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 March 31, 2005      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  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Act).

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.

               1,309,729,180 shares of $.01 par value Common Stock
                          Outstanding on April 29, 2005






                         THE CHARLES SCHWAB CORPORATION





                          Quarterly Report on Form 10-Q
                      For the Quarter Ended March 31, 2005

                                      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 - 13

        Item 2.   Management's Discussion and Analysis of Financial
                  Condition and Results of Operations                   14 - 23

        Item 3.   Quantitative and Qualitative Disclosures
                  About Market Risk                                       24

        Item 4.   Controls and Procedures                                 25

     Part II - Other Information

        Item 1.   Legal Proceedings                                       25

        Item 2.   Unregistered Sales of Equity Securities
                  and Use of Proceeds                                     26

        Item 3.   Defaults Upon Senior Securities                         26

        Item 4.   Submission of Matters to a Vote of Security Holders     26

        Item 5.   Other Information                                       26

        Item 6.   Exhibits                                                26

    Signature                                                             27










                                                   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
                                                                                                                   March 31,
                                                                                                              2005          2004
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                    
Revenues
    Asset management and administration fees                                                                $  547        $  507
    Trading revenue                                                                                            207           361
      Interest revenue                                                                                         412           263
      Interest expense                                                                                        (138)          (54)
                                                                                                            -------       -------
    Net interest revenue                                                                                       274           209
    Other                                                                                                       31            31
- ------------------------------------------------------------------------------------------------------------------------------------
      Total                                                                                                  1,059         1,108
- ------------------------------------------------------------------------------------------------------------------------------------
Expenses Excluding Interest
    Compensation and benefits                                                                                  454           482
    Occupancy and equipment                                                                                     82           102
    Professional services                                                                                       62            58
    Depreciation and amortization                                                                               54            56
    Communications                                                                                              51            61
    Advertising and market development                                                                          36            62
    Commissions, clearance and floor brokerage                                                                   9             9
    Restructuring charges                                                                                       21             -
    Other                                                                                                       44            34
- ------------------------------------------------------------------------------------------------------------------------------------
      Total                                                                                                    813           864
- ------------------------------------------------------------------------------------------------------------------------------------
Income from continuing operations before taxes on income                                                       246           244
Taxes on income                                                                                                (95)          (85)
- ------------------------------------------------------------------------------------------------------------------------------------
Income from continuing operations                                                                              151           159
Gain (loss) from discontinued operations, net of tax                                                            (6)            2
- ------------------------------------------------------------------------------------------------------------------------------------
Net Income                                                                                                  $  145        $  161
====================================================================================================================================
Weighted-Average Common Shares Outstanding - Diluted                                                         1,326         1,375
- ------------------------------------------------------------------------------------------------------------------------------------
Earnings Per Share - Basic
    Income from continuing operations                                                                       $  .11        $  .12
    Gain (loss) from discontinued operations, net of tax                                                         -             -
    Net income                                                                                              $  .11        $  .12

Earnings Per Share - Diluted
    Income from continuing operations                                                                       $  .11        $  .12
    Gain (loss) from discontinued operations, net of tax                                                         -             -
    Net income                                                                                              $  .11        $  .12
- ------------------------------------------------------------------------------------------------------------------------------------
Dividends Declared Per Common Share                                                                         $ .020        $ .014
- ------------------------------------------------------------------------------------------------------------------------------------


See Notes to Condensed Consolidated Financial Statements.

                                                               - 1 -






                                                   THE CHARLES SCHWAB CORPORATION

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

                                                                                                     March 31,      December 31,
                                                                                                       2005             2004
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                              
Assets
    Cash and cash equivalents                                                                      $  2,140         $  2,778
    Cash and investments segregated and on deposit for federal or other
        regulatory purposes(1) (including resale agreements of $11,018 in 2005
        and $12,901 in 2004)                                                                         18,452           19,019
    Securities owned - at market value (including securities pledged of $5
        in 2005 and $8 in 2004)                                                                       5,555            5,335
    Receivables from brokers, dealers and clearing organizations                                        543              482
    Receivables from brokerage clients - net                                                          9,732            9,841
    Loans to banking clients - net                                                                    7,148            6,822
    Loans held for sale                                                                                  27               20
    Equipment, office facilities and property - net                                                     874              903
    Goodwill - net                                                                                      811              811
    Intangible assets - net                                                                             150              153
    Other assets                                                                                        973              969
- ------------------------------------------------------------------------------------------------------------------------------------

        Total                                                                                      $ 46,405         $ 47,133
====================================================================================================================================

Liabilities and Stockholders' Equity
    Deposits from banking clients                                                                  $ 11,428         $ 11,118
    Drafts payable                                                                                      297              363
    Payables to brokers, dealers and clearing organizations                                           1,364            1,468
    Payables to brokerage clients                                                                    26,394           27,154
    Accrued expenses and other liabilities                                                            1,278            1,396
    Short-term borrowings (including federal funds purchased
        of $166 in 2005 and $7 in 2004)                                                                 792              663
    Long-term debt                                                                                      577              585
- ------------------------------------------------------------------------------------------------------------------------------------
        Total liabilities                                                                            42,130           42,747
- ------------------------------------------------------------------------------------------------------------------------------------

    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;
            1,392,091,544 shares issued                                                                  14               14
        Additional paid-in capital                                                                    1,773            1,769
        Retained earnings                                                                             3,372            3,258
        Treasury stock - 82,795,943 and 61,434,850 shares in 2005 and 2004,
            respectively, at cost                                                                      (811)            (591)
        Unamortized stock-based compensation                                                            (51)             (59)
        Accumulated other comprehensive loss                                                            (22)              (5)
- ------------------------------------------------------------------------------------------------------------------------------------
            Total stockholders' equity                                                                4,275            4,386
- ------------------------------------------------------------------------------------------------------------------------------------

                 Total                                                                             $ 46,405         $ 47,133
====================================================================================================================================

(1) Amounts included represent actual balances on deposit, whereas cash and investments required to be  segregated  for  federal or
    other regulatory purposes at March 31, 2005 and December 31, 2004, excluding $200 million of intercompany repurchase agreements,
    were $18,194 million and $19,004 million, respectively. On April 4, 2005 and January 4, 2005, the Company deposited $159 million
    and $426 million, respectively, into its segregated reserve bank accounts.

See Notes to Condensed Consolidated Financial Statements.

                                                                - 2 -






                                                   THE CHARLES SCHWAB CORPORATION

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

                                                                                                              Three Months Ended
                                                                                                                   March 31,
                                                                                                              2005          2004
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                    
Cash Flows from Operating Activities
    Net income                                                                                              $  145        $  161
       Adjustments to reconcile net income to net cash used for operating activities:
          Loss (gain) from discontinued operations, net of tax                                                   6            (2)
          Depreciation and amortization                                                                         54            56
          Tax benefit from, and amortization of, stock-based awards                                              8            19
          Deferred income taxes                                                                                (14)           21
          Other                                                                                                 10             3
       Originations of loans held for sale                                                                    (120)         (215)
       Proceeds from sales of loans held for sale                                                              113           201
       Net change in:
          Cash and investments segregated and on deposit for federal or other
             regulatory purposes                                                                               567           502
          Securities owned (excluding securities available for sale)                                            61            29
          Receivables from brokers, dealers and clearing organizations                                         (60)          112
          Receivables from brokerage clients                                                                   103          (677)
          Other assets                                                                                          27             8
          Drafts payable                                                                                       (66)          136
          Payables to brokers, dealers and clearing organizations                                             (104)           52
          Payables to brokerage clients                                                                       (760)         (638)
          Accrued expenses and other liabilities                                                              (129)          (39)
       Net cash used for discontinued operations                                                                 -           (51)
- ------------------------------------------------------------------------------------------------------------------------------------
             Net cash used for operating activities                                                           (159)         (322)
- ------------------------------------------------------------------------------------------------------------------------------------
Cash Flows from Investing Activities
       Purchases of securities available for sale                                                             (641)         (490)
       Proceeds from maturities, calls and mandatory redemptions of securities
          available for sale                                                                                   320           320
       Net increase in loans to banking clients                                                               (326)         (289)
       Purchase of equipment, office facilities and property - net                                             (23)          (34)
       Net cash used for discontinued operations                                                                 -          (341)
- ------------------------------------------------------------------------------------------------------------------------------------
             Net cash used for investing activities                                                           (670)         (834)
- ------------------------------------------------------------------------------------------------------------------------------------
Cash Flows from Financing Activities
       Net increase in deposits from banking clients                                                           310           963
       Net change in short-term borrowings                                                                     129          (241)
       Dividends paid                                                                                          (26)          (19)
       Purchase of treasury stock                                                                             (234)            -
       Proceeds from stock options exercised and other                                                          12            20
- ------------------------------------------------------------------------------------------------------------------------------------
             Net cash provided by financing activities                                                         191           723
- ------------------------------------------------------------------------------------------------------------------------------------
Decrease in Cash and Cash Equivalents                                                                         (638)         (433)
Cash and Cash Equivalents at Beginning of Period                                                             2,778         2,785
- ------------------------------------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents at End of Period                                                                  $2,140        $2,352
====================================================================================================================================


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 Data,
                  Option Price Amounts, Ratios, and as Noted)
                                   (Unaudited)


1.   Basis of Presentation

     The  Charles  Schwab  Corporation  (CSC)  is a  financial  holding  company
engaged, through its subsidiaries, in securities brokerage, banking, and related
financial  services.  Charles  Schwab  &  Co.,  Inc.  (Schwab)  is a  securities
broker-dealer with 273 domestic branch offices in 45 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 36  offices  in 15 states.  Other  subsidiaries  include
Charles Schwab Investment Management,  Inc., the investment advisor for Schwab's
proprietary  mutual funds,  CyberTrader,  Inc., an electronic trading technology
and brokerage firm  providing  services to highly active,  online  traders,  and
Charles Schwab Bank, N.A. (Schwab Bank), a retail bank.
     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  (SEC) 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 generally  accepted  accounting  principles in the
U.S.  (GAAP).  All  adjustments  were of a normal  recurring  nature,  except as
discussed in note "5 -  Discontinued  Operations"  related to the Company's exit
from the capital  markets  business and the sale of Charles Schwab Europe (CSE).
Certain items in prior periods' financial statements, including the presentation
of discontinued  operations on the Company's condensed consolidated statement of
cash flows,  have been  reclassified  to conform to the 2005  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 Annual Report
on Form 10-K for the year ended December 31, 2004. The Company's results for any
interim period are not necessarily  indicative of results for a full year or any
other interim period.


2.   New Accounting Standards

     A revision to Statement of Financial  Accounting  Standards (SFAS) No. 123,
Share-Based Payment,  which supersedes APB No. 25 (SFAS No. 123R) and was issued
in December 2004, requires that the cost resulting from all share-based payments
be recognized as an expense in the consolidated  financial statements,  and also
changes the classification of certain tax benefits in the consolidated statement
of cash  flows.  In April  2005,  the SEC  adopted  a new rule that  delays  the
compliance  dates for SFAS No. 123R to January 1,  2006.  Beginning in the first
quarter of 2006, the Company will record compensation expense for unvested stock
option awards over the future  periods in which the awards vest.  Based on stock
options outstanding at March 31,  2005, pre-tax  compensation expense related to
stock option awards would be approximately $18 million in 2006 and $6 million in
2007,  which equates to a decrease in EPS of $.01 in 2006. The amount and timing
of total future  compensation  expense  related to stock option grants will vary
based  upon  additional   awards,  if  any,   cancellations,   forfeitures,   or
modifications of existing awards, and employee severance terms.
     SFAS No. 153 - Exchanges of Nonmonetary  Assets was issued in December 2004
and is effective  beginning  July 1,  2005.  This  statement  amends  Accounting
Principles Board Opinion (APB) No. 29 - Accounting for Nonmonetary Transactions.
SFAS  No. 153  replaces  an  exception  provided  by APB  No. 29  with a general
exception for exchange  transactions  that do not have commercial  substance and
are therefore not expected to result in significant changes in the cash flows of
the reporting  entity.  The adoption of this statement is not expected to have a
material impact on the Company's financial position, results of operations, EPS,
or cash flows.

                                      - 4 -

                         THE CHARLES SCHWAB CORPORATION
              Notes to Condensed Consolidated Financial Statements
              (Tabular Amounts in Millions, Except Per Share Data,
                  Option Price Amounts, Ratios, and as Noted)
                                   (Unaudited)


3.   Stock Incentive Plans

     The  Company's  stock  incentive  plans  provide  for  granting  options to
employees,  officers,  and  directors.  Options are granted for the  purchase of
shares of common  stock at an exercise  price not less than market  value on the
date of grant,  and  expire  within  seven or ten years  from the date of grant.
Options  generally vest annually over a three- to four-year period from the date
of grant.
     A summary of option activity follows:
- --------------------------------------------------------------------------------
                                              2005                  2004
                                      --------------------  --------------------
                                                Weighted-             Weighted-
                                        Number   Average      Number   Average
                                          of    Exercise        of    Exercise
                                       Options    Price      Options    Price
Outstanding at
  beginning of year                      133     $ 14.88       136     $ 15.25
   Granted                                 1     $ 10.95         1     $ 13.73
   Exercised                              (2)    $  7.17        (4)    $  5.57
   Canceled                               (1)    $ 11.59        (1)    $ 16.79
   Forfeited                              (4)    $ 20.99        (2)    $ 20.82
- --------------------------------------------------------------------------------
Outstanding
  at March 31                            127     $ 14.80       130     $ 15.42
================================================================================
Exercisable
  at March 31                             96     $ 15.94        87     $ 15.41
- --------------------------------------------------------------------------------
Available for future
  grant at March 31                       41                   43
- --------------------------------------------------------------------------------
Weighted-average fair
  value of options granted in
  quarter ended March 31                         $  3.03               $  3.95
- --------------------------------------------------------------------------------

     The Company applies Accounting Principles Board Opinion No. 25 - Accounting
for Stock Issued to Employees, and related interpretations,  for its stock-based
employee  compensation plans.  Because the Company grants stock option awards at
market  value,  there is no  compensation  expense  recorded when the awards are
granted.   Expense  is  recognized  if  the  original  terms  of  an  award  are
subsequently  modified,  which has occurred in connection with restructuring and
severance activities.  Compensation expense for restricted stock awards is based
on the market value of the shares  awarded at the date of grant and is amortized
on a straight-line basis over the vesting period. The unamortized portion of the
award is recorded  as  unamortized  stock-based  compensation  in  stockholders'
equity.
     The Company uses a binomial option pricing model for all options granted on
or after  January 1,  2004.  The fair values of stock  options  granted prior to
January 1,  2004 were determined  using the  Black-Scholes  model.  The weighted
average of the assumptions used to value the options were as follows:

- --------------------------------------------------------------------------------
                                                               Three Months
                                                                  Ended
                                                                March 31,
                                                              2005     2004
- --------------------------------------------------------------------------------
Expected dividend yield                                       .48%     .48%
Expected volatility                                            32%      36%
Risk-free interest rate                                       3.9%     4.0%
Expected life (in years)                                       3.5      4.0
- --------------------------------------------------------------------------------

     Had  compensation  expense  for the  Company's  stock  option  awards  been
determined  based on the  binomial or  Black-Scholes  fair value,  as  described
above, at the grant dates for awards under those plans  consistent with the fair
value method of  SFAS No. 123 - Accounting  for  Stock-Based  Compensation,  the
Company would have recorded additional  compensation  expense and its net income
and earnings  per share (EPS) would have been  reduced to the pro forma  amounts
presented in the following table:

- --------------------------------------------------------------------------------
                                                               Three Months
                                                                  Ended
                                                                March 31,
                                                              2005     2004
Expense for stock-based
  compensation (after-tax) (1):
   As reported                                               $   4    $   3
   Pro forma (2)                                             $  18    $  27
- --------------------------------------------------------------------------------
Net income:
   As reported                                               $ 145    $ 161
   Pro forma                                                 $ 131    $ 137
- --------------------------------------------------------------------------------
Basic EPS:
   As reported                                               $ .11    $ .12
   Pro forma                                                 $ .10    $ .10
Diluted EPS:
   As reported                                               $ .11    $ .12
   Pro forma                                                 $ .10    $ .10
- --------------------------------------------------------------------------------
(1)  Includes  compensation  expense  related  to  restricted  stock  awards  of
     $3 million in each of the first quarters of 2005 and 2004, respectively.
(2)  Includes pro forma compensation expense related to stock options granted in
     both  current and prior  periods.  Pro forma stock option  compensation  is
     amortized  on a basis  consistent  with the vesting  terms over the vesting
     period beginning with the month in which the option was granted.

                                     - 5 -

                         THE CHARLES SCHWAB CORPORATION
              Notes to Condensed Consolidated Financial Statements
              (Tabular Amounts in Millions, Except Per Share Data,
                  Option Price Amounts, Ratios, and as Noted)
                                   (Unaudited)


4.   Restructuring

2004 Cost Reduction Effort
- --------------------------

     The  Company's  2004 cost  reduction  effort was  designed to mitigate  the
financial  impact  of a series of  pricing  changes  which  began in 2004 and to
strengthen the Company's  productivity and efficiency.  The goals of this effort
include  eliminating  work  that is not  essential  to  meeting  client  service
standards or the Company's ongoing operating needs, reengineering work processes
to  maximize   productivity,   minimizing   organizational   complexity  through
functional  streamlining,  and addressing  business unit performance  across the
Company.
     The Company  recorded pre-tax  restructuring  charges of $21 million in the
first quarter of 2005,  primarily comprised of severance costs for approximately
160 employees  terminated in the first quarter of 2005, and remaining  severance
costs for  employees  terminated  in the fourth  quarter  of 2004  which  became
contractual  obligations  only when the terminated  employees  signed  severance
agreements  in the first  quarter of 2005.  A summary  of pre-tax  restructuring
charges for the first quarter of 2005 is as follows:

- --------------------------------------------------------------------------------
Three months ended March 31, 2005
- --------------------------------------------------------------------------------
Workforce reduction:
   Severance pay and benefits                                           $  18
   Charges for officers' stock-based compensation                           2
- --------------------------------------------------------------------------------
      Total workforce reduction                                            20
- --------------------------------------------------------------------------------
Facilities reduction:
   Non-cancelable lease costs, net of estimated
       sublease income                                                      1
- --------------------------------------------------------------------------------
Total restructuring charges                                             $  21
================================================================================

     A summary  of the  activity  in the  restructuring  reserve  related to the
Company's  2004  cost  reduction  effort  for the  first  quarter  of 2005 is as
follows:

- --------------------------------------------------------------------------------
                                               Workforce   Facilities
                                               Reduction   Reduction     Total
- --------------------------------------------------------------------------------
Balance at December 31, 2004                    $   50      $   68      $  118
Restructuring charges                               20           1          21
Cash payments                                      (34)         (8)        (42)
Non-cash charges (1)                                (2)          -          (2)
Other (2)                                            -           1           1
- --------------------------------------------------------------------------------
Balance at March 31, 2005                       $   34 (3)  $   62 (4)  $   96
================================================================================
(1)  Primarily includes charges for officers' stock-based compensation.
(2)  Primarily  includes the  accretion of  facilities  restructuring  reserves,
     which are initially  recorded at net present  value.  Accretion  expense is
     recorded in occupancy  and  equipment  expense on the  Company's  condensed
     consolidated statement of income.
(3)  The  Company  expects to  substantially  utilize  the  remaining  workforce
     reduction reserve through cash payments for severance pay and benefits over
     the respective severance periods through 2006.
(4)  The  Company  expects to  substantially  utilize the  remaining  facilities
     reduction  reserve through cash payments for the net lease expense over the
     respective lease terms through 2014.

Previous Initiatives
- --------------------

     The  Company's  previous   restructuring   initiatives  included  workforce
reductions,  reductions in operating facilities,  the removal of certain systems
hardware,  software, and equipment from service, and the withdrawal from certain
international  operations.  These  initiatives  reduced  operating  expenses and
adjusted the Company's organizational structure to improve productivity, enhance
efficiency,  and increase  profitability.  There were no  restructuring  charges
recorded  in either  of the  first  quarters  of 2005 or 2004  related  to these
restructuring initiatives.

                                     - 6 -

                         THE CHARLES SCHWAB CORPORATION
              Notes to Condensed Consolidated Financial Statements
              (Tabular Amounts in Millions, Except Per Share Data,
                  Option Price Amounts, Ratios, and as Noted)
                                   (Unaudited)


     A summary  of the  activity  in the  restructuring  reserve  related to the
Company's previous restructuring initiatives for the first quarter of 2005 is as
follows:

- --------------------------------------------------------------------------------
                                               Workforce   Facilities
                                               Reduction   Reduction     Total
- --------------------------------------------------------------------------------
Balance at December 31, 2004                    $    1      $  142      $  143
Cash payments                                       (1)        (15)        (16)
Other (1)                                            -           3           3
- --------------------------------------------------------------------------------
Balance at March 31, 2005                       $    -      $  130 (2)  $  130
================================================================================
(1)  Primarily  includes the  accretion of  facilities  restructuring  reserves,
     which are  initially  recorded  at net  present  value,  as well as certain
     adjustments  related to  deferred  rent.  Accretion  expense is recorded in
     occupancy and equipment  expense on the  Company's  condensed  consolidated
     statement of income.
(2)  Includes $2 million,  $59 million, and $69 million related to the Company's
     2003, 2002, and 2001 restructuring initiatives,  respectively.  The Company
     expects to substantially utilize the remaining facilities reduction reserve
     through cash payments for the net lease expense over the  respective  lease
     terms through 2017.

     The actual costs of these  restructuring  initiatives could differ from the
estimated  costs,  depending  primarily  on the  Company's  ability to  sublease
properties.


5.   Discontinued Operations

     On October 29,  2004, the Company completed the sale of its capital markets
business to UBS Securities LLC and UBS Americas Inc.  (collectively  referred to
as UBS). Pursuant to the purchase agreement, UBS acquired all of the partnership
interests of Schwab  Capital  Markets L.P.  and all of the  outstanding  capital
stock of SoundView  Technology Group, Inc.  (collectively  referred to as Schwab
Soundview  Capital  Markets,  or SSCM) for  $265 million in cash. SSCM comprised
substantially all of the previously-reported Capital Markets segment.
     Following  the  sale,  the  Company  will not have  significant  continuing
involvement  in the  operations  of the capital  markets  business  and will not
continue any significant  revenue-producing or cost-generating activities of the
capital markets business.  Therefore,  the results of operations,  net of income
taxes,  and cash flows of the capital  markets  business have been  presented as
discontinued operations on the Company's statements of income and cash flows for
all periods.  In connection  with the sale, the Company  entered into eight-year
order  routing  and  execution  services  agreements  with UBS for  handling  of
Schwab's equity and listed options order flow. The Company deferred  $28 million
of the purchase price, representing the fair value of these services agreements,
to be recognized as revenue over the eight-year term on a  straight-line  basis.
Following the sale, UBS will generally execute equity orders without  commission
or other  charges.  Certain  ongoing  fees will  apply for orders  that  require
special handling or entail additional costs.  However, such fees are expected to
be insignificant. During a transition period, the Company will be reimbursed for
certain  services  provided to UBS and will also pass through to UBS third-party
fees and costs  associated with the operations of the capital markets  business.
These  indirect  payments  will not be  reflected as revenues or expenses of the
Company.  The Company's  cash flows  related to these  services  agreements  are
considered insignificant.
     On  January 31,  2003,  the  Company  sold  its  United  Kingdom  brokerage
subsidiary,  CSE, to Barclays PLC. The results of the  operations of CSE, net of
income taxes,  have been presented as  discontinued  operations on the condensed
consolidated statement of income.
     For  the  first  quarter  of  2005,  the  Company   recorded  a  loss  from
discontinued  operations,  net of  tax,  of $6  million,  which  included  a tax
adjustment,  facility exit costs, and severance costs for transitional employees
associated with the Company's sale of its capital markets business.
     A summary of revenues and gains from discontinued  operations for the first
quarter of 2004 is as follows:

- --------------------------------------------------------------------------------
Three months ended March 31, 2004
- --------------------------------------------------------------------------------
Revenues                                                               $   85
Total pre-tax gains                                                    $    3
After-tax gains                                                        $    2
- --------------------------------------------------------------------------------

     In  addition  to  the  restructuring   reserves  discussed  in  note  "4  -
Restructuring," the Company retained certain  restructuring-related  obligations
following  the  sales of SSCM and CSE,  and  recorded  reserves  for  severance,
facilities  leases and systems.  A summary of the activity in these reserves for
the first quarter of 2005 is as follows:

- --------------------------------------------------------------------------------
                                               Workforce   Facilities
                                               Reduction   Reduction     Total
- --------------------------------------------------------------------------------
Balance at December 31, 2004                    $   23      $   38      $   61
Restructuring charges (1)                            -           2           2
Cash payments                                      (18)         (2)        (20)
- --------------------------------------------------------------------------------
Balance at March 31, 2005                       $    5 (2)  $   38 (3)  $   43
================================================================================
(1)  Included in gain (loss) from discontinued operations.
(2)  The  Company  expects to  substantially  utilize  the  remaining  workforce
     reduction reserve through cash payments for severance pay and benefits over
     the respective severance periods through 2006.
(3)  The  Company  expects to  substantially  utilize the  remaining  facilities
     reduction  reserve through cash payments for the net lease expense over the
     respective lease terms through 2015.

                                     - 7 -

                         THE CHARLES SCHWAB CORPORATION
              Notes to Condensed Consolidated Financial Statements
              (Tabular Amounts in Millions, Except Per Share Data,
                  Option Price Amounts, Ratios, and as Noted)
                                   (Unaudited)


     The Company  also  retained a liability  for  above-market  lease rates for
certain  facilities leases expiring through 2011. This liability was recorded as
part of the  Company's  purchase  accounting  for the  acquisition  of SoundView
Technology Group, Inc. in January 2004. The remaining  liability was $22 million
and  $23 million at March 31,  2005 and  December 31,  2004,  respectively.  The
decrease  in the  liability  balance  was  primarily  due to  cash  payments  of
$1 million.


6.   Loans to Banking Clients and Related Allowance for Credit Losses

     An analysis of the composition of the loan portfolio is as follows:

- --------------------------------------------------------------------------------
                                                      March 31,   December 31,
                                                        2005          2004
- --------------------------------------------------------------------------------
Residential real estate mortgages                     $5,698       $ 5,342
Consumer loans                                           959           971
Other                                                    518           536
- --------------------------------------------------------------------------------
  Total loans                                          7,175         6,849
  Less: allowance for credit losses                      (27)          (27)
- --------------------------------------------------------------------------------
Loans to banking clients - net                        $7,148       $ 6,822
================================================================================

     Included in the loan portfolio are nonaccrual loans totaling  $2 million at
March 31,  2005 and  $1 million  at  December 31,  2004.  Nonaccrual  loans  are
considered  impaired  by  the  Company,  and  represent  all  of  the  Company's
nonperforming assets at both March 31,  2005 and December 31,  2004. For each of
the first quarters of 2005 and 2004, the impact of interest  revenue which would
have been earned on nonaccrual loans versus interest revenue recognized on these
loans was not material to the Company's results of operations.
     The amount of loans accruing  interest that were  contractually  90 days or
more past due was less than  $1 million  at  March 31,  2005 and  $4 million  at
December 31, 2004.
     Recoveries  and  charge-offs  related to the allowance for credit losses on
the loan  portfolio  were  immaterial for each of the first quarters of 2005 and
2004.


7.   Deposits from Banking Clients

     Deposits  from banking  clients  consist of money market and other  savings
deposits,  certificates of deposit, and noninterest-bearing  deposits.  Deposits
from banking clients are as follows:

- --------------------------------------------------------------------------------
                                                      March 31,   December 31,
                                                        2005          2004
- --------------------------------------------------------------------------------
Interest-bearing deposits                            $10,733       $10,280
Noninterest-bearing deposits                             695           838
- --------------------------------------------------------------------------------
  Total                                              $11,428       $11,118
================================================================================

     The average rate paid by the Company on its interest-bearing  deposits from
banking  clients  was 1.46% and 1.30% for the first  quarters  of 2005 and 2004,
respectively.


8.   Pension and Other Postretirement Benefits

     U.S. Trust maintains a trustee managed, noncontributory,  qualified defined
benefit pension plan, the U.S. Trust Corporation Employees' Retirement Plan (the
Pension Plan), for the benefit of eligible U.S. Trust employees. U.S. Trust also
provides  certain health care and life insurance  benefits for active  employees
and certain qualifying retired employees and their dependents.
     The following table  summarizes the components of the net periodic  benefit
expense related to the Pension Plan:

- --------------------------------------------------------------------------------
                                                                  Three Months
                                                                      Ended
                                                                    March 31,
                                                                  2005    2004
- --------------------------------------------------------------------------------
Service cost and expenses                                        $   3   $   3
Interest cost                                                        4       4
Expected return on plan assets                                      (6)     (5)
Amortization of prior service cost                                  (1)     (1)
Amortization of net loss                                             2       1
- --------------------------------------------------------------------------------
Net periodic benefit expense                                     $   2   $   2
================================================================================

     The net periodic  benefit expense related to health care and life insurance
benefits  were less than  $500,000  for each of the first  quarters  of 2005 and
2004.

                                     - 8 -

                         THE CHARLES SCHWAB CORPORATION
              Notes to Condensed Consolidated Financial Statements
              (Tabular Amounts in Millions, Except Per Share Data,
                  Option Price Amounts, Ratios, and as Noted)
                                   (Unaudited)


9.   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 Months
                                                                      Ended
                                                                    March 31,
                                                                  2005    2004
- --------------------------------------------------------------------------------
Net income                                                       $ 145   $ 161
Other comprehensive income (loss):
   Change in unrealized gain (loss) on
     cash flow hedging instruments:
       Unrealized gain                                              10       6
       Income tax expense                                           (4)     (2)
- --------------------------------------------------------------------------------
       Net                                                           6       4
- --------------------------------------------------------------------------------
   Change in unrealized gain (loss)
     on securities available for sale:
       Unrealized gain (loss)                                      (38)     24
       Income tax (expense) benefit                                 15      (9)
- --------------------------------------------------------------------------------
       Net                                                         (23)     15
- --------------------------------------------------------------------------------
Total                                                              (17)     19
- --------------------------------------------------------------------------------
Comprehensive income                                             $ 128   $ 180
================================================================================


10.  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 Months
                                                                      Ended
                                                                    March 31,
                                                                  2005    2004
- --------------------------------------------------------------------------------
Net income                                                      $  145  $  161
- --------------------------------------------------------------------------------
Weighted-average common
   shares outstanding - basic                                    1,310   1,348
Common stock equivalent shares
   related to stock incentive plans                                 16      27
- --------------------------------------------------------------------------------
Weighted-average common
   shares outstanding - diluted                                  1,326   1,375
================================================================================
Basic EPS:
Income from continuing operations                               $  .11  $  .12
Gain (loss) from discontinued
   operations, net of tax                                            -       -
Net income                                                      $  .11  $  .12
- --------------------------------------------------------------------------------
Diluted EPS:
Income from continuing operations                               $  .11  $  .12
Gain (loss) from discontinued
   operations, net of tax                                            -       -
Net income                                                      $  .11  $  .12
- --------------------------------------------------------------------------------

     The  computation  of diluted  EPS  excludes  outstanding  stock  options to
purchase  73 million  and  75 million  shares for the first quarters of 2005 and
2004,  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.

                                     - 9 -

                         THE CHARLES SCHWAB CORPORATION
              Notes to Condensed Consolidated Financial Statements
              (Tabular Amounts in Millions, Except Per Share Data,
                  Option Price Amounts, Ratios, and as Noted)
                                   (Unaudited)


11.  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.  The regulatory  capital and
ratios of the  Company,  U.S. Trust,  United  States  Trust  Company of New York
(U.S. Trust NY), U.S. Trust Company,  National Association  (U.S. Trust NA), and
Schwab Bank are presented in the following table:

- --------------------------------------------------------------------------------
                                                2005                 2004
                                           ---------------      ---------------
March 31,                                  Amount Ratio(1)      Amount Ratio(1)
- --------------------------------------------------------------------------------
Tier 1 Capital:
  Company                                 $ 3,393    16.7%     $ 3,527    19.8%
  U.S. Trust                              $   722    13.9%     $   666    15.4%
  U.S. Trust NY                           $   397    10.0%     $   357    10.7%
  U.S. Trust NA                           $   289    24.5%     $   262    29.3%
  Schwab Bank                             $   389    21.6%     $   281    28.4%
Total Capital:
  Company                                 $ 3,426    16.9%     $ 3,556    20.0%
  U.S. Trust                              $   747    14.4%     $   693    16.0%
  U.S. Trust NY                           $   419    10.6%     $   381    11.4%
  U.S. Trust NA                           $   292    24.8%     $   265    29.6%
  Schwab Bank                             $   391    21.7%     $   281    28.5%
Tier 1 Leverage:
  Company                                 $ 3,393     7.5%     $ 3,527     7.9%
  U.S. Trust                              $   722     7.5%     $   666     8.0%
  U.S. Trust NY                           $   397     5.6%     $   357     5.6%
  U.S. Trust NA                           $   289    10.5%     $   262    12.3%
  Schwab Bank                             $   389     8.6%     $   281     9.6%
- --------------------------------------------------------------------------------
(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.
     Additionally,  Schwab Bank is subject to a minimum tier 1 leverage ratio of
     8% for its first three years of  operations  (i.e.,  through  April  2006).
     Well-capitalized tier 1 capital,  total capital, and tier 1 leverage ratios
     are 6%, 10%, and 5%, respectively.

     Based on their respective  regulatory capital ratios at March 31,  2005 and
2004, the Company, U.S. Trust, U.S. Trust NY, U.S. Trust NA, and Schwab Bank are
considered  well  capitalized  (the  highest   category)   pursuant  to  banking
regulatory  guidelines.  There  are no  conditions  or  events  that  management
believes have changed the Company's,  U.S. Trust's,  U.S. Trust NY's, U.S. Trust
NA's, or Schwab Bank's well-capitalized status.
     Schwab is subject to the  Uniform  Net  Capital  Rule under the  Securities
Exchange  Act of  1934  (the  Rule).  Schwab  computes  net  capital  under  the
alternative  method permitted by this 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.  At March 31,
2005, 2% of aggregate debits was $199 million, which exceeded the minimum dollar
requirement for Schwab of $1 million.  At March 31,  2005,  Schwab's net capital
was $1.1 billion  (11% of aggregate debit  balances),  which was $927 million in
excess of its minimum  required net capital and  $629 million in excess of 5% of
aggregate debit balances.  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.


12.  Commitments and Contingent Liabilities

     Guarantees:  The Company  recognizes,  at the  inception of a guarantee,  a
liability for the estimated fair value of the  obligation  undertaken in issuing
the guarantee. The fair values of the obligations relating to standby letters of
credit  (LOCs)  are  estimated  based  on fees  charged  to enter  into  similar
agreements,  considering the  creditworthiness of the  counterparties.  The fair
values of the  obligations  relating to other  guarantees are estimated based on
transactions for similar guarantees or expected present value measures.
     The Company provides certain  indemnifications  (i.e.,  protection  against
damage or loss) to  counterparties in connection with the disposition of certain
of its assets.  Such  indemnifications  typically  relate to title to the assets
transferred, ownership of intellectual property rights (e.g., patents), accuracy
of financial statements,  compliance with laws and regulations,  failure to pay,
satisfy or discharge  any  liability,  or to defend  claims,  as well as errors,
omissions,  and  misrepresentations.  Additionally,  the Company has  guaranteed
certain  payments  in  the  event  of  a  termination  of  certain  mutual  fund
sub-advisor  agreements,  related to the  adoption of AXA  Rosenberg  LLC's U.S.
family  of  mutual  funds,  known as the  Laudus  Funds.  These  indemnification
agreements have various expiration dates and the Company's liability under these
agreements  is generally  limited.  At March 31,  2005,  the  Company's  maximum
potential  liability  under  the  indemnification   agreements  with  limits  is
approximately  $190 million.  The Company  previously  recorded a  liability  of
approximately   $30 million   reflecting  the  estimated  fair  value  of  these
indemnifications.  The fair value of these  indemnifications  is not necessarily
indicative of amounts that would be paid in the event a payment was required.

                                     - 10 -

                         THE CHARLES SCHWAB CORPORATION
              Notes to Condensed Consolidated Financial Statements
              (Tabular Amounts in Millions, Except Per Share Data,
                  Option Price Amounts, Ratios, and as Noted)
                                   (Unaudited)


     LOCs are  conditional  commitments  issued by  U.S. Trust  to guarantee the
performance  of a client  to a third  party.  For  example,  LOCs can be used to
guarantee  performance under lease and other agreements by professional business
corporations and for other purposes. The credit risk involved in issuing LOCs is
essentially  the same as that  involved in extending  loans.  LOCs are generally
partially  or  fully  collateralized  by  cash,  marketable  equity  securities,
marketable  debt  securities   (including   corporate  and  U.S.  Treasury  debt
securities),   and  other  assets.  At  March 31,   2005,  U.S. Trust  had  LOCs
outstanding  totaling  $62 million  which are short-term in nature and generally
expire within one year. At March 31, 2005, the liability recorded for these LOCs
is immaterial.
     The Company has clients that sell (i.e.,  write)  listed  option  contracts
that are cleared by various  clearing  houses.  The  clearing  houses  establish
margin  requirements  on these  transactions.  The Company  satisfies the margin
requirements  by  arranging  LOCs,  in favor of the  clearing  houses,  that are
guaranteed by multiple banks. At March 31,  2005, the outstanding value of these
LOCs totaled $630 million. In connection with its securities lending activities,
Schwab is required to provide  collateral to certain brokerage  clients.  Schwab
satisfies  the  collateral  requirements  by arranging  LOCs,  in favor of these
brokerage clients, that are guaranteed by multiple banks. At March 31, 2005, the
outstanding value of these LOCs totaled  $92 million.  No funds were drawn under
these LOCs at March 31, 2005.
     The Company also  provides  guarantees to  securities  clearing  houses and
exchanges under their standard membership  agreement,  which requires members to
guarantee the  performance  of other members.  Under the  agreement,  if another
member  becomes  unable to satisfy its  obligations  to the clearing  houses and
exchanges,  other  members would be required to meet  shortfalls.  The Company's
liability under these  arrangements is not  quantifiable and may exceed the cash
and securities it has posted as collateral.  However, the potential  requirement
for  the  Company  to  make  payments  under  these   arrangements   is  remote.
Accordingly, no liability has been recognized for these transactions.
     Legal  contingencies:  The  Company and its  affiliates  have been named in
various  legal  proceedings  arising from the conduct of its  business.  Some of
these  legal  actions  include  claims for  substantial  damages or  unspecified
damages.  The  Company  believes  it  has  strong  defenses  and  is  vigorously
contesting  such actions.  The Company is also  involved,  from time to time, in
investigations  and proceedings by regulatory and other  governmental  agencies,
which may result in adverse  judgments,  fines or  penalties.  It is  inherently
difficult to predict the ultimate outcome of these legal and regulatory matters,
particularly  in  cases in  which  claimants  seek  substantial  or  unspecified
damages, and a substantial judgment,  settlement or penalty could be material to
the Company's operating results for a particular future period, depending on the
Company's results for that period. However, based on current information,  it is
the opinion of management,  after consultation with counsel, that the resolution
of these  matters  will not have a  material  adverse  impact  on the  financial
condition, results of operations, or cash flows of the Company.
     As part of the sale of SSCM to UBS, the Company agreed to indemnify UBS for
expenses  associated  with  certain  litigation,  including  multiple  purported
securities class actions against SoundView  Technology  Group, Inc.  (SoundView)
and  certain  of its  subsidiaries  filed in the United  District  Court for the
Southern District of New York,  brought on behalf of persons who either directly
or in the aftermarket  purchased IPO securities  between March 1997 and December
2000. The Company is vigorously contesting the claims on behalf of SoundView.


13.  Financial  Instruments  Subject to Off-Balance  Sheet Risk,  Credit Risk or
     Market Risk

     Interest  rate  swaps:  As part of its  consolidated  asset  and  liability
management  process,  the Company utilizes interest rate swap agreements (Swaps)
to manage interest rate risk.
     U.S. Trust  uses  LIBOR-based   Swaps  to  hedge  the  interest  rate  risk
associated  with its variable rate deposits from banking  clients and short-term
borrowings.  The Swaps are  structured for U.S. Trust to receive a variable rate
of  interest  and pay a fixed rate of  interest.  Information  on these Swaps is
summarized in the following table:

- --------------------------------------------------------------------------------
                                                       March 31,  December 31,
                                                         2005         2004
- --------------------------------------------------------------------------------
Notional principal amount                               $ 900        $ 625
Weighted-average variable interest rate                 2.97%        2.39%
Weighted-average fixed interest rate                    4.23%        4.25%
Weighted-average maturity (in years)                      3.2          3.3
- --------------------------------------------------------------------------------

     These Swaps have been  designated as cash flow hedges under  SFAS No. 133 -
Accounting for Derivative  Instruments and Hedging  Activities,  with changes in
their fair values  primarily  recorded in other  comprehensive  income (loss), a
component of stockholders'  equity.  At March 31,  2005,  U.S. Trust  recorded a
derivative asset of $12 million and a derivative liability of $7 million related
to these Swaps. At December 31,  2004, U.S. Trust recorded a derivative asset of
$3 million  and a  derivative  liability of  $9 million  related to these Swaps.
Based on current  interest  rate  assumptions  and assuming no  additional  Swap
agreements  are entered into,  U.S. Trust  expects to  reclassify  approximately
$5 million,  or $3 million after tax, from other  comprehensive loss to interest
expense over the next twelve months.

                                     - 11 -

                         THE CHARLES SCHWAB CORPORATION
              Notes to Condensed Consolidated Financial Statements
              (Tabular Amounts in Millions, Except Per Share Data,
                  Option Price Amounts, Ratios, and as Noted)
                                   (Unaudited)


     CSC uses Swaps to effectively convert the interest rate  characteristics of
a portion  of its  Medium-Term  Notes from fixed to  variable.  These  Swaps are
structured  for CSC to receive a fixed rate of interest and pay a variable  rate
of interest based on the  three-month  LIBOR rate.  The variable  interest rates
reset every  three  months.  Information  on these  Swaps is  summarized  in the
following table:

- --------------------------------------------------------------------------------
                                                       March 31,  December 31,
                                                         2005         2004
- --------------------------------------------------------------------------------
Notional principal amount                               $ 293        $ 293
Weighted-average variable interest rate                 5.36%        4.85%
Weighted-average fixed interest rate                    7.57%        7.57%
Weighted-average maturity (in years)                      4.0          4.3
- --------------------------------------------------------------------------------

     These Swaps have been  designated  as fair value hedges under SFAS No. 133,
and are recorded on the Company's condensed  consolidated balance sheet. Changes
in the fair value of the Swaps are completely offset by changes in fair value of
the hedged  Medium-Term Notes.  Therefore,  there is no effect on net income. At
March 31,  2005 and  December 31,  2004,  CSC  recorded  a  derivative  asset of
$7 million and $13 million,  respectively,  for these Swaps.  Concurrently,  the
carrying  value  of the  Medium-Term  Notes  was  increased  by  $7 million  and
$13 million, at March 31, 2005 and December 31, 2004, respectively.

     Forward sale and interest rate lock  commitments:  Schwab Bank's loans held
for sale portfolio consists of fixed- and adjustable-rate  mortgages,  which are
subject to a loss in value when market  interest  rates  rise.  Schwab Bank uses
forward sale  commitments  to manage this risk.  These forward sale  commitments
have been  designated  as cash flow  hedging  instruments  of the loans held for
sale.  Accordingly,  the fair  values  of these  forward  sale  commitments  are
recorded on the Company's  condensed  consolidated  balance sheet, with gains or
losses  recorded in other  comprehensive  income (loss).  At March 31,  2005 and
December 31, 2004, the derivative asset or liability recorded by Schwab Bank for
these forward sale commitments was immaterial.
     Additionally,  Schwab Bank uses forward sale  commitments to hedge interest
rate lock  commitments  issued  on  mortgage  loans  that will be held for sale.
Schwab  Bank  considers  the fair value of these  commitments  to be zero at the
commitment date, with subsequent  changes in fair value determined  solely based
on changes in market interest  rates.  Any changes in fair value of the interest
rate lock  commitments  are  completely  offset by  changes in fair value of the
related forward sale commitments. Schwab Bank had interest rate lock commitments
on  mortgage  loans  to be  held  for  sale  with  principal  balances  totaling
approximately  $115 million and $110 million at March 31,  2005 and December 31,
2004, respectively.  The fair values of these interest rate lock commitments and
the related forward sale commitments were immaterial at both March 31,  2005 and
December 31, 2004.


14.  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 three
reportable  segments  -  Individual  Investor,   Institutional   Investor,   and
U.S. Trust.  As a result of the Company's exit from the capital markets business
in 2004, the previously-reported Capital Markets segment has been eliminated.
     In the first  quarter  of 2005,  the  Company  refined  its  activity-based
costing  model  related  to its  allocation  of  certain  support  costs  (e.g.,
corporate and general administrative expenses), which reduced costs allocated to
the U.S. Trust segment and increased costs allocated to the remaining  segments.
Previously-reported segment information has been revised to reflect this change.
     The Company  periodically  reallocates  certain revenues and expenses among
the  segments  to  align  them  with  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  excluding items such as non-operating
revenues,  restructuring charges,  impairment charges,  discontinued operations,
and extraordinary  items, which the Company defines as adjusted operating income
before  taxes.  Intersegment  revenues are not material  and are  therefore  not
disclosed.  Total revenues,  income from continuing  operations  before taxes on
income,  and net income are equal to the amounts as  reported  on the  Company's
condensed consolidated statement of income.

                                     - 12 -

                         THE CHARLES SCHWAB CORPORATION
              Notes to Condensed Consolidated Financial Statements
              (Tabular Amounts in Millions, Except Per Share Data,
                  Option Price Amounts, Ratios, and as Noted)
                                   (Unaudited)


     Financial information for the Company's reportable segments is presented in
the following table:

- --------------------------------------------------------------------------------
                                                                  Three Months
                                                                      Ended
                                                                    March 31,
                                                                  2005    2004
- --------------------------------------------------------------------------------
Revenues:
Individual Investor                                             $  599  $  677
Institutional Investor                                             238     233
U.S. Trust                                                         207     181
Unallocated                                                         15      17
- --------------------------------------------------------------------------------
  Total                                                         $1,059  $1,108
================================================================================
Income from continuing operations
  before taxes on income:
Individual Investor                                             $  142  $  153
Institutional Investor                                              83      78
U.S. Trust (1)                                                      35      11
Unallocated                                                          7       2
Excluded items ((2))                                               (21)      -
- --------------------------------------------------------------------------------
Income from continuing operations
  before taxes on income                                           246     244
Taxes on income                                                    (95)    (85)
Gain (loss) from discontinued
  operations, net of tax                                            (6)      2
- --------------------------------------------------------------------------------
Net income                                                      $  145  $  161
================================================================================
(1)  Amounts include costs (e.g., corporate and general administrative expenses)
     of  $10 million in each of the first quarters of 2005 and 2004 allocated to
     U.S. Trust.
(2)  In the first quarter of 2005, consists of pre-tax  restructuring charges of
     $21 million, or $13 million after tax (see note "4 - Restructuring").


15.  Supplemental Cash Flow Information

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

- --------------------------------------------------------------------------------
                                                                  Three Months
                                                                      Ended
                                                                    March 31,
                                                                  2005    2004
- --------------------------------------------------------------------------------
Income taxes paid                                                $   2   $  28
- --------------------------------------------------------------------------------
Interest paid:
   Brokerage client cash balances                                $  80   $  15
   Deposits from banking clients                                    36      24
   Long-term debt                                                    9      12
   Short-term borrowings                                             8       3
   Other                                                             4       2
- --------------------------------------------------------------------------------
  Total interest paid                                            $ 137   $  56
================================================================================

                                     - 13 -

                         THE CHARLES SCHWAB CORPORATION
               Management's Discussion and Analysis of Financial
                      Condition and Results of Operations
           (Tabular Amounts in Millions, Except Ratios, and as Noted)


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

                                    Overview

     Performance Metrics: Management of the Charles Schwab Corporation (CSC) and
its  subsidiaries  (collectively  referred to as the Company) focuses on several
key financial and  non-financial  metrics in evaluating the Company's  financial
position and  operating  performance.  Results for the first quarter of 2005 are
shown in the following table:

- --------------------------------------------------------------------------------
                                                     Three Months
                                                         Ended
                                                       March 31,     Percent
                                                     2005     2004   Change
- --------------------------------------------------------------------------------
Client Activity Metrics:
Net new client assets (in billions)              $   16.1   $ 13.8       17%
Client assets (in billions, at quarter end)      $1,077.2   $996.3        8%
Daily average revenue trades
   (in thousands)                                   191.3    178.0        7%
Company Financial Metrics:
Revenue growth (decline) from
   prior year's quarter (1)                           (4%)     28%
Pre-tax profit margin from
   continuing operations (1)                        23.2%    22.0%
Return on stockholders' equity                        13%      14%
Annualized revenue per average
   full-time equivalent employee (1)
   (annualized, in thousands)                    $    302   $  272       11%
Revenue on client assets (2)                           40       45      (11%)
- --------------------------------------------------------------------------------
(1)  All amounts have been adjusted to reflect the sale of the Company's capital
     markets business.
(2)  Represents annualized basis points of revenue per dollar of client assets.

     The first quarter of 2005 was marked by rising interest  rates,  continuing
concerns about energy prices, and flat to down securities  markets.  Also during
the first quarter of 2005, the Company  completed a series of price  reductions,
including  lower online  equity  commissions  for certain  retail  investors and
active  traders,  as well as  enhanced  its  personal  service  capabilities  by
expanding  relationship-based  investment  help to  independent  investors  with
larger portfolios and more complex needs. Net new client assets of $16.1 billion
for the first  quarter of 2005 were up 17% from the year-ago  level and included
$10.5 billion  into accounts  with an ongoing  advice  component.  Additionally,
assets in client accounts equaled $1.077 trillion at March 31,  2005, up 8% from
a year ago and  just  under  the  record  $1.089 trillion  level  set one  month
earlier.  While client daily average revenue trades increased by 7% in the first
quarter of 2005 compared to the year-ago level, the Company's commission pricing
reductions resulted in a 43% decline in its trading revenue over the same period
to  $207 million.  However,  the Company's  non-trading  revenues (which include
asset  management  and  administration  fees,  net interest  revenue,  and other
revenues) reached a new record of $852 million, up 14% from the year-ago period,
which  limited  the  overall  declines  in  revenue  on client  assets and total
revenues to 5 basis  points and 4%,  respectively.  During the first  quarter of
2005,  annualized  revenue per average  full-time  equivalent  employee exceeded
$300,000  for the first time in five years,  reflecting  management's  continued
focus on productivity.

     Restructuring:  The  Company  recorded  pre-tax  restructuring  charges  of
$21 million in the first quarter of 2005, primarily comprised of severance costs
for  approximately  160 employees  terminated in the first quarter of 2005,  and
remaining severance costs for employees terminated in the fourth quarter of 2004
which became contractual  obligations only when the terminated  employees signed
severance  agreements in the first quarter of 2005. Estimated additional charges
for, or expense  savings from, cost reduction  efforts to be implemented  during
the remainder of 2005 have not yet been finalized.
     As of March 31,  2005, the remaining  facilities  restructuring  reserve of
$230 million  is  net of  estimated  future  sublease  income  of  approximately
$310 million.  This estimated  future sublease income amount is determined based
upon a number of factors,  including current and expected commercial real estate
lease rates in the respective  properties'  real estate  markets,  and estimated
vacancy periods prior to execution of tenant subleases.  At both March 31,  2005
and December 31,  2004,  approximately  80% of the total square footage targeted
for sublease under the restructuring initiatives has been subleased.
     The actual costs of the Company's restructuring initiatives, as detailed in
note "4 -  Restructuring"  in the  Notes  to  Condensed  Consolidated  Financial
Statements,  could differ from the estimated costs,  depending  primarily on the
Company's ability to sublease properties.

     Discontinued  Operations:  On October 29,  2004, the Company  completed the
sale of its capital  markets  business to UBS  Securities  LLC and UBS  Americas
Inc.,  (collectively referred to as UBS) and thereby eliminated the revenues and
expenses unique to the capital markets business, including commissions earned on
trades from institutional clients,  principal transaction revenues on OTC listed
and Nasdaq market-making operations,  and commission expense and floor-brokerage
expense on institutional  client trading activity.  In connection with the sale,
the  Company  entered  into  eight-year  order  routing and  execution  services
agreements with UBS for handling of Charles Schwab & Co., Inc. (Schwab)'s equity
and listed

                                     - 14 -

                         THE CHARLES SCHWAB CORPORATION
               Management's Discussion and Analysis of Financial
                      Condition and Results of Operations
           (Tabular Amounts in Millions, Except Ratios, and as Noted)


options order flow.  Pursuant to these  agreements,  UBS will generally  execute
equity orders  without  commission or other charges.  Certain  ongoing fees will
apply for orders that require special handling or entail  additional  costs, and
such fees are expected to be  insignificant.  The results of operations,  net of
income taxes, and cash flows of the capital markets business have been presented
as discontinued operations on the Company's condensed consolidated statements of
income and of cash flows for all  periods.  For the first  quarter of 2005,  the
Company recorded a loss from discontinued operations, net of tax, of $6 million,
which included a tax  adjustment,  facility exit costs,  and severance costs for
transitional employees associated with the Company's sale of its capital markets
business.


                                Subsequent Events

     On April 28, 2005,  the Board of Directors  increased  the  quarterly  cash
dividend  from  $.020 per  share to $.022 per  share,  payable  May 23,  2005 to
stockholders  of record May 9, 2005, and authorized the repurchase of up to $300
million of CSC's common  stock.
     Effective  May 9, 2005,  Peter K. Scaturro was  appointed  Chief  Executive
Officer of U.S. Trust, replacing Alan J. Weber.


                         Quarterly Results of Operations


- --------------------------------------------------------------------------------
                                                     Three Months
                                                         Ended
                                                       March 31,     Percent
                                                     2005     2004   Change
- --------------------------------------------------------------------------------
Non-trading revenues                               $  852   $  747       14%
Trading revenue                                       207      361      (43%)
- --------------------------------------------------------------------------------
Total revenues                                      1,059    1,108       (4%)
Expenses excluding interest                           813      864       (6%)
- --------------------------------------------------------------------------------
Income from continuing operations
   before taxes on income                             246      244        1%
Taxes on income                                       (95)     (85)      12%
- --------------------------------------------------------------------------------
Income from continuing operations                     151      159       (5%)
Gain (loss) from discontinued operations,
   net of tax                                          (6)       2       n/m
- --------------------------------------------------------------------------------
Net income                                         $  145   $  161      (10%)
================================================================================
Earnings per share - diluted                       $  .11   $  .12       (8%)
After-tax profit margin                             13.7%    14.5%
Effective income tax rate on income from
   continuing operations                            38.6%    34.8%
- --------------------------------------------------------------------------------
n/m   Not meaningful.

     The increase in  non-trading  revenues was due to increases in net interest
revenue,  resulting  primarily  from higher levels of market  interest rates and
loans to  clients,  and asset  management  and  administration  fees,  resulting
primarily from higher levels of client assets and higher  asset-based  fees from
certain client relationships.  The decrease in trading revenue was primarily due
to lower average  revenue earned per revenue trade  resulting from reductions in
the Company's  commission  pricing,  partially  offset by higher client  trading
activity.
     The  decrease  in  expenses   excluding   interest  was  mainly  due  to  a
$28 million, or 6%, decrease in compensation and benefits expense, primarily due
to a reduction in full-time  equivalent  employees,  partially  offset by higher
levels of discretionary bonuses and incentives to employees,  and a $26 million,
or 42%, decrease in advertising and market development expense, primarily due to
decreased  television  and other media  spending.  The increase in the effective
income tax rate from the first  quarter of 2004 was primarily due to a favorable
tax settlement in the first quarter of 2004, and higher state taxes in 2005.

Segment Information:  The Company provides financial services to individuals and
institutional   clients   through   three   segments  -   Individual   Investor,
Institutional Investor, and U.S. Trust. The Individual Investor segment includes
the  Company's  retail  brokerage  and  banking  operations.  The  Institutional
Investor segment provides custodial, trading and support services to independent
investment  advisors,  serves  company  401(k)  plan  sponsors  and  third-party
administrators,  and supports company stock option plans. The U.S. Trust segment
provides investment, wealth management,  custody, fiduciary, and private banking
services to individual and institutional clients.
     As detailed in note "14 - Segment  Information"  in the Notes to  Condensed
Consolidated  Financial  Statements,  income from continuing  operations  before
taxes on income was $246 million for the first quarter of 2005,  up  $2 million,
or 1%,  from the first  quarter  of 2004  primarily  due to an  increase  of $24
million,  or 218%, in the U.S. Trust segment,  partially offset by restructuring
expense.  The increase in the U.S.  Trust  segment was  primarily  due to higher
asset-based  fees  and  expenses  that  were  essentially   unchanged  from  the
prior-year level.


REVENUES
- --------

     The Company  categorizes its revenues as either non-trading or trading.  As
shown in the following  table,  non-trading  revenues  increased,  while trading
revenue decreased, in the first quarter of 2005 from the first quarter of 2004.

                                     - 15 -





                                                   THE CHARLES SCHWAB CORPORATION
                        Management's Discussion and Analysis of Financial Condition and Results of Operations
                                     (Tabular Amounts in Millions, Except Ratios, and as Noted)

Sources of Revenues


Three Months Ended March 31,
- ------------------------------------------------------------------------------------------------------------------------------------



                                                                         Growth Rate
                                                                           1-year              2005                    2004
                                                                                      ----------------------------------------------
                                                                          2004-2005      Amount    Percent       Amount    Percent
                                                                        ------------------------------------------------------------
                                                                                                               
Non-Trading Revenues
Asset management and administration fees
     Mutual fund service fees:
       Proprietary funds (Schwab Funds(R),
         Excelsior(R), and other)                                                3%     $   219        20%      $   213        19%
       Mutual Fund OneSource(R)                                                 14%         105        10%           92         8%
       Other                                                                    14%          16         1%           14         1%
     Asset management and related services                                      10%         207        20%          188        17%
- ------------------------------------------------------------------------------------------------------------------------------------
Asset management and administration fees                                         8%         547        51%          507        45%
- ------------------------------------------------------------------------------------------------------------------------------------

Net interest revenue
     Interest revenue:
       Margin loans to clients                                                  36%         141        13%          104         9%
       Investments, client-related                                              81%         112        11%           62         6%
       Loans to banking clients                                                 30%          79         7%           61         6%
       Securities available for sale                                            63%          49         5%           30         3%
       Other                                                                    n/m          31         3%            6         -
- ------------------------------------------------------------------------------------------------------------------------------------
     Interest revenue                                                           57%         412        39%          263        24%
     Interest expense:
       Brokerage client cash balances                                           n/m          81         8%           15         1%
       Deposits from banking clients                                            44%          39         4%           27         3%
       Long-term debt                                                           13%           9         1%            8         1%
       Short-term borrowings                                                   200%           6         -             2         -
       Other                                                                    50%           3         -             2         -
- ------------------------------------------------------------------------------------------------------------------------------------
     Interest expense                                                          156%         138        13%           54         5%
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest revenue                                                            31%         274        26%          209        19%
- ------------------------------------------------------------------------------------------------------------------------------------

Other                                                                            -           31         3%           31         3%
- ------------------------------------------------------------------------------------------------------------------------------------
       Total Non-Trading Revenues                                               14%         852        80%          747        67%
- ------------------------------------------------------------------------------------------------------------------------------------

Trading Revenue
Commissions                                                                    (44%)        188        18%          336        30%
Principal transactions                                                         (24%)         19         2%           25         3%
- ------------------------------------------------------------------------------------------------------------------------------------
       Total Trading Revenue                                                   (43%)        207        20%          361        33%
- ------------------------------------------------------------------------------------------------------------------------------------

Total Revenues                                                                  (4%)    $ 1,059       100%      $ 1,108       100%
====================================================================================================================================

n/m    Not meaningful


                                                               - 16 -



                         THE CHARLES SCHWAB CORPORATION
               Management's Discussion and Analysis of Financial
                      Condition and Results of Operations
           (Tabular Amounts in Millions, Except Ratios, and as Noted)


     While the Individual Investor and Institutional  Investor segments generate
both  non-trading  and  trading  revenues,   the  U.S. Trust  segment  generates
primarily  non-trading  revenues.  Revenues  by  segment  are  as  shown  in the
following table:

- --------------------------------------------------------------------------------
                                                     Three Months
                                                         Ended
                                                       March 31,     Percent
                                                     2005     2004   Change
- --------------------------------------------------------------------------------
Individual Investor                                $  599   $  677      (12%)
Institutional Investor                                238      233        2%
U.S. Trust                                            207      181       14%
Unallocated                                            15       17      (12%)
- --------------------------------------------------------------------------------
   Total                                           $1,059   $1,108       (4%)
================================================================================

     The decrease in revenues in the Individual  Investor segment from the first
quarter of 2004 was primarily due to lower  average  revenue  earned per revenue
trade as a result of  significant  reductions in  commission  pricing for a wide
range of clients  in 2004,  partially  offset by higher  daily  average  revenue
trades.  The  increase in the  U.S. Trust  segment was  primarily  due to higher
asset-based fees relative to asset levels for certain client relationships.  See
note "14 - 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 include mutual fund service fees,
as well as fees for other asset-based  financial services provided to individual
and institutional clients.
     The increase in asset  management  and  administration  fees from the first
quarter of 2004 was  primarily  due to higher levels of client assets and higher
asset-based  fees from  certain  client  relationships,  including  increases in
average assets in Schwab's Mutual Fund OneSource service.

Net Interest Revenue
- --------------------

     Net interest  revenue is the difference  between interest earned on certain
assets  (mainly margin loans to clients,  investments of segregated  client cash
balances,  loans to banking  clients,  and  securities  available  for sale) and
interest paid on supporting  liabilities  (mainly  deposits from banking clients
and brokerage client cash balances).
     Client-related  daily average  balances,  interest  rates,  and average net
interest  spread for the first  quarters of 2005 and 2004 are  summarized in the
following table:

- --------------------------------------------------------------------------------
                                                              Three Months
                                                                  Ended
                                                                March 31,
                                                             2005       2004
- --------------------------------------------------------------------------------
Interest-Earning Assets (client-related and other):
Investments (client-related):
  Average balance outstanding                            $ 18,796   $ 21,041
  Average interest rate                                     2.40%      1.18%
Margin loans to clients:
  Average balance outstanding                            $  9,613   $  8,844
  Average interest rate                                     5.90%      4.69%
Loans to banking clients:
  Average balance outstanding                            $  6,857   $  5,800
  Average interest rate                                     4.60%      4.20%
Securities available for sale:
  Average balance outstanding                            $  5,133   $  3,456
  Average interest rate                                     3.85%      3.44%
Average yield on interest-earning assets                    3.79%      2.62%
Funding Sources (client-related and other):
Interest-bearing brokerage client cash balances:
  Average balance outstanding                            $ 23,519   $ 23,924
  Average interest rate                                     1.37%       .25%
Interest-bearing banking deposits:
  Average balance outstanding                            $ 10,678   $  8,215
  Average interest rate                                     1.46%      1.30%
Other interest-bearing sources:
  Average balance outstanding                            $  1,595   $  2,841
  Average interest rate                                     2.11%       .79%
Average noninterest-bearing portion                      $  4,607   $  4,161
Average interest rate on funding sources                    1.27%       .48%
Summary:
  Average yield on interest-earning assets                  3.79%      2.62%
  Average interest rate on funding sources                  1.27%       .48%
- --------------------------------------------------------------------------------
Average net interest spread                                 2.52%      2.14%
================================================================================

     The  increase in net interest  revenue  from the first  quarter of 2004 was
primarily  due to higher  levels of market  interest  rates and  changes  in the
composition of interest-earning  assets, including increases in loans to banking
clients,  securities  available for sale,  and margin loan  balances,  partially
offset by a decrease in client-related investments.  Additionally, the Company's
average net  interest  spread  increased  from the first  quarter of 2004 as the
average  yield on  interest-earning  assets  increased  more  than  the  average
interest rate on funding sources.

                                     - 17 -

                         THE CHARLES SCHWAB CORPORATION
               Management's Discussion and Analysis of Financial
                      Condition and Results of Operations
           (Tabular Amounts in Millions, Except Ratios, and as Noted)


Trading Revenue
- ---------------

     Trading revenue includes commission and principal transaction revenues. The
Company  earns  commission  revenues  by  executing  client  trades.   Principal
transaction  revenues  are  primarily  comprised  of revenues  from client fixed
income securities trading activity.
     The  decrease  in  trading  revenue  from  the  first  quarter  of 2004 was
primarily due to lower average  revenue  earned per revenue trade as a result of
significant  reductions in commission pricing for a wide range of clients in the
first quarter of 2005 and second and fourth quarters of 2004,  partially  offset
by higher daily average revenue trades.
     As shown in the following  table,  average revenue earned per revenue trade
decreased  46% while  daily  average  revenue  trades  executed  by the  Company
increased 7% in the first quarter of 2005.

- --------------------------------------------------------------------------------
                                                     Three Months
                                                         Ended
                                                       March 31,     Percent
                                                     2005     2004   Change
- --------------------------------------------------------------------------------
Daily average revenue trades
   (in thousands) (1)                               191.3    178.0        7%
Accounts that traded (in thousands)                 1,357    1,459       (7%)
Average revenue trades
   per account that traded                            8.6      7.6       13%
Trading frequency proxy (2)                           3.6      4.1      (12%)
Number of trading days                               61.0     62.0       (2%)
Average revenue earned
   per revenue trade (3)                           $17.95   $33.16      (46%)
Online trades as a percentage of
   total trades                                       91%      89%
- --------------------------------------------------------------------------------
(1)  Includes  all  client  trades  (both  individuals  and  institutions)  that
     generate  trading revenue (i.e.,  commission  revenue or revenue from fixed
     income securities trading).
(2)  Represents annualized revenue trades per $100,000 in total client assets.
(3)  All amounts have been adjusted to reflect the sale of the Company's capital
     markets business.

     The Company continually monitors its pricing in relation to competitors and
periodically adjusts prices to enhance its competitive position.


EXPENSES EXCLUDING INTEREST
- ---------------------------

     As shown in the table below, total expenses excluding interest decreased in
the first  quarter of 2005  primarily  due to lower levels of  compensation  and
benefits expense,  advertising and market development expense, and occupancy and
equipment expense, partially offset by higher levels of restructuring charges.

- --------------------------------------------------------------------------------
                                                     Three Months
                                                         Ended
                                                       March 31,     Percent
                                                     2005     2004   Change
- --------------------------------------------------------------------------------
Compensation and benefits                           $ 454    $ 482       (6%)
Occupancy and equipment                                82      102      (20%)
Professional services                                  62       58        7%
Depreciation and amortization                          54       56       (4%)
Communications                                         51       61      (16%)
Advertising and market development                     36       62      (42%)
Commissions, clearance and floor brokerage              9        9         -
Restructuring charges                                  21        -       n/m
Other                                                  44       34       29%
- --------------------------------------------------------------------------------
   Total                                            $ 813    $ 864       (6%)
================================================================================
Expenses as a percentage of total revenues:
   Total expenses, excluding interest                 77%      78%
   Compensation and benefits                          43%      44%
   Advertising and market development                  3%       6%
- --------------------------------------------------------------------------------
n/m   Not meaningful.

                                     - 18 -

                         THE CHARLES SCHWAB CORPORATION
               Management's Discussion and Analysis of Financial
                      Condition and Results of Operations
           (Tabular Amounts in Millions, Except Ratios, and as Noted)


Compensation and Benefits
- -------------------------

     The decrease in compensation and benefits expense from the first quarter of
2004 was primarily due to a reduction in full-time  equivalent employees through
the Company's 2004 cost reduction effort and lower levels of employee  benefits,
partially  offset by higher  levels of  discretionary  bonuses to employees  and
incentive  compensation.  The  following  table  shows a  comparison  of certain
compensation and benefits components and employee data:

- --------------------------------------------------------------------------------
                                                     Three Months
                                                         Ended
                                                       March 31,     Percent
                                                     2005     2004   Change
- --------------------------------------------------------------------------------
Salaries and wages                                  $ 271    $ 313      (13%)
Incentive and variable compensation                   105       85       24%
Employee benefits and other                            78       84       (7%)
- --------------------------------------------------------------------------------
   Total                                            $ 454    $ 482       (6%)
================================================================================
Full-time equivalent employees (1)
   (in thousands)
   At quarter end                                    13.9     16.5      (16%)
   Average                                           14.0     16.3      (14%)
- --------------------------------------------------------------------------------
(1)  Includes full-time, part-time and temporary employees, and persons employed
     on a contract basis.  All amounts have been adjusted to reflect the sale of
     the Company's capital markets business.

     See  note  "2 -  New  Accounting  Standards"  in  the  Notes  to  Condensed
Consolidated  Financial  Statements  for a  discussion  of  future  compensation
expense related to stock option awards.

Expenses Excluding Compensation and Benefits
- --------------------------------------------

     The decrease in advertising and market  development  expense from the first
quarter of 2004 was  primarily  due to the Company's  decreased  television  and
other media spending.  The decrease in occupancy and equipment  expense from the
first  quarter  of  2004  was  primarily  due  to  the  Company's  restructuring
initiatives and other expense reduction measures (see Overview - Restructuring).


                         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 Board of Governors of the Federal
Reserve System  (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 to meet its operational  needs
and  regulatory  requirements.  See note "11 - 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 and CSC's  depository  institution  subsidiaries  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,   providing   adequate  liquidity  to  meet  CSC's  depository
institution  subsidiaries'  capital  guidelines,  and  maintaining  Schwab's net
capital. Based on their respective regulatory capital ratios at March 31,  2005,
the Company and its depository  institution  subsidiaries  are  considered  well
capitalized.
     CSC has  liquidity  needs that arise  from its  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,  of  which
$386 million  was issued and  outstanding  at March 31,  2005,  have  maturities
ranging from 2005 to 2010 and fixed  interest  rates ranging from 6.21% to 8.05%
with interest  payable  semiannually  (see Item 3 - Quantitative and Qualitative
Disclosures  About Market Risk - Financial  Instruments  Held For Purposes Other
Than Trading - Debt  Issuances).  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 Ratings, Ltd. (Fitch).
     CSC has a prospectus  supplement on file with the  Securities  and Exchange
Commission  (SEC) enabling CSC to issue up to  $750 million  in Senior or Senior
Subordinated  Medium-Term Notes, Series A. At March 31, 2005, all of these notes
remained unissued.
     CSC has a Registration  Statement  under the Securities Act of 1933 on Form
S-3 on file with the SEC  relating to a  universal  shelf  registration  for the
issuance of up to $1.0 billion aggregate amount of various securities, including
common stock, preferred stock, debt securities, and warrants. At March 31, 2005,
all of these securities remained unissued.
     CSC has authorization from its Board of Directors to issue commercial paper
up to the amount of CSC's committed,  unsecured credit facility (see below), not
to exceed $1.5 billion.  At March 31, 2005, no commercial paper has been issued.
CSC's ratings for these  short-term

                                     - 19 -

                         THE CHARLES SCHWAB CORPORATION
               Management's Discussion and Analysis of Financial
                      Condition and Results of Operations
           (Tabular Amounts in Millions, Except Ratios, and as Noted)


borrowings are P-1 by Moody's, A-2 by S&P, and F1 by Fitch.
     CSC maintains an $800 million  committed,  unsecured credit facility with a
group of nineteen  banks which is scheduled to expire in June 2005. CSC plans to
establish  a  replacement  facility  when the  current  facility  expires.  This
facility was unused during the first quarter of 2005. Any issuances  under CSC's
commercial paper program (see above) 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  stockholders'  equity,  Schwab to maintain  minimum net capital  ratios,  as
defined, and CSC's depository  institution  subsidiaries to be well capitalized,
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 $771 million of the $821 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 quarter of 2005.

Schwab

     Liquidity needs relating to client trading and margin borrowing  activities
are met primarily through cash balances in brokerage client accounts, which were
$26.1 billion  and  $27.0 billion  at  March 31,  2005  and  December 31,  2004,
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.
     The Company has a lease financing  liability  related to an office building
and land under a 20-year  lease.  The  remaining  lease  financing  liability of
$133 million  at  March 31,  2005 is being  reduced  by a  portion  of the lease
payments over the remaining lease term.
     To manage short-term  liquidity,  Schwab maintains  uncommitted,  unsecured
bank credit lines with a group of eight banks totaling $821 million at March 31,
2005 (as noted  previously,  $771 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.  These  lines were not used by Schwab  during the
first quarter of 2005.
     To satisfy the margin  requirement of client option  transactions  with the
Options  Clearing  Corporation  (OCC),  Schwab  has  unsecured  letter of credit
agreements  with eight  banks in favor of the OCC  aggregating  $630 million  at
March 31, 2005. Schwab pays a fee to maintain these arrangements.  In connection
with its securities lending activities, Schwab is required to provide collateral
to certain brokerage  clients.  Schwab satisfies the collateral  requirements by
arranging letters of credit (LOCs), in favor of these brokerage  clients,  which
are guaranteed by multiple  banks. At March 31,  2005, the outstanding  value of
these  LOCs  totaled  $92 million.  No funds  were  drawn  under  these  LOCs at
March 31, 2005.
     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
March 31,  2005,  Schwab's net capital was $1.1 billion  (11% of aggregate debit
balances),  which was $927 million in excess of its minimum required net capital
and  $629 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 requirement, CSC provides Schwab with
a  $1.4 billion  subordinated  revolving  credit  facility which is scheduled to
expire in  September  2005.  The  amount  outstanding  under  this  facility  at
March 31,  2005 was  $220 million.  Borrowings under this  subordinated  lending
arrangement qualify as regulatory capital for Schwab.

U.S. Trust

     The  liquidity  needs  of  U.S. Trust   Corporation  (USTC,  and  with  its
subsidiaries  collectively  referred to as U.S. Trust) are generally met through
deposits from banking clients, equity capital, and borrowings.
     Certain  Schwab  brokerage  clients can sweep the excess cash held in their
accounts into a money market deposit account at U.S. Trust.  At March 31,  2005,
these balances totaled $630 million.
     In addition to traditional funding sources such as deposits,  federal funds
purchased, and repurchase agreements, USTC's depository institution subsidiaries
have  established  their  own  external  funding  sources.  At  March 31,  2005,
U.S. Trust had $52 million in Trust  Preferred  Capital  Securities  outstanding
with a fixed interest rate of 8.41%.  Certain of USTC's  depository  institution
subsidiaries have established  credit facilities with the Federal Home Loan Bank
System  (FHLB)  totaling

                                     - 20 -

                         THE CHARLES SCHWAB CORPORATION
               Management's Discussion and Analysis of Financial
                      Condition and Results of Operations
           (Tabular Amounts in Millions, Except Ratios, and as Noted)


$1.9  billion.  At March 31,  2005,  $625  million was  outstanding  under these
facilities.  Additionally,  at March 31,  2005,  U.S.  Trust had $166 million of
federal funds purchased.
     U.S. Trust also engages in intercompany  repurchase agreements with Charles
Schwab Bank, N.A. (Schwab Bank) and Schwab.  At March 31,  2005,  U.S. Trust had
$400 million and $200 million in repurchase  agreements  outstanding with Schwab
Bank and Schwab, respectively.
     CSC provides  U.S. Trust  with a $300 million  short-term  credit  facility
maturing  in December  2006.  Borrowings  under this  facility do not qualify as
regulatory  capital for U.S. Trust.  The amount  outstanding under this facility
was $30 million at March 31, 2005.
     U.S. Trust uses interest rate swap agreements (Swaps) with CSC to hedge the
interest  rate risk  associated  with its variable  rate  deposits  from banking
clients. These Swaps are structured for U.S. Trust to receive a variable rate of
interest and pay a fixed rate of interest. At March 31, 2005, these Swaps have a
notional  value of $650 million and a fair value of $13 million.  For a complete
discussion of the Swaps with third parties, see note "13 - Financial Instruments
Subject to  Off-Balance  Sheet Risk, Credit Risk or Market Risk" in the Notes to
Condensed Consolidated Financial Statements.
     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,  USTC's depository
institution  subsidiaries  are subject to limitations on the amount of dividends
they can pay to USTC.

Schwab Bank

     Schwab Bank's current  liquidity  needs are generally met through  deposits
from banking clients and equity capital.
     Certain  Schwab  brokerage  clients can sweep the excess cash held in their
accounts into a money market deposit account at Schwab Bank. At March 31,  2005,
these balances totaled $4.3 billion.
     Schwab Bank has access to  traditional  funding  sources  such as deposits,
federal funds purchased, and repurchase agreements.  Additionally,  CSC provides
Schwab Bank with a $100 million  short-term credit facility maturing in December
2005.  Borrowings  under this facility do not qualify as regulatory  capital for
Schwab Bank. No funds were drawn under this facility at March 31, 2005.
     Schwab Bank maintains a credit  facility with the FHLB. At March 31,  2005,
$316 million was available, and no funds were drawn under this facility.
     Schwab  Bank  is  subject  to the  same  risk-based  and  leverage  capital
guidelines  as U.S. Trust  (see  discussion  above),  except that Schwab Bank is
subject to a minimum  tier 1 leverage  ratio of 8% for its first  three years of
operations  (i.e.,  through April 2006). In addition,  Schwab Bank is subject to
limitations on the amount of dividends it can pay to CSC.

Liquidity Risk Factors

     Specific risk factors which may affect the Company's liquidity position are
discussed  in "Item 7 -  Management's  Discussion  and  Analysis  of  Results of
Operations and Financial Condition - Liquidity and Capital Resources - Liquidity
Risk  Factors" in the  Company's  Annual  Report on Form 10-K for the year ended
December 31,  2004.  There have been no material changes to these liquidity risk
factors in the first quarter of 2005.

Cash and Capital Resources

     The Company's cash position  (reported as cash and cash  equivalents on its
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, levels of capital expenditures,
acquisition  activity,  banking client deposit  activity,  brokerage and banking
client loan activity,  financing activity in short-term borrowings and long-term
debt,  payment  of  dividends,  and  repurchases  of  CSC's  common  stock.  The
combination of these factors can cause significant fluctuations in the levels of
cash and cash equivalents  during specific time periods.  For example,  cash and
cash equivalents during the first nine months of 2004 decreased by $689 million,
or 25%,  to  $2.1 billion,  but  during  the  full  year  2004,  cash  and  cash
equivalents decreased by just $7 million to $2.8 billion.
     In  the  first  quarter  of  2005,  cash  and  cash  equivalents  decreased
$638 million,  or 23%, to  $2.1 billion  primarily  due to increases in loans to
banking clients and securities available for sale,  repurchases of common stock,
and   movements  of   brokerage   client-related   funds  to  meet   segregation
requirements.  These  decreases were  partially  offset by increases in deposits
from banking clients,  primarily related to sweep money market deposit accounts,
and short-term borrowings.  Management does not believe that the decline in cash
and cash equivalents in the first quarter of 2005 is an indication of a trend.
     Certain  Schwab  brokerage  clients can sweep the excess cash held in their
brokerage  accounts into these money

                                     - 21 -

                         THE CHARLES SCHWAB CORPORATION
               Management's Discussion and Analysis of Financial
                      Condition and Results of Operations
           (Tabular Amounts in Millions, Except Ratios, and as Noted)


market deposit  accounts at Schwab Bank or U.S. Trust. At March 31, 2005,  these
sweep deposit balances  totaled $4.9 billion,  up $330 million from December 31,
2004.  This sweep  deposit  activity is  reflected  on the  Company's  condensed
consolidated  statement  of  cash  flows  as a cash  outflow  from  payables  to
brokerage  clients  (classified  as an operating  activity) and a cash inflow to
deposits from banking clients (classified as a financing activity).
     The Company's capital expenditures were $23 million in the first quarter of
2005  compared  to  $34 million  in the first  quarter of 2004,  or 2% and 3% of
revenues  for each  period,  respectively.  Capital  expenditures  in the  first
quarter of 2005 were  primarily  for  software  and  equipment  relating  to the
Company's  information  technology  systems.  Capital  expenditures as described
above include the  capitalized  costs for  developing  internal-use  software of
$12 million in the first quarter of 2005 and $19 million in the first quarter of
2004.
     The Company increased its short-term  borrowings by $129 million during the
first quarter of 2005.
     During the first quarter of 2005, 2 million of the Company's stock options,
with a  weighted-average  exercise  price of  $7.17,  were  exercised  with cash
proceeds  received  by the Company of  $12 million  and a related tax benefit of
$2 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.
     During the first quarter of 2005, CSC repurchased  21 million shares of its
common stock for $234 million. CSC did not repurchase any of its common stock in
the first quarter of 2004. As of March 31,  2005, CSC has no remaining authority
to repurchase its common stock.
     During the first  quarters of 2005 and 2004,  the Company paid common stock
cash dividends of $26 million and $19 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  March 31,   2005  was   $4.9 billion,   down
$119 million, or 2%, from December 31, 2004 primarily due to lower stockholders'
equity mainly resulting from repurchases of common stock. At March 31, 2005, the
Company had long-term debt of $577 million,  or 12% of total financial  capital,
that bears interest at a weighted-average rate of 7.08%. At March 31,  2005, the
Company's  stockholders'  equity  was  $4.3 billion,  or 88% of total  financial
capital.


                         Off-Balance-Sheet Arrangements

     The  Company  enters into  various  off-balance-sheet  arrangements  in the
ordinary course of business.  For discussion on the Company's  off-balance-sheet
arrangements,  see "Item 7 - Management's  Discussion and Analysis of Results of
Operations  and Financial  Condition - Liquidity  and Capital  Resources" in the
Company's  Annual Report on Form 10-K for the year ended  December 31, 2004, and
note "12 - Commitments  and  Contingent  Liabilities"  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 "Item 7
- -  Management's  Discussion  and Analysis of Results of Operations and Financial
Condition - Risk Management" in the Company's Annual Report on Form 10-K for the
year ended December 31, 2004. 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.
     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.


                          Critical Accounting Policies

     Certain of the Company's  accounting  policies that involve a higher degree
of judgment and complexity  are discussed in "Item 7 -  Management's  Discussion
and  Analysis  of Results  of  Operations  and  Financial  Condition  - Critical
Accounting  Policies" in the  Company's  Annual Report on Form 10-K for the year
ended  December 31,  2004. There have been no material changes to these critical
accounting policies during the first quarter of 2005.

                                     - 22 -

                         THE CHARLES SCHWAB CORPORATION
               Management's Discussion and Analysis of Financial
                      Condition and Results of Operations
           (Tabular Amounts in Millions, Except Ratios, and as Noted)


                           Forward-Looking Statements

     In addition to historical  information,  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,"
"anticipate,"  "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 impact on the Company's results of
operations  of  recording  stock option  expense  (see note "2 - New  Accounting
Standards" in the Notes to Condensed  Consolidated  Financial  Statements);  the
impact  of  legal  proceedings  and  contingent  liabilities  (see  note  "12  -
Commitments and Contingent  Liabilities" in the Notes to Condensed  Consolidated
Financial   Statements  and  Part  II  -  Other  Information,   Item 1  -  Legal
Proceedings);  net interest  expense  under  interest rate swaps (see note "13 -
Financial  Instruments  Subject to Off-Balance Sheet Risk, Credit Risk or Market
Risk" in the Notes to Condensed Consolidated  Financial Statements);  the impact
of the firm-wide  cost reduction  effort on the Company's  results of operations
(see Overview - Restructuring);  sources of liquidity and capital (see Liquidity
and Capital  Resources - Liquidity);  and the  Company's  cash position and cash
flows (see  Liquidity  and  Capital  Resources  - Cash and  Capital  Resources).
Achievement of the expressed beliefs,  objectives, and expectations described in
these statements is subject to certain risks and uncertainties  that could cause
actual results to differ materially from the expressed beliefs,  objectives, and
expectations.  Readers  are  cautioned  not to  place  undue  reliance  on these
forward-looking  statements,  which speak only as of the date of this  Quarterly
Report on Form 10-Q or, in the case of documents  incorporated by reference,  as
of the date of those documents.
     Important factors that may cause such differences are noted in this interim
report and include,  but are not limited to: the  Company's  success in building
fee-based  relationships with its clients; the effect of client trading patterns
on Company  revenues,  earnings and cash  balances;  the level of the  Company's
stock  repurchase  activity;  the amount of loans to the  Company's  banking and
brokerage  clients;  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;  geopolitical  developments  affecting  the
securities  markets,  the economy,  and investor  sentiment;  the effects of the
Company's  or its  competitors  pricing,  product  and  service  decisions;  the
Company's  ability  to  recognize  the  expected  benefits  of  acquisitions  or
dispositions; the effects of changes in taxation laws and regulations (including
tax rate changes, new tax laws and revised tax law interpretations),  as well as
the  effect  of  strategic   transactions   (including  business   combinations,
acquisitions,  and dispositions) on the Company's effective income tax rate; the
size and number of the Company's  insurance claims; a significant decline in the
real  estate  market,  including  the  Company's  ability  to  sublease  certain
properties; and the scope of severance payments related to workforce reductions.
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  and  changing  industry
practices  adversely  affecting  the Company;  adverse  results of litigation or
regulatory  matters;  the inability to obtain  external  financing at acceptable
rates; and intensified industry competition and consolidation.

                                      -23-


                         THE CHARLES SCHWAB CORPORATION


Item 3.  Quantitative and Qualitative Disclosures About Market Risk

Financial Instruments Held For Trading Purposes
- -----------------------------------------------

     The Company  holds fixed income  securities,  which  include  municipal and
government  securities,  and  corporate  bonds,  in inventory  to meet  clients'
trading needs.  The fair value of such inventory was $61 million and $54 million
at March 31, 2005 and December 31, 2004, respectively. These securities, and the
associated  interest  rate risk,  are not  material to the  Company's  financial
position, results of operations, or cash flows.

Financial Instruments Held For Purposes Other Than Trading
- ----------------------------------------------------------

Debt Issuances

     At  both  March 31,  2005  and  December 31,  2004,  CSC  had  $386 million
aggregate principal amount of Medium-Term Notes outstanding, with fixed interest
rates ranging from 6.21% to 8.05%.  CSC uses interest rate Swaps to  effectively
convert the interest rate  characteristics  of $293 million of these Medium Term
Notes from fixed to variable. See "Interest Rate Swaps" below.
     At both March 31,  2005 and December 31,  2004,  U.S. Trust had $52 million
Trust Preferred Capital  Securities  outstanding,  with a fixed interest rate of
8.41%.
     The Company has fixed cash flow requirements regarding these long-term debt
obligations  due to the  fixed  rate of  interest.  The  fair  values  of  these
obligations  at  March 31,  2005 and  December 31,  2004,  based on estimates of
market rates for debt with similar terms and remaining maturities,  approximated
their carrying amounts.

Interest Rate Swaps

     As part of its consolidated  asset and liability  management  process,  the
Company  utilizes  Swaps to manage  interest rate risk. For a discussion of such
Swaps, see note "13 - Financial  Instruments  Subject to Off-Balance Sheet Risk,
Credit Risk or Market  Risk" in the Notes to  Condensed  Consolidated  Financial
Statements.

Forward Sale and Interest Rate Lock Commitments

     For a discussion  of Schwab  Bank's  forward  sale and  interest  rate lock
commitments  related  to its  loans  held  for  sale  portfolio,  see note "13 -
Financial  Instruments  Subject to Off-Balance Sheet Risk, Credit Risk or Market
Risk" in the Notes to Condensed Consolidated Financial Statements.

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 balance growth or decline for client loans,  deposits,
and brokerage  client cash,  changes in the level and term structure of interest
rates,  the  repricing of financial  instruments,  prepayment  and  reinvestment
assumptions,   and  product  pricing   assumptions.   The  simulations   involve
assumptions  that are inherently  uncertain and, as a result,  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 interest  rates fall (i.e.,  interest-earning  assets are
repricing more quickly than interest-bearing liabilities).
     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 results of a gradual 200 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 March 31,  2005 and December 31,
2004.

- --------------------------------------------------------------------------------
                                                      March 31,  December 31,
Percentage Increase (Decrease)                          2005         2004
- --------------------------------------------------------------------------------
Increase of 200 basis points                            4.8%         5.7%
Decrease of 200 basis points                           (4.7%)       (5.9%)
- --------------------------------------------------------------------------------

     While the simulations  show a modest  reduction in exposure to rate changes
at March 31,  2005 from  December 31,  2004, the Company  remains  positioned to
experience  increases  in net  interest  revenue as rates rise and  decreases as
rates fall.

                                     - 24 -

                         THE CHARLES SCHWAB CORPORATION


Item 4.  Controls and Procedures

     Evaluation of disclosure controls and procedures: The Company's management,
with the  participation  of the  Company's  Chief  Executive  Officer  and Chief
Financial Officer,  has evaluated the effectiveness of the Company's  disclosure
controls  and  procedures  (as defined in Rule  13a-15(e)  under the  Securities
Exchange  Act of 1934) as of  March  31,  2005.  Based on this  evaluation,  the
Company's  Chief Executive  Officer and Chief  Financial  Officer have concluded
that as of March 31, 2005, the Company's disclosure controls and procedures were
not effective due to deficiencies  in the Company's  controls and procedures for
reporting compensation information for executive officers. Management identified
these  deficiencies in March 2005, in the course of compiling  compensation data
for the Company's 2005 proxy statement.  These deficiencies,  individually or in
the  aggregate,  do not affect the Company's  financial  statements  and are not
material  weaknesses  or  significant  deficiencies  in  internal  control  over
financial reporting. The Company has been taking steps to enhance its disclosure
controls and procedures relating to executive compensation.

     Changes in internal  control  over  financial  reporting:  No change in the
Company's  internal  control  over  financial  reporting  (as  defined  in  Rule
13a-15(f) under the Securities  Exchange Act of 1934) was identified  during the
quarter  ended March 31, 2005 that has  materially  affected,  or is  reasonably
likely to materially  affect,  the  Company's  internal  control over  financial
reporting.


PART  II  -  OTHER  INFORMATION


Item 1.  Legal Proceedings

     CSC and its  subsidiaries  have been  named as  parties  in  various  legal
actions,  which include the matters  described in the Company's Annual Report on
Form 10-K for the year ended  December 31,  2004. It is inherently  difficult to
predict the ultimate  outcome of these matters,  particularly  in cases in which
claimants seek substantial or unspecified damages,  and a substantial  judgment,
settlement or penalty could be material to the Company's operating results for a
particular  future period,  depending on the Company's  results for that period.
However,  based on current information,  it is the opinion of management,  after
consultation with counsel,  that the resolution of these matters will not have a
material adverse impact on the financial  condition,  results of operations,  or
cash flows of the Company.
     Subsequent   event:  As  disclosed   previously,   during  October  2004  a
consolidated  amended class action complaint was filed in U.S. District court in
Maryland on behalf of purchasers of CSC stock,  against CSC, Schwab,  U.S. Trust
Company,  National  Association,  United  States  Trust  Company of New York and
certain current and former CSC and U.S. Trust officers and directors. Plaintiffs
had  alleged  violations  of federal  securities  laws for  failure to  disclose
alleged  improper mutual fund trading  practices,  and were seeking  unspecified
compensatory  damages. In April 2005, plaintiffs agreed to a voluntary dismissal
of these claims with prejudice.

                                     - 25 -

                         THE CHARLES SCHWAB CORPORATION


Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

(c) Issuer Purchases of Equity Securities

     The following table  summarizes  purchases made in the open market by or on
behalf of CSC of its common stock for each  calendar  month in the first quarter
of 2005.

- --------------------------------------------------------------------------------
(In millions, except                        Total Number      Approximate
per share amounts)                            of Shares     Dollar Value of
                                            Purchased as      Shares that
          Total Number       Average      Part of Publicly     May Yet be
            of Shares      Price Paid        Announced      Purchased under
Month     Purchased (1)     per Share       Program (1)       the Program
- --------------------------------------------------------------------------------
January        8             $11.33              8               $149
February       9              10.71              9                 48
March          4              10.94              4                  -
- --------------------------------------------------------------------------------
  Total       21             $10.98             21               $  -
================================================================================
(1)  All shares were repurchased under authorization by CSC's Board of Directors
     covering up to  $300 million  of common  stock  publicly  announced  by the
     Company on December 9, 2004.

     The Company may receive  shares to pay the exercise price and/or to satisfy
tax  withholding  obligations by employees who exercise  stock options  (granted
under employee stock incentive  plans),  which are commonly referred to as stock
swap exercises.  Such exercises represented less than 500,000 per month for each
of the months presented in the above table.


Item 3.  Defaults Upon Senior Securities

     None.


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

     None.


Item 5.  Other Information

     None.


Item 6.  Exhibits

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

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

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

     10.274     Summary of Director Compensation.

     12.1       Computation  of  Ratio of  Earnings  to Fixed Charges.

     31.1       Certification Pursuant to Rule  13a-14(a)/15d-14(a),  As Adopted
                Pursuant to Section 302 of The Sarbanes-Oxley Act of 2002.

     31.2       Certification Pursuant to Rule  13a-14(a)/15d-14(a),  As Adopted
                Pursuant to Section 302 of The Sarbanes-Oxley Act of 2002.

     32.1       Certification  Pursuant to 18 U.S.C.  Section  1350,  As Adopted
                Pursuant to Section 906 of The Sarbanes-Oxley Act of 2002.**

     32.2       Certification  Pursuant to 18 U.S.C.  Section  1350,  As Adopted
                Pursuant to Section 906 of The Sarbanes-Oxley Act of 2002.**

     **         Furnished as an exhibit to this quarterly  report on Form 10-Q.

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

                                     - 26 -



                         THE CHARLES SCHWAB CORPORATION



                                    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:  May 9, 2005                                  /s/   Christopher V. Dodds
       ----------------------                       ----------------------------
                                                    Christopher V. Dodds
                                                    Executive Vice President and
                                                    Chief Financial Officer

                                     - 27 -