,  and Schwab and
SCM to maintain specified levels of net capital, as defined. Management believes
that these  restrictions  will not have a material effect on its ability to meet
foreseeable dividend or funding requirements.
     CSC also has direct access to $670 million of the $770 million uncommitted,
unsecured bank credit lines, provided by eight banks that are primarily utilized
by Schwab to manage  short-term  liquidity.  The amount  available  to CSC under
these lines is lower than the amount available to Schwab because the credit line
provided by one of these banks is only available to Schwab. These lines were not
used by CSC during the first nine months of 2002.

Schwab

     Liquidity needs relating to client trading and margin borrowing  activities
are met primarily through cash balances in brokerage client accounts, which were
$23.3  billion and $25.0  billion at  September  30, 2002 and December 31, 2001,
respectively.  Management  believes  that  brokerage  client cash  balances  and
operating  earnings  will  continue to be the primary  sources of liquidity  for
Schwab in the future.
     Schwab is subject to  regulatory  requirements  that are intended to ensure
the  general  financial   soundness  and  liquidity  of  broker-dealers.   These
regulations prohibit Schwab from repaying subordinated borrowings to CSC, paying
cash dividends, or making unsecured advances or loans to its parent or employees
if such payment  would result in net capital of less than 5% of aggregate  debit
balances or less than 120% of its minimum dollar  requirement of $1 million.  At
September  30,  2002,  Schwab's  net capital was $1.2  billion (17% of aggregate
debit  balances),  which was $1.0 billion in excess of its minimum  required net
capital and $825 million in excess of 5% of aggregate debit balances. Schwab has
historically  targeted  net  capital to be at least 10% of its  aggregate  debit
balances, which primarily consist of client margin loans.
     To manage Schwab's regulatory capital position,  CSC provides Schwab with a
$1.4 billion subordinated revolving credit facility which is scheduled to expire
in September 2003. The amount  outstanding  under this facility at September 30,
2002 was $220 million.  At quarter end,  Schwab also had outstanding $25 million
in  fixed-rate  subordinated  term loans from CSC  maturing in 2004.  Borrowings
under these subordinated  lending arrangements qualify as regulatory capital for
Schwab.
     To manage short-term  liquidity,  Schwab main tains uncommitted,  unsecured
bank credit lines with a group of eight banks totaling $770 million at September
30, 2002 (as noted  previously,  $670 million of these lines are also  available
for CSC to use). The need for short-term borrowings arises primarily from timing
differences  between cash flow  requirements  and the scheduled  liquidation  of
interest-bearing investments. Schwab used such borrowings for 11 days during the
first  nine  months  of 2002,  with the daily  amounts  borrowed  averaging  $39
million. There were no borrowings outstanding under these lines at September 30,
2002.
     To satisfy the margin  requirement of client option  transactions  with the
Options  Clearing  Corporation  (OCC),  Schwab  had  unsecured  letter of credit
agreements  with nine  banks in favor of the OCC  aggregating  $630  million  at
September 30, 2002.  Schwab pays a fee to maintain  these letters of credit.  No
funds were drawn under these letters of credit at September 30, 2002.

U.S. Trust

     U.S. Trust's  liquidity needs are generally met through earnings  generated
by its operations.
     U.S.  Trust is  subject  to the  Federal  Reserve  Board's  risk-based  and
leverage capital  guidelines.  These regulations  require banks and bank holding
companies to maintain minimum levels of capital.  In addition,  CSC's depository
institution  subsidiaries  are subject to limitations on the amount of dividends
they can pay to USTC.
     In addition to traditional funding sources such as deposits,  federal funds
purchased, and repurchase agreements,  CSC's depository institution subsidiaries
have established their own external funding sources. At September 30, 2002, U.S.
Trust had $50 million in Trust Preferred Capital  Securities  outstanding with a
fixed  interest  rate  of  8.41%.   Certain  of  CSC's  depository   institution
subsidiaries have established  credit facilities with the Federal Home Loan Bank
System (FHLB) totaling $699 million.  There were no borrowings outstanding under
these  facilities  at September 30, 2002.  Additionally,  at September 30, 2002,
U.S.  Trust had $362  million of federal  funds  purchased  and $387  million of
repurchase agreements  outstanding.
     CSC provides  U.S.  Trust with a $300 million  short-term  credit  facility
maturing in 2003.  Borrowings  under this  facility do not qualify as regulatory
capital for U.S.  Trust.  The amount  outstanding  under this  facility  was $35
million at September 30, 2002.

SCM

     SCM's liquidity needs are generally met through  earnings  generated by its
operations.  Most of SCM's assets are liquid,  consisting  primarily of cash and
cash

                                     - 25 -

equivalents,  receivables from brokers, dealers and clearing organizations,  and
marketable securities.
     SCM's liquidity is affected by the same net capital regulatory requirements
as Schwab (see discussion  above).  At September 30, 2002, SCM's net capital was
$67  million,  which  was $66  million  in excess of its  minimum  required  net
capital.
     SCM may borrow up to $150 million under a subordinated  lending arrangement
with CSC which is  scheduled  to expire in August  2003.  Borrowings  under this
arrangement  qualify as regulatory capital for SCM. The amount outstanding under
this  facility at September  30, 2002 was $60 million.  The advances  under this
facility  satisfy  increased  intra-day  capital  needs  at SCM to  support  the
expansion of its institutional equities and trading businesses. In addition, CSC
provides SCM with a $50 million  short-term  credit  facility.  Borrowings under
this  arrangement  do not qualify as  regulatory  capital for SCM. No funds were
drawn under this facility at September 30, 2002.

Liquidity Risk Factors

     Specific risk factors which may affect the Company's liquidity position are
discussed in "Management's  Discussion and Analysis of Results of Operations and
Financial  Condition - Liquidity and Capital Resources - Liquidity Risk Factors"
in the Company's 2001 Annual Report to  Stockholders,  which is filed as Exhibit
13.1 to the Company's Form 10-K for the year ended December 31, 2001. There have
been no  material  changes  to these  liquidity  risk  factors in the first nine
months of 2002.

Cash Flows and Capital Resources

     Net  income  plus   depreciation   and  amortization   including   goodwill
amortization  was $431 million for the first nine months of 2002,  down 16% from
$513 million for the first nine months of 2001.  Depreciation  and  amortization
expense  related to equipment,  office  facilities and property was $234 million
for the first nine months of 2002,  as  compared  to $244  million for the first
nine months of 2001,  or 7% of revenues for both periods.  Amortization  expense
related to  intangible  assets was $9 million  for the first nine months of 2002
and $8 million for the first nine months of 2001. Goodwill  amortization expense
was $49 million for the first nine months of 2001.
     The Company's cash position  (reported as cash and cash  equivalents on the
condensed  consolidated balance sheet) and cash flows are affected by changes in
brokerage  client  cash  balances  and the  associated  amounts  required  to be
segregated  under federal or other  regulatory  guidelines.  Timing  differences
between cash and investments  actually segregated on a given date and the amount
required  to be  segregated  for that date may arise in the  ordinary  course of
business  and  are  addressed  by the  Company  in  accordance  with  applicable
regulations.  Other factors  which affect the  Company's  cash position and cash
flows  include  investment  activity  in  securities  owned,  levels of  capital
expenditures,  banking client deposit and loan activity,  financing  activity in
short-term borrowings and long-term debt, and repurchases of CSC's common stock.
In the first  nine  months of 2002,  cash and cash  equivalents  decreased  $1.9
billion,  or 43%,  to $2.5  billion  primarily  due to  movements  of  brokerage
client-related  funds to meet segregation  requirements,  decreases in brokerage
client cash balances, increases in investments in securities available for sale,
and decreases in deposits from banking clients. Management does not believe that
this decline in cash and cash equivalents is an indication of a trend.
     The  Company's  capital  expenditures  were $114  million in the first nine
months of 2002 and $266  million in the first nine months of 2001,  or 4% and 8%
of revenues for each period,  respectively.  Capital  expenditures  in the first
nine months of 2002 were for software and  equipment  relating to the  Company's
information  technology systems and certain facilities.  Capital expenditures as
described  above  include  the  capitalized  costs for  developing  internal-use
software  of $53 million in the first nine months of 2002 and $62 million in the
first nine months of 2001. As discussed in the  Company's  2001 Annual Report to
Stockholders,  which is filed as Exhibit 13.1 to the Company's Form 10-K for the
year  ended  December  31,  2001,  management   anticipated  that  2002  capital
expenditures  would be approximately 10% to 20% lower than 2001 spending of $301
million.  Additionally,  management  anticipated that 2002 development  spending
(i.e.,  media and project  spending) would be approximately 5% to 10% lower than
2001  spending  of  $406  million.  Due to a  continued  economic  slowdown  and
management's  continued focus on cost  containment,  the Company further reduced
its capital  expenditures  and development  spending in the first nine months of
2002.  Management currently anticipates that full-year 2002 capital expenditures
will be approximately  45% to 55% lower than 2001 levels and that full-year 2002
development spending will be approximately 15% to 25% lower than 2001 levels.
     During the first nine  months of 2002,  4 million  of the  Company's  stock
options,  with a  weighted-average  exercise price of $6.53, were exercised with
cash  proceeds  received by the Company of $23 million and a related tax benefit
of $3  million.  The cash  proceeds  are  recorded  as an increase in cash and a
corresponding increase in stockholders' equity. The tax benefit is recorded as a
reduction in income taxes payable and a corresponding  increase in stockholders'
equity.
     The Company borrowed $100 million and repaid $203 million of long-term debt
during the first nine months of 2002.

                                     - 26 -

     During the first nine months of 2002, CSC  repurchased 24 million shares of
its common  stock for $230  million.  During the first nine months of 2001,  CSC
repurchased 23 million shares of its common stock for $315 million. At September
30, 2002, the authorization  granted by the Board of Directors allows for future
repurchases  of CSC's common  stock  totaling up to $169 million of the original
$500 million authorization.
     During the first nine  months of 2002 and 2001,  the  Company  paid  common
stock cash dividends of $45 million and $46 million, respectively.
     The Company  monitors both the relative  composition  and absolute level of
its capital  structure.  The Company's total financial  capital  (long-term debt
plus  stockholders'  equity) at September  30, 2002 was $4.8  billion,  down $98
million,  or 2%, from December 31, 2001 due to a net decline in long-term  debt.
At September 30, 2002, the Company had long-term debt of $652 million, or 14% of
total  financial  capital,  that bears  interest at a  weighted-average  rate of
7.37%.  At  September  30, 2002,  the  Company's  stockholders'  equity was $4.1
billion, or 86% of total financial capital.

Commitments

     A summary of the  Company's  principal  contractual  obligations  and other
commitments  as of  September  30,  2002 is shown  in the  following  table  (in
millions).  Management believes that funds generated by its operations,  as well
as cash provided by external financing,  will continue to be the primary funding
sources in meeting these obligations and commitments.

- --------------------------------------------------------------------------------
                                          Less than 1 - 3  4 - 5  After 5
                                           1 Year   Years  Years   Years   Total
- --------------------------------------------------------------------------------

Operating leases (1)                      $  102  $  889  $  267  $  773  $2,031
Long-term debt (2)                            11     237     106     273     627
Short-term borrowings                        760                             760
Credit-related financial
   instruments (3)                           599     120                     719
Other commitments (4)                          6                               6
- --------------------------------------------------------------------------------
   Total                                  $1,478  $1,246  $  373  $1,046  $4,143
================================================================================
(1)  Includes minimum rental commitments and maximum guaranteed  residual values
     under noncancelable leases for office space and equipment.
(2)  Excludes the effect of interest rate swaps,  see Item 3 - Quantitative  and
     Qualitative Disclosures About Market Risk - Interest Rate Swaps.
(3)  Includes  U.S.  Trust  firm  commitments  to extend  credit  primarily  for
     mortgage loans to private banking clients and standby letters of credit.
(4)  Includes committed capital contributions to venture capital funds.

     In addition to the commitments  summarized above, in the ordinary course of
its business the Company has entered into various  agreements  with  third-party
vendors, including agreements for advertising,  sponsorships of sporting events,
data processing equipment purchases, licensing, and software installation. These
agreements  typically  can be canceled by the Company if notice is given  within
the terms specified in the agreements.


Item 3. Quantitative and Qualitative Disclosures
        About Market Risk

Financial Instruments Held For Trading Purposes

     The Company holds municipal,  other fixed income and government securities,
and  certificates of deposit in inventory to meet clients'  trading  activities.
The fair value of such inventory was  approximately  $59 million and $36 million
at September 30, 2002 and December 31, 2001, respectively. These securities, and
the associated  interest rate risk, are not material to the Company's  financial
position, results of operations, or cash flows.
     The Company maintains  inventories in  exchange-listed,  Nasdaq,  and other
equity  securities  on both a long and  short  basis.  The  fair  value of these
securities  at  September  30,  2002 and  December  31,  2001  are  shown in the
following table (in millions):

- --------------------------------------------------------------------------------
                                                     September 30,  December 31,
Equity Securities                                        2002           2001
- --------------------------------------------------------------------------------
Long positions                                           $ 69           $167
Short positions                                            12             27
- --------------------------------------------------------------------------------
Net long positions                                       $ 57           $140
================================================================================

     Using a hypothetical 10% increase or decrease in prices, the potential loss
or gain in fair  value is  estimated  to be  approximately  $6  million  and $14
million at September 30, 2002 and December 31, 2001.
     In addition, the Company generally enters into exchange-traded  futures and
options  contracts based on equity market indices to hedge  potential  losses in
equity  inventory  positions.  The  notional  amounts  and fair  values of these
futures and options contracts are shown in the following table (in millions):

- --------------------------------------------------------------------------------
                                               September 30,  December 31,
Exchange-traded Contracts                          2002           2001
- --------------------------------------------------------------------------------
Net Short Futures (1):
   Notional Amount                                 $ 59           $125
   Fair Value                                      $ 55           $125
Long Put Options:
   Notional Amount                                 $  8           $ 23
   Fair Value (2)
- --------------------------------------------------------------------------------
(1)  Notional amount  represents  original  contract price of the futures.  Fair
     value represents the index price.  The difference  between the notional and
     fair value  amounts are settled  daily in  accordance  with futures  market
     requirements.
(2)  Amount was less than $1 million at both September 30, 2002 and December 31,
     2001.

                                     - 27 -

     Using a hypothetical  10% increase or decrease in the  underlying  indices,
the  potential  loss or gain in fair value is estimated to be  approximately  $6
million  and  $13  million  at  September   30,  2002  and  December  31,  2001,
respectively, which would substantially offset the potential loss or gain on the
equity securities previously discussed.

Financial Instruments Held For Purposes Other Than Trading

Deferred Compensation

     The Company  maintains  investments in mutual funds related to its deferred
compensation  plan, which is available to certain  employees.  These investments
were  approximately  $46  million  and $61  million at  September  30,  2002 and
December 31, 2001,  respectively.  These  securities,  and the associated market
risk,  are  not  material  to  the  Company's  financial  position,  results  of
operations, or cash flows.

Debt Issuances

     At September 30, 2002, CSC had $577 million  aggregate  principal amount of
Medium-Term  Notes,  with fixed interest  rates ranging from 6.04% to 8.05%.  At
December  31,  2001,  CSC  had  $679  million  aggregate   principal  amount  of
Medium-Term  Notes,  with fixed interest rates ranging from 6.04% to 8.05%.  See
"Interest Rate Swaps" below.
     At September  30, 2002 and December  31, 2001,  U.S.  Trust had $50 million
Trust Preferred Capital  Securities  outstanding,  with a fixed interest rate of
8.41%.  In  addition  at  December  31,  2001,  U.S.  Trust had $1 million  FHLB
long-term debt outstanding with a fixed interest rate of 6.69%.
     The Company has fixed cash flow requirements regarding these long-term debt
obligations  due to the  fixed  rate  of  interest.  The  fair  value  of  these
obligations  at September 30, 2002 and December 31, 2001,  based on estimates of
market rates for debt with similar terms and remaining maturities,  approximated
their carrying amount.

Interest Rate Swaps

     As part of its consolidated  asset and liability  management  process,  the
Company utilizes interest rate swaps (Swaps) to manage interest rate risk.
     U.S. Trust uses Swaps to hedge the interest rate risk  associated  with its
variable rate deposits from banking clients.  These Swaps call for U.S. Trust to
receive  a  variable  rate of  interest  and pay a fixed  rate of  interest.  At
September 30, 2002, these Swaps had a weighted-average variable interest rate of
1.84%,  a  weighted-average  fixed  interest rate of 6.36%,  a  weighted-average
maturity  of 1.9  years,  and an  aggregate  notional  principal  amount of $880
million.  At December 31,  2001,  the  notional  principal  amount of such Swaps
totaled $905 million, and they carried a weighted-average variable interest rate
of  2.15%,   a   weighted-average   fixed   interest   rate  of  6.37%,   and  a
weighted-average maturity of 2.6 years. These Swaps have been designated as cash
flow hedges  under SFAS No. 133 -  Accounting  for  Derivative  Instruments  and
Hedging  Activities,  and are  recorded on the  condensed  consolidated  balance
sheet,   with  changes  in  their  fair  values  primarily   recorded  in  other
comprehensive  income (loss), a component of stockholders'  equity. At September
30, 2002 and December 31, 2001,  U.S. Trust  recorded a derivative  liability of
$69 million and $54 million,  respectively,  for these  Swaps.  Based on current
interest rate assumptions and assuming no additional swap agreements are entered
into, U.S. Trust expects to reclassify approximately $21 million, or $14 million
after tax,  from other  comprehensive  loss to  interest  expense  over the next
twelve months. Using Swaps to hedge variable rate deposits enables U.S. Trust to
fund  long-term  fixed-rate  financial  instruments  with a  fixed-rate  source,
effectively creating a positive interest rate spread over the life of the Swaps.
As a  result,  U.S.  Trust  expects  that  the  long-term  fixed-rate  financial
instruments  will  generate  interest  income  that will  offset  the  amount of
interest expense that is anticipated to be reclassified from other comprehensive
loss over the period.
     During the second quarter of 2002, CSC entered into Swaps with an aggregate
notional  principal amount of $293 million that  effectively  alter the interest
rate characteristics of a like amount of its Medium-Term Notes. These Swaps call
for CSC to receive a fixed rate of interest and pay a variable  rate of interest
based on the  three-month  LIBOR rate. At September 30, 2002,  the net effect of
the Swaps converted the Medium-Term Notes from a weighted-average fixed interest
rate of  7.57%  to a  weighted-average  variable  interest  rate of  4.26%.  The
variable  interest  rates  reset  every  three  months.  These  Swaps  have been
designated  as fair value  hedges  under SFAS No. 133,  and are  recorded on the
condensed  consolidated  balance  sheet.  Changes in fair value of the Swaps are
completely  offset by changes in fair  value of the  hedged  Medium-Term  Notes,
resulting  in no effect on  earnings.  At  September  30,  2002,  CSC recorded a
derivative  asset of $25 million for these  Swaps.  Concurrently,  the  carrying
value of the Medium-Term Notes was increased by $25 million.

Net Interest Revenue Simulation

     The Company uses net interest  revenue  simulation  modeling  techniques to
evaluate and manage the effect of changing  interest rates. The simulation model
(the model) includes all interest-sensitive  assets and liabilities,  as well as
Swaps  utilized by the Company to hedge its interest rate risk. Key variables in
the model include assumed margin

                                     - 28 -

loan and brokerage  client cash balance growth or decline,  changes to the level
and term structure of interest  rates,  the repricing of financial  instruments,
prepayment and reinvestment  assumptions,  loan, banking deposit,  and brokerage
client cash balance  pricing and volume  assumptions.  The  simulations  involve
assumptions  that are  inherently  uncertain  and as a result,  the  simulations
cannot precisely  estimate net interest revenue or precisely  predict the impact
of changes in interest rates on net interest revenue.  Actual results may differ
from simulated results due to the timing,  magnitude,  and frequency of interest
rate changes as well as changes in market conditions and management  strategies,
including changes in asset and liability mix.
     As  demonstrated  by  the  simulations  presented  below,  the  Company  is
positioned so that the  consolidated  balance sheet  produces an increase in net
interest  revenue when interest  rates rise and,  conversely,  a decrease in net
interest  revenue when rates fall (i.e.,  interest-earning  assets are repricing
more quickly than interest-bearing  liabilities).  The Swaps entered into during
the second quarter of 2002 have the effect of increasing the repricing frequency
of  interest-bearing  liabilities,  thereby reducing the Company's  consolidated
interest-rate sensitivity.
     The  simulations in the following table assume that the asset and liability
structure of the consolidated  balance sheet would not be changed as a result of
the simulated  changes in interest  rates. As the Company  actively  manages its
consolidated  balance sheet and interest rate  exposure,  in all  likelihood the
Company  would take steps to manage any  additional  interest rate exposure that
could result from changes in the interest rate environment.  The following table
shows the effect of a gradual 100 basis  point  increase or decrease in interest
rates  relative to the  Company's  current base rate  forecast on simulated  net
interest  revenue over the next twelve months at September 30, 2002 and December
31, 2001.

- --------------------------------------------------------------------------------
Impact on Net Interest Revenue                       September 30,  December 31,
Percentage Increase (Decrease)                           2002          2001
- --------------------------------------------------------------------------------
Increase of 100 basis points                             2.3%          3.8%
Decrease of 100 basis points                            (2.6%)        (7.0%)
- --------------------------------------------------------------------------------

     The impact of the Company's  hedging  activities upon net interest  revenue
for the quarters  ended  September 30, 2002 and December 31, 2001 was immaterial
to the Company's results of operations.


Item 4. Controls and Procedures

     An  evaluation   was  performed   under  the   supervision   and  with  the
participation  of the Company's  management,  including  the Co-Chief  Executive
Officers  and Chief  Financial  Officer,  of the  effectiveness  of the  design,
maintenance,  and operation of the Company's  disclosure controls and procedures
within 90 days before the filing date of this  quarterly  report.  Based on that
evaluation, the Company's management,  including the Co-Chief Executive Officers
and Chief Financial Officer,  concluded that the Company's  disclosure  controls
and procedures  were  effective.  There have been no significant  changes in the
Company's internal controls or in other factors that could significantly  affect
internal controls subsequent to their evaluation.


PART  II  -  OTHER  INFORMATION

Item 1. Legal Proceedings

     In March 2000,  three purported class action  complaints were filed against
U.S. Trust Company,  N.A. (USTC N.A.) in U.S.  District Court in Louisiana.  All
three suits are brought on behalf of participants in an employee stock ownership
plan (UC ESOP)  sponsored  by United  Companies  Financial  Corporation  (United
Companies), which is currently in bankruptcy proceedings in Delaware. Plaintiffs
allege  that  USTC  N.A.,  as  directed  trustee  of the UC ESOP,  breached  its
fiduciary  duties under the Employee  Retirement  Income Security Act of 1974 by
failing to diversify the assets of the UC ESOP. In December 2001, plaintiffs and
USTC N.A. reached a tentative settlement of $10 million. Under the terms of this
settlement,  plaintiffs would release USTC N.A. of all liability.  Other than an
insignificant deductible,  the settlement would be paid from insurance coverage.
The  parties  are  in  the  process  of  finalizing   the  proposed   settlement
documentation  and are preparing to file a motion for a preliminary  approval of
the  settlement  with  the U.  S.  District  Court  in  Louisiana.  If and  when
preliminary approval is granted, notice of the settlement will be distributed to
members  of the  class  and a final  fairness  hearing  will be held  for  final
approval of the settlement.
     In January 2001,  three purported  class action  complaints and a number of
related  individual cases were filed against U.S. Trust NY and other defendants.
In some of these cases, USTC N.A. was also named as a defendant.  The plaintiffs
in all of these cases are former  personal  injury  plaintiffs  (Payees) who are
entitled  to future  payments  under  "structured  settlement"  agreements.  The
settlement  payments  are  obligations  of  Stanwich  Financial  Services  Corp.
(Stanwich),  as Trustor of certain Trusts, and Stanwich has defaulted on certain
of  those  obligations.   USTC  N.A.

                                     - 29 -

served as Trustee of the Trusts from approximately  December 1992 to March 1994,
and U.S. Trust NY served as Trustee from approximately  September 1998 until its
resignation in April 2001.  During the period from March 1994 to September 1998,
while an  unrelated  trust  company  was the  Trustee  of the  Trusts,  the U.S.
Treasury  securities held by the trusts were pledged as collateral for a loan or
loans and then lost through  foreclosure.  The class  actions and all but two of
the individual cases have been filed in California (the California  cases),  and
have been  consolidated.  The  other two  individual  cases  have been  filed in
Montana.  In the complaints now applicable to these cases, the plaintiffs allege
that, as Trustee during their  respective  tenures,  U.S. Trust NY and USTC N.A.
owed certain  duties to the Payees,  and breached  those duties in various ways.
The plaintiffs in these cases seek unspecified  compensatory  damages,  punitive
damages  and other  relief.  In the  cases,  U.S.  Trust NY and USTC  N.A.  have
answered the complaints, denying the allegations and raising certain affirmative
defenses, and have filed cross-complaints for indemnity against other defendants
in the cases. In the California  cases, the Court ordered the class certified on
February  13,  2002.  U.S.  Trust NY and USTC N.A.  intend  to defend  the cases
vigorously.
     In October 2001,  partnership and individual  plaintiffs  filed a complaint
against U.S.  Trust Company of Texas,  N.A. (U.S.  Trust Texas),  USTC and other
defendants,  relating to defaults  that have  occurred  under bonds  issued in a
series of eleven bond offerings  (Heritage Bonds).  The proceeds of the Heritage
Bonds,  issued  between  December  1996 and March 1999,  were for the purpose of
financing the  acquisition  and/or  renovation  of a long-term  care facility or
hospital.  U.S. Trust Texas was indenture trustee under various trust indentures
executed in connection  with the Heritage  Bonds.  Although U.S.  Trust sold its
corporate trust business in 2001,  under the sale agreement,  U.S. Trust retains
responsibility for certain litigation, including these cases. The first Heritage
Bond complaint was followed by the filing of five more complaints,  four of them
purported  class  actions.  Five of the six  actions,  including  the four class
actions,  have  been  filed  in state  or  federal  courts  in  California  (the
California  cases);  the  remaining  action has been  filed in federal  court in
Illinois (the Illinois case). In these  complaints,  the plaintiffs allege that,
as indenture  trustee,  U.S. Trust Texas owed certain duties to the  plaintiffs,
and breached those duties in various ways. In the California cases, the putative
plaintiff class seeks compensatory  damages in excess of $100 million,  punitive
damages and other relief. In the Illinois case, the plaintiff seeks compensatory
damages in excess of $4.8 million, punitive damages and other relief. U.S. Trust
Texas  and/or  USTC have  filed  motions  seeking  dismissal  of two of the five
California cases and the Illinois case. U.S. Trust Texas and USTC filed a motion
with the Judicial Panel on Multidistrict  Litigation to consolidate the Illinois
case and the federal  California  cases and that motion was granted.  U.S. Trust
Texas and USTC intend to defend all of these cases vigorously.
     U.S. Trust NY was Escrow Agent and Indenture  Trustee in connection with an
offering of approximately $130 million in senior secured redeemable notes issued
in July 1998 by Epic  Resorts,  LLC  (Epic  Notes).  In  January  2002,  certain
noteholders  filed a complaint in the Supreme Court of New York, New York County
against  U.S.  Trust NY  alleging  that U.S.  Trust NY failed to comply with its
obligations as Escrow Agent and Indenture  Trustee for the Epic Notes.  Although
USTC sold its Corporate Trust business in 2001,  under the sale agreement,  USTC
retains  responsibility  for  certain  litigation,   including  this  case.  The
plaintiff  noteholders  claim  that as a result of the  alleged  breaches,  they
suffered financial losses,  including losing their investment in the Epic Notes,
in the amount of $88 million. U.S. Trust NY has answered the complaint,  denying
plaintiffs'  allegations  and  asserting  affirmative  defenses,  and intends to
vigorously defend the lawsuit.
     The  nature of the  Company's  business,  including  its new  products  and
services,  subjects it to claims, lawsuits,  regulatory examinations,  and other
proceedings  in the ordinary  course of business.  The results of these  matters
cannot be predicted with certainty. There can be no assurance that these matters
will not have a material  adverse effect on the Company's  results of operations
in any future  period,  depending  partly on the results for that period,  and a
substantial  judgment  could have a  material  adverse  impact on the  Company's
financial condition,  results of operations,  and cash flows. However, it is the
opinion of management,  after consultation with legal counsel, that the ultimate
outcome of  existing  claims and  proceedings  will not have a material  adverse
impact on the financial condition,  results of operations,  or cash flows of the
Company.


Item 2. Changes in Securities and Use of Proceeds

     None.


Item 3. Defaults Upon Senior Securities

     None.


Item 4. Submission of Matters to a Vote of Security Holders

     None.

                                     - 30 -


Item 5. Other Information

     Effective October 1, 2002, the Board of Directors of U.S. Trust Corporation
(U.S.  Trust) appointed Alan J. Weber as Chief Executive  Officer of U.S. Trust.
Mr. Weber succeeds Jeffrey S. Maurer,  who will remain as Chairman of U.S. Trust
for a transitional  period and will become chairman of Schwab's  Affluent Client
Strategy  and Policy  Committee.  Mr.  Maurer will also remain on the  Company's
Executive  Committee.  In addition to his role as chief executive of U.S. Trust,
Mr. Weber will serve on the Company's Executive Committee.


Item 6. Exhibits and Reports on Form 8-K

(a)  The following  exhibits are filed as part of this quarterly  report on Form
     10-Q.

- --------------------------------------------------------------------------------
Exhibit
Number                  Exhibit
- --------------------------------------------------------------------------------

10.242    The Charles  Schwab  Corporation  1987 Stock Option Plan,  amended and
          restated as of September 25, 2002,  with form of  Non-Qualified  Stock
          Option Agreement attached (supersedes Exhibit 10.222).

10.243    The Charles Schwab  Corporation  1987  Executive  Officer Stock Option
          Plan,  amended and  restated as of September  25,  2002,  with form of
          Non-Qualified  Stock Option  Agreement  attached  (supersedes  Exhibit
          10.223).

10.244    The Charles Schwab  Corporation 1992 Stock Incentive Plan, amended and
          restated as of September 25, 2002 (supersedes Exhibit 10.224).

10.245    The Charles Schwab  Corporation 2001 Stock Incentive Plan, amended and
          restated as of September 25, 2002 (supersedes Exhibit 10.225).

10.246    Executive  Employment  Agreement  by  and  among  The  Charles  Schwab
          Corporation,   Schwab  Capital  Markets  L.P.,  and  Lon  Gorman,  and
          Supplemental Agreement thereto.

10.247    The Charles Schwab Severance Pay Plan, restated as of August 1, 2002.

12.1      Computation of Ratio of Earnings to Fixed Charges.

- --------------------------------------------------------------------------------

(b)  Reports on Form 8-K

     On August 13, 2002, the Registrant filed a Current Report on Form 8-K which
included sworn  statements  under oath executed by the Chairman of the Board and
Co-Chief  Executive  Officer,  President  and Co-Chief  Executive  Officer,  and
Executive  Vice  President and Chief  Financial  Officer in accordance  with the
Securities and Exchange Commission Order No. 4-460 Requiring the Filing of Sworn
Statements Pursuant to Section 21(a)(1) of the Securities Exchange Act of 1934.





                                    SIGNATURE



Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.





                                            THE  CHARLES  SCHWAB  CORPORATION
                                                      (Registrant)





Date:  November 12, 2002                     /s/   Christopher V. Dodds
       --------------------                  ------------------------------
                                                  Christopher V. Dodds
                                              Executive Vice President and
                                                 Chief Financial Officer

                                     - 32 -




                                  CERTIFICATION


I, Charles R. Schwab, certify that:

1.   I have reviewed this  quarterly  report on Form 10-Q of The Charles  Schwab
     Corporation;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the Evaluation Date); and

     c)   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.




Date: November 12, 2002     /s/ Charles R. Schwab
      -----------------     ----------------------------------------------------
                            Charles R. Schwab
                            Chairman of the Board and Co-Chief Executive Officer


                                     - 33 -




                                  CERTIFICATION


I, David S. Pottruck, certify that:

1.   I have reviewed this  quarterly  report on Form 10-Q of The Charles  Schwab
     Corporation;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the Evaluation Date); and

     c)   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.




Date: November 12, 2002                 /s/ David S. Pottruck
      -----------------                 ----------------------------------------
                                        David S. Pottruck
                                        President and Co-Chief Executive Officer


                                     - 34 -




                                  CERTIFICATION


I, Christopher V. Dodds, certify that:

1.   I have reviewed this  quarterly  report on Form 10-Q of The Charles  Schwab
     Corporation;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

4.   The registrant's other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the Evaluation Date); and

     c)   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.




Date: November 12, 2002    /s/ Christopher V. Dodds
      -----------------    -----------------------------------------------------
                           Christopher V. Dodds
                           Executive Vice President and Chief Financial Officer


                                     - 35 -