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 period ended  June 30, 2001

                    Commission File Number:  0-16471



                   First Citizens BancShares, Inc
        (Exact name of Registrant as specified in its charter)


            Delaware                                56-1528994
(State or other jurisdiction of     (I.R.S. Employer Identification Number)
incorporation or organization)


           239 Fayetteville Street, Raleigh, North Carolina      27601
           (Address of principal executive offices)           (zip code)


                             (919) 716-7000
            (Registrant's telephone number, including area code)




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  twelve 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 ninety days.

                          Yes    X           No  _____


             Class A Common Stock--$1 Par Value-- 8,813,454 shares
             Class B Common Stock--$1 Par Value-- 1,696,136 shares
        (Number of shares outstanding, by class, as of August 13, 2001)

<page>

 INDEX

PART I.   FINANCIAL INFORMATION                                          PAGES

Item 1.   Financial Statements (Unaudited)

          Consolidated  Balance Sheets at June 30, 2001,
          December 31, 2000,and June 30, 2000                               5


          Consolidated Statements of Income for the three-month
          and six-month periods ended June 30, 2001 and
          June 30, 2000                                                     6



          Consolidated  Statements  of Changes in  Shareholders'
          Equity for the six-month  periods ended June 30, 2001, and
          June 30, 2000                                                     7

          Consolidated Statements of Cash Flows for the six-month
          periods ended June 30, 2001, and June 30, 2000                    8


          Note to Consolidated Financial Statements                         9

Item 2.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations                           10-21

Item 3.   Market Risk Disclosure                                           20




PART II.           OTHER INFORMATION

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

                  On April 23, 2001 at the Annual Meeting of Shareholders of
                  Registrant two matters were considered by the shareholders:

                  (a)  Election of Directors - The shareholder vote regarding
                       the election of the nominees for Board of Directors was:

                     Nominee                        For           Withheld
                 -----------------------------------------------------------
                J.M. Alexander, Jr.            32,212,470          253,938
                C.H. Ames                      32,212,024          254,384
                B.I. Boyle                     31,880,616          585,792
                G.H. Broadrick                 31,895,579          570,829
                H.M. Craig, III                32,212,470          253,938
                B.M. Farnsworth                31,889,204          577,204
                L.M. Fetterman                 31,894,653          571,755
                F.B. Holding                   31,816,978          649,430
                F.B. Holding, Jr.              31,817,577          648,831
                L.R. Holding                   31,816,978          649,430
                C.B.C. Holt                    32,209,203          257,205
                J.B. Hyler, Jr.                31,815,838          650,570
                G.D. Johnson                   31,885,258          581,150
                F.R. Jones                     31,894,410          571,998
                L.S. Jones                     32,208,445          257,963
                J.T. Maloney, Jr.              32,211,810          254,598
                J.C. Mayo, Jr.                 31,889,567          576,841
                L.T. Nunnellee, II             31,891,385          575,023
                T.O. Shaw                      31,391,899        1,074,509
                R.C. Soles, Jr.                32,208,997          257,411
                D.L. Ward, Jr.                 32,187,075          279,333




                  (b)  Appointment of Independent Public Accountants -  The
                       shareholder vote regarding the appointment of KPMG
                       LLP as BancShares' independent public accountant
                       for 2001 was:

                            For:             32,415,618
                            Against:             20,243
                            Withheld:            30,547


<Page>

PART II.  OTHER INFORMATION

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

          (a)  Exhibits.  None.

          (b)  Reports on Form 8-K. During the quarter ended June 30, 2001,
               Registrant filed one Current Report on Form 8-K filing a press
               release that was issued addressing merger speculation.  The
               Form 8-K was filed on March 1, 2001.




                                       SIGNATURES


        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.


                                              FIRST CITIZENS BANCSHARES, INC.
                                                      (Registrant)


Dated:  August 13, 2001                            By:/s/Kenneth A. Black
                                                   Kenneth A. Black
                                                   Vice President, Treasurer,
                                                   and Chief Financial Officer

First Citizens BancShares, Inc and Subsidiaries
Second Quarter  2001

<Page>


<Table>
<Caption>

Consolidated Balance Sheets
First Citizens BancShares, Inc. and Subsidiaries
                                                                          June 30*         December 31#              June 30*
(thousands, except share data)                                               2001                 2000                  2000
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Cash and due from banks                                                 $ 709,362             $ 755,930            $ 528,498
Overnight investments                                                     936,394               431,382              321,665
Investment securities held to maturity                                  1,945,116             1,778,166            1,524,943
Investment securities available for sale                                   41,969                38,554               18,090
Loans                                                                   7,058,069             7,109,692            7,006,824
Less reserve for loan losses                                              105,025               102,655              100,515
- -----------------------------------------------------------------------------------------------------------------------------
     Net loans                                                          6,953,044             7,007,037            6,906,309
Premises and equipment                                                    466,550               444,731              414,726
Income earned not collected                                                62,170                62,580               55,332
Other assets                                                              174,561               173,237              174,314
- -----------------------------------------------------------------------------------------------------------------------------
      Total assets                                                   $ 11,289,166          $ 10,691,617          $ 9,943,877
- -----------------------------------------------------------------------------------------------------------------------------

Liabilities
Deposits:
  Noninterest-bearing                                                 $ 1,504,682           $ 1,373,880          $ 1,456,240
  Interest-bearing                                                      7,975,426             7,597,988            6,910,124
- -----------------------------------------------------------------------------------------------------------------------------
     Total deposits                                                     9,480,108             8,971,868            8,366,364
Short-term borrowings                                                     677,154               632,372              562,920
Long-term obligations                                                     154,829               154,332              153,761
Other liabilities                                                         127,778               122,317              101,847
- -----------------------------------------------------------------------------------------------------------------------------
     Total liabilities                                                 10,439,869             9,880,889            9,184,892

Shareholders' Equity
Common stock:
   Class A - $1 par value (8,813,454; 8,813,454;
     and 8,814,254 shares issued, respectively)                             8,813                 8,813                8,814
   Class B - $1 par value (1,696,502; 1,709,382;
     and 1,720,360 shares issued, respectively)                             1,697                 1,709                1,720
Surplus                                                                   143,766               143,766              143,766
Retained earnings                                                         688,624               650,148              598,871
Accumulated other comprehensive income                                      6,397                 6,292                5,814
- -----------------------------------------------------------------------------------------------------------------------------
     Total shareholders' equity                                           849,297               810,728              758,985
- -----------------------------------------------------------------------------------------------------------------------------
      Total liabilities and shareholders' equity                     $ 11,289,166          $ 10,691,617          $ 9,943,877
- -----------------------------------------------------------------------------------------------------------------------------
* Unaudited
# Derived from the Consolidated Balance Sheets included in the 2000 Annual Report on Form 10-K.
See accompanying Note to Consolidated Financial Statements.

</Table>


First Citizens BancShares, Inc and Subsidiaries
Second Quarter 2001

<Page>

<Table>
<Caption>
Consolidated Statements of Income
First Citizens BancShares, Inc. and Subsidiaries
                                                                Three Months Ended June 30       Six Months Ended June 30
(thousands, except per share data; unaudited)                           2001           2000           2001           2000
                                                                                                   
Interest income
 Loans                                                             $ 145,104      $ 143,382      $ 296,126      $ 281,293
Investment securities:
  U. S. Government                                                    29,023         23,324         57,421         44,239
  State, county and municipal                                             65             55            136            103
  Other                                                                  121            133            633            255
- --------------------------------------------------------------------------------------------------------------------------
  Total investment securities interest income                         29,209         23,512         58,190         44,597
Overnight investments                                                  8,347          4,996         17,370          9,986
- --------------------------------------------------------------------------------------------------------------------------
  Total interest income                                              182,660        171,890        371,686        335,876
Interest expense
Deposits                                                              82,402         69,670        167,898        134,470
Short-term borrowings                                                  5,895          7,356         13,671         13,787
Long-term obligations                                                  3,175          3,158          6,346          6,308
- --------------------------------------------------------------------------------------------------------------------------
  Total interest expense                                              91,472         80,184        187,915        154,565
- --------------------------------------------------------------------------------------------------------------------------
  Net interest income                                                 91,188         91,706        183,771        181,311
Provision for loan losses                                              5,394          2,975         11,070          6,434
- --------------------------------------------------------------------------------------------------------------------------
  Net interest income after provision for loan losses                 85,794         88,731        172,701        174,877
Noninterest income
Service charges on deposit accounts                                   17,413         14,716         33,344         28,776
Credit card income                                                    10,443          9,084         19,843         16,925
Trust income                                                           3,847          3,660          7,740          7,402
Fees from processing services                                          4,373          3,675          8,301          6,952
Commission income                                                      4,889          4,290          9,842          8,049
ATM income                                                             2,987          2,832          5,625          5,319
Mortgage income                                                        4,598          1,595          5,876          3,000
Other service charges and fees                                         3,295          3,101          6,815          6,238
Securities gains                                                       1,587             22          7,038             22
Other                                                                  1,209          1,122          3,028          2,765
- --------------------------------------------------------------------------------------------------------------------------
  Total noninterest income                                            54,641         44,097        107,452         85,448
Noninterest expense
Salaries and wages                                                    44,341         41,596         88,175         82,621
Employee benefits                                                      9,076          8,209         18,016         17,077
Occupancy expense                                                      8,651          8,135         17,661         16,382
Equipment expense                                                     10,338          9,290         20,024         18,459
Other                                                                 33,516         30,723         64,846         59,701
- --------------------------------------------------------------------------------------------------------------------------
  Total noninterest expense                                          105,922         97,953        208,722        194,240
- --------------------------------------------------------------------------------------------------------------------------
Income before income taxes                                            34,513         34,875         71,431         66,085
Income taxes                                                          12,509         13,421         26,568         25,117
- --------------------------------------------------------------------------------------------------------------------------
   Net income                                                       $ 22,004       $ 21,454       $ 44,863       $ 40,968
- --------------------------------------------------------------------------------------------------------------------------
Other comprehensive income (loss) net of taxes
Unrealized securities gains (losses) arising during period           $ 1,124          $ 978        $ 1,530         $ (752)
Less: reclassified adjustment for gains included in net income         1,012             14          1,425             14
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
Other comprehensive income (loss)                                        112            964            105           (766)
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
   Comprehensive income                                             $ 22,116       $ 22,418       $ 44,968       $ 40,202
- --------------------------------------------------------------------------------------------------------------------------
Average shares outstanding                                        10,511,028     10,551,766     10,516,109     10,572,072
- --------------------------------------------------------------------------------------------------------------------------
Per Share
Net income                                                            $ 2.09         $ 2.03         $ 4.27         $ 3.88
Cash dividends                                                          0.25           0.25           0.50           0.50
- --------------------------------------------------------------------------------------------------------------------------

See accompanying Note to Consolidated Financial Statements.

</Table>

First Citizens BancShares, Inc. and Subsidiaries
Second Quarter 2001

<Page>


<Table>
<Caption>
Consolidated Statements of Changes in Shareholders' Equity
First Citizens BancShares, Inc. and Subsidiaries
                                                                                                     Accumulated
                                                        Class A   Class B                                  Other
                                                         Common    Common              Retained    Comprehensive          Total
(thousands, except share data, unaudited)                 Stock     Stock   Surplus    Earnings           Income         Equity
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                     
 Balance at December 31, 1999                           $ 8,890   $ 1,720  $ 143,766  $ 567,801          $ 6,580      $ 728,757

Redemption of 75,785 shares of Class A
     common stock                                           (76)                         (4,604)                         (4,680)
Net income                                                                               40,968                          40,968
Unrealized securities losses, net of  tax benefit                                                           (766)          (766)
Cash dividends                                                                           (5,294)                         (5,294)
================================================================================================================================
 Balance at June 30, 2000                               $ 8,814   $ 1,720  $ 143,766  $ 598,871          $ 5,814      $ 758,985
================================================================================================================================
 Balance at December 31, 2000                           $ 8,813   $ 1,709  $ 143,766  $ 650,148          $ 6,292      $ 810,728

Redemption of 12,880 shares of Class B
     common stock                                                     (12)               (1,129)                         (1,141)
Net income                                                                               44,863                          44,863
Unrealized securities gains, net of tax expense                                                              105            105
Cash dividends                                                                           (5,258)                         (5,258)
================================================================================================================================
 Balance at June 30, 2001                               $ 8,813   $ 1,697  $ 143,766  $ 688,624          $ 6,397      $ 849,297
================================================================================================================================
See accompanying Note to Consolidated Financial Statements

</Table>

First Citizens BancShares, Inc. and Subsidiaries
Second Quarter 2001

<Page>


<Table>
<Caption>
Consolidated Statements of Cash Flows
First Citizens BancShares, Inc. and Subsidiaries
                                                                                       Six months ended June 30
                                                                                             2001            2000
- ------------------------------------------------------------------------------------------------------------------
                                                                                         (thousands, unaudited)
                                                                                                  
OPERATING ACTIVITIES
Net income                                                                               $ 44,863        $ 40,968
Adjustments to reconcile net income to cash
   provided  by operating activities:
  Amortization of intangibles                                                               5,768           5,912
  Provision for loan losses                                                                11,070           6,434
  Deferred tax expense (benefit)                                                            2,172          (1,681)
  Change in current taxes payable                                                           5,018             141
  Depreciation                                                                             16,285          14,876
  Change in accrued interest payable                                                       (3,678)          5,784
  Change in income earned not collected                                                       410          (2,711)
  Securities gains                                                                         (7,038)            (22)
  Origination of loans held for sale                                                     (257,492)       (101,566)
  Proceeds from sale of loans held for sale                                               417,789         103,631
  Loss (gain) on loans held for sale                                                       (1,858)            225
  Net amortization (accretion) of premiums and discounts                                    2,126             894
  Net change in other assets                                                              (10,060)           (293)
  Net change in other liabilities                                                           4,121           5,162
- ------------------------------------------------------------------------------------------------------------------
Net cash provided by operating activities                                                 229,496          77,754
- ------------------------------------------------------------------------------------------------------------------
INVESTING ACTIVITIES
  Net change in loans outstanding                                                        (115,516)       (262,684)
  Purchases of investment securities held to maturity                                    (945,543)       (724,402)
  Purchases of investment securities available for sale                                    (2,400)           (867)
  Proceeds from maturities of investment securities held to maturity                      776,467         551,886
  Proceeds from sales of investment secruities available for sale                           6,924             194
  Net change in overnight investments                                                    (505,012)        151,728
  Dispositions of premises and equipment                                                    3,379           2,114
  Additions to premises and equipment                                                     (41,483)        (34,319)
  Purchase and sale of branches, net of cash transferred                                        -               -
 -----------------------------------------------------------------------------------------------------------------
Net cash used by investing activities                                                    (823,184)       (316,350)
- ------------------------------------------------------------------------------------------------------------------
FINANCING ACTIVITIES
  Net change in time deposits                                                             275,610         153,142
  Net change in demand and other interest-bearing deposits                                232,630          39,624
  Net change in short-term borrowings                                                      44,757          (7,303)
  Originations of long-term obligations                                                       522               -
  Repurchases of common stock                                                              (1,141)         (4,680)
  Cash dividends paid                                                                      (5,258)         (5,294)
- ------------------------------------------------------------------------------------------------------------------
Net cash provided by financing activities                                                 547,120         175,489
- ------------------------------------------------------------------------------------------------------------------
Change in cash and due from banks                                                         (46,568)        (63,107)
Cash and due from banks at beginning of period                                            755,930         591,605
==================================================================================================================
Cash and due from banks at end of period                                                $ 709,362       $ 528,498
==================================================================================================================
CASH PAYMENTS FOR:
  Interest                                                                              $ 191,593       $ 148,781
  Income taxes                                                                             25,419          25,716
- ------------------------------------------------------------------------------------------------------------------
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
  Unrealized securities gains (losses)                                                        901          (1,178)
  Reclassification of loans to available for sale                                         177,817               -
- ------------------------------------------------------------------------------------------------------------------
See accompanying Note to Consolidated Financial Statements.


</Table>

First Citizens BancShares, Inc. and Subsidiaries
Second Quarter 2001


Note to Consolidated Financial Statements
First Citizens BancShares, Inc. and Subsidiaries



- --------------------------------------------------------------------------------
Note A
Accounting Policies
     The  accompanying  unaudited  consolidated  financial  statements have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America for interim financial information. Accordingly, they do
not  include  all  of the  information  and  footnotes  required  by  accounting
principles  generally  accepted  in the United  States of America  for  complete
statements.
     In the  opinion of  management,  the  consolidated  statements  contain all
material adjustments necessary to present fairly the financial position of First
Citizens BancShares,  Inc. as of and for each of the periods presented,  and all
such adjustments are of a normal recurring nature.  The preparation of financial
statements in conformity with accounting  principles  generally  accepted in the
United States of America  requires  management to make estimates and assumptions
that affect the reported  amounts of assets and  liabilities  and disclosures of
contingent  liabilities at the date of the financial statements and the reported
amounts of revenues and expenses during the period.  Actual results could differ
from those estimates.
     These financial statements should be read in conjunction with the financial
statements and notes included in the 2000 First Citizens BancShares, Inc. Annual
Report,  which is  incorporated  by reference on Form 10-K.  Certain amounts for
prior periods have been reclassified to conform with statement presentations for
2001. However, the  reclassifications  have no effect on shareholders' equity or
net income as previously reported.
     In June 1998, the Financial  Accounting Standards Board issued Statement of
Financial  Accounting  Standards No. 133 "Accounting for Derivative  Instruments
and Hedging  Activities"  ("Statement  133"),  which establishes  accounting and
reporting  standards  for  derivative  instruments  and for hedging  activities.
BancShares adopted the provisions of Statement 133 on January 1, 2001, but, as a
result of  BancShares'  limited use of derivative  instruments,  the adoption of
Statement  133 did not have a  material  impact  on its  consolidated  financial
statements.



First Citizens BancShares, Inc. and Subsidiaries
Second Quarter 2001
<Page>

<Table>
<Caption>
 Financial Summary
                                                                                                                            Table 1
                                                      2001                               2000                      Six Months Ended
 (thousands, except per share data             Second          First         Fourth         Third        Second           June 30
  and ratios)                                 Quarter        Quarter        Quarter       Quarter       Quarter      2001       2000
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
- ------------------------------------------------------------------------------------------------------------------------------------
Interest income                        $ 182,660      $ 189,026      $ 189,328     $ 182,966     $ 171,890    $ 371,686   $335,876
Interest expense                          91,472         96,443         96,754        91,509        80,184      187,915    154,565
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income                       91,188         92,583         92,574        91,457        91,706      183,771    181,311
Provision for loan losses                  5,394          5,676          4,857         4,197         2,975       11,070      6,434
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision
    for loan losses                       85,794         86,907         87,717        87,260        88,731      172,701    174,877
Noninterest income                        54,641         52,811         49,384        67,358        44,097      107,452     85,448
Noninterest expense                      105,922        102,800         99,287       101,257        97,953      208,722    194,240
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Income before income taxes                34,513         36,918         37,814        53,361        34,875       71,431     66,085
Income taxes                              12,509         14,059         13,826        20,006        13,421       26,568     25,117
- ------------------------------------------------------------------------------------------------------------------------------------
====================================================================================================================================
 Net income                             $ 22,004       $ 22,859       $ 23,988      $ 33,355      $ 21,454     $ 44,863   $ 40,968
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
 Net interest income-taxable equivalent $ 91,678       $ 93,091       $ 93,240      $ 92,162      $ 92,414    $ 184,769  $ 182,788
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Selected Average Balances
Total assets                         $11,128,229    $10,785,178   $10,420,204    $10,167,665    $9,772,765  $10,957,311 $9,715,508
Investment securities                  2,042,987      1,854,401      1,747,536     1,633,653     1,594,291    1,949,215  1,545,784
Loans                                  7,139,623      7,101,238      7,077,991     7,036,622     6,917,041    7,120,536  6,853,122
Interest-earning assets                9,952,752      9,616,497      9,365,530     9,142,585     8,788,776    9,785,554  8,727,906
Deposits                               9,337,298      9,037,155      8,693,634     8,524,930     8,211,252    9,187,715  8,170,165
Interest-bearing liabilities           8,721,873      8,470,303      8,126,969     7,886,410     7,560,267    8,597,297  7,536,525
Long-term obligations                    154,831        154,639        154,609       154,979       153,773      154,736    154,472
Shareholders' equity                   $ 838,806      $ 819,289      $ 799,234     $ 770,418     $ 748,648    $ 828,892  $ 741,795
Shares outstanding                    10,511,028     10,521,253     10,528,679    10,534,049     10,551,766  10,516,109 10,572,072
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Selected Quarter-End Balances
Total assets                         $11,289,166    $11,145,917    $10,691,617   $10,361,296    $9,943,877  $11,289,166   $9,943,877
Investment securities                  1,987,085      1,868,886      1,816,720     1,730,439     1,543,033    1,987,085    1,543,033
Loans                                  7,058,069      7,124,535      7,109,692     7,097,773     7,006,824    7,058,069    7,006,824
Interest-earning assets                9,981,548      9,870,346      9,357,794     9,278,658     8,871,522    9,981,548    8,871,522
Deposits                               9,480,108      9,365,356      8,971,868     8,668,642     8,366,364    9,480,108    8,366,364
Interest-bearing liabilities           8,807,409      8,730,946      8,384,692     8,068,241     7,626,805    8,807,409    7,626,805
Long-term obligations                    154,829        154,836        154,332       154,687       153,761      154,829      153,761
Shareholders' equity                   $ 849,297      $ 830,135      $ 810,728     $ 789,341     $ 758,985    $ 849,297    $ 758,985
Shares outstanding                    10,509,956     10,513,475     10,522,836    10,533,814    10,534,614   10,509,956   10,534,614
- ------------------------------------------------------------------------------------------------------------------------------------
Profitability Ratios (averages)
Rate of return (annualized) on:
Total assets                                0.79 %         0.86 %         0.92 %        1.31 %        0.88 %       0.83 %     0.85 %
Shareholders' equity                       10.52          11.32          11.94         17.22         11.53        10.91      11.11
Dividend payout ratio                      11.96          11.52          10.96          7.89         12.32        11.71      12.89
- ------------------------------------------------------------------------------------------------------------------------------------
Liquidity and Capital Ratios (averages)
Loans to deposits                          76.46  %       78.58  %       81.42  %      82.54  %      84.24 %      77.50 %    83.88 %
Shareholders' equity to total assets        7.54           7.60           7.67          7.58          7.66         7.56       7.64
Time certificates of $100,000 or more
    to total deposits                      11.37          10.60           9.92          9.54          9.27        10.96       9.15
- ------------------------------------------------------------------------------------------------------------------------------------
Per Share of Stock
Net income                                $ 2.09         $ 2.17         $ 2.28        $ 3.17        $ 2.03       $ 4.27     $ 3.88
Cash dividends                              0.25           0.25           0.25          0.25          0.25         0.50       0.50
Book value at period end                   80.81          78.96          77.04         74.93         72.05        80.81      72.05
Tangible book value at period end          69.65          67.52          65.76         64.77         61.92        69.65      61.92
- ------------------------------------------------------------------------------------------------------------------------------------


First Citizens BancShares, Inc. and Subsidiaries
Second Quarter 2001

<Page>


<Table>
<Caption>
 Outstanding Loans by Type                                                                                        Table 2
                                                          2001                                     2000
                                                 Second           First           Fourth           Third           Second
(thousands)                                      Quarter         Quarter          Quarter         Quarter          Quarter
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Real estate                                  $ 4,816,861      $ 4,881,043     $ 4,797,892     $ 4,745,393      $ 4,614,167
Commercial and industrial                        948,098          943,722         933,515         942,507          946,067
Consumer                                       1,132,117        1,140,407       1,218,134       1,248,793        1,297,982
Lease financing                                  136,806          134,352         134,483         134,655          131,579
Other                                             24,187           25,011          25,668          26,425           17,029
- ---------------------------------------------------------------------------------------------------------------------------
    Total loans                                7,058,069        7,124,535       7,109,692       7,097,773        7,006,824
Less reserve for loan losses                     105,025          103,825         102,655         101,565          100,515
- ---------------------------------------------------------------------------------------------------------------------------
    Net loans                                $ 6,953,044      $ 7,020,710     $ 7,007,037     $ 6,996,208      $ 6,906,309
- ---------------------------------------------------------------------------------------------------------------------------



First Citizens BancShares, Inc. and Subsidiaries
Second Quarter 2001

<Page>


<Table>
<Caption>
Investment Securities
                                                                                                                           Table 3
                                                      June 30, 2001                                         June 30, 2000
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                Average    Taxable                               Average    Taxable
                                             Book        Fair  Maturity Equivalent           Book         Fair  Maturity Equivalent
(thousands)                                 Value       Value(Yrs./Mos.)     Yield          Value        Value(Yrs./Mos.)     Yield
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                     
Securities held to maturity:
    U. S. Government:
      Within one year                 $ 1,637,765 $ 1,652,099     0/7           5.83% $ 1,150,347  $ 1,135,868     0/6        5.88 %
      One to five years                   296,807     299,382     1/2           4.63      360,910      356,896    1/10        6.84
      Five to ten years                       188         197    8/11           8.03          280          281     8/4        8.12
      Over ten years                        6,621       6,749    25/6           7.41        8,634        8,472    26/5        7.32
- ------------------------------------------------------------------------------------------------------------------------------------
      Total                             1,941,381   1,958,427     0/9           5.65    1,520,171    1,501,517    0/10        6.11
    State, county and municipal:
      Within one year                         514         520    0/10           6.33        1,150        1,155     0/7        7.20
      One to five years                     1,243       1,277     2/4           6.53        1,260        1,270     2/1        7.21
      Five to ten years                       142         149    7/10           5.88          500          500     5/0        7.94
      Over ten years                        1,541       1,653    16/5           5.74        1,557        1,588    17/9        8.59
- ------------------------------------------------------------------------------------------------------------------------------------
      Total                                 3,440       3,599    10/9           6.02        4,467        4,514     7/6        7.77
    Other:
      Within one year                          35          35     0/7           6.02           10           10     0/1        5.28
      One to five years                        10          10     1/7           6.50           45           45    1/11        6.64
      Five to ten years                       250          25     7/1           7.75          250         250      8/1        4.50
- ------------------------------------------------------------------------------------------------------------------------------------
      Total                                   295         295     4/9           7.13          305          305     5/3        4.95
- ------------------------------------------------------------------------------------------------------------------------------------
      Total securities held to maturity 1,945,116   1,962,321    0/10           5.65    1,524,943    1,506,336     1/0        6.12 %
Securities available for sale              31,399      41,969        -             -        8,481       18,090        -        -
- ------------------------------------------------------------------------------------------------------------------------------------
Total investment securities           $ 1,976,515 $ 2,004,290        -             -  $ 1,533,424  $ 1,524,426        -        -
- ------------------------------------------------------------------------------------------------------------------------------------





First Citizens BancShares, Inc. and Subsidiaries
Second Quarter 2001

<Page>


<Table>
<Caption>
Consolidated Taxable Equivalent Rate/Volume Variance Analysis - Second Quarter
                                                                                                                  Table 4
                                                     2001                          2000         Increase (decrease) due to:
                                               Interest                      Interest
                                      Average    Income Yield       Average    Income Yield                  Yield
(thousands)                           Balance   Expense /Rate       Balance   Expense /Rate       Volume     /Rate    Total
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                        
Assets
Total loans                       $7,139,623  $145,555   8.18%   $6,917,041  $144,058   8.38%      $4,798   $(3,301)   $1,497
Investment securities:
U. S. Government                   1,993,191    29,023   5.84     1,573,315    23,324   5.96        6,204      (505)    5,699
State, county and municipal            4,797       104   8.70         4,091        87   8.55           15         2        17
Other                                 44,999       121   1.08        16,885       133   3.17          149      (161)      (12)
- ------------------------------------------------------------------------------------------------------------------------------
Total investment securities        2,042,987    29,248   5.74     1,594,291    23,544   5.94        6,368      (664)    5,704
Overnight investments                770,142     8,347   4.35       277,444     4,996   7.24        7,122    (3,771)    3,351
- ------------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets     $ 9,952,752$ 183,150   7.38 %  $ 8,788,776$ 172,598   7.90 %   $ 18,288  $ (7,736) $ 10,552
- ------------------------------------------------------------------------------------------------------------------------------

Liabilities
Deposits:
Checking With Interest            $1,144,359    $1,698   0.60 %  $1,074,503    $1,562   0.58 %       $ 92      $ 44     $ 136
Savings                              613,522     1,833   1.20       645,346     2,500   1.56         (106)     (561)     (667)
Money market accounts              1,679,226    14,648   3.50     1,441,085    15,116   4.22        2,312    (2,780)     (468)
Time deposits                      4,465,685    64,223   5.77     3,692,946    50,492   5.50       10,921     2,810    13,731
- ------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing deposits    7,902,792    82,402   4.18     6,853,880    69,670   4.09       13,219      (487)   12,732
Federal funds purchased               71,300       751   4.22        36,278       558   6.19          456      (263)      193
Repurchase agreements                216,603     1,587   2.94       167,901     2,068   4.95          481      (962)     (481)
Master notes                         325,182     2,936   3.62       294,464     3,893   5.32          349    (1,306)     (957)
Other short-term borrowings           51,165       621   4.87        53,971       837   6.24          (38)     (178)     (216)
Long-term obligations                154,831     3,175   8.23       153,773     3,158   8.26           25        (8)       17
- ------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities$ 8,721,873 $ 91,472   4.21    $ 7,560,267 $ 80,184   4.27 %   $ 14,492  $ (3,204) $ 11,288
- ------------------------------------------------------------------------------------------------------------------------------
Interest rate spread                                     3.17 %                         3.63 %
- ------------------------------------------------------------------------------------------------------------------------------
Net interest income and net yield
on interest-earning assets                    $ 91,678   3.69 %              $ 92,414   4.23 %    $ 3,796  $ (4,532)   $ (736)
- ------------------------------------------------------------------------------------------------------------------------------

Average loan balances  include  nonaccrual  loans.  Yields  related to loans and
securities exempt from both federal and state income taxes, federal income taxes
only,  or state  income  taxes only,  are stated on a  taxable-equivalent  basis
assuming a statutory federal income tax rate of 35% for each period, and a state
income tax rate of 6.9% for 2001 and 7% for 2000.

</Table>


First Citizens BancShares, Inc. and Subsidiaries
Second Quarter 2001


<Table>
<Caption>
 Consolidated Taxable Equivalent Rate/Volume Variance Analysis - Six Months
                                                                                                                     Table 5
                                                   2001                                2000            Increase (decrease) due to:
- ----------------------------------------------------------------------------------------------------------------------------------

                                               Interest                            Interest
                                     Average    Income/   Yield/        Average     Income/   Yield/              Yield/     Total
(thousands)                          Balance    Expense     Rate        Balance     Expense     Rate    Volume      Rate    Change
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                
Total loans                       $7,120,536   $297,045     8.41%  $6,853,122    $282,711     8.28 %   $10,448    $3,886   $14,334
Investment securities:
U. S. Government                   1,902,701     57,421     6.09    1,524,029      44,239     5.84      11,129     2,053    13,182
State, county and municipal            5,002        216     8.71        3,853         162     8.46          49         5        54
Other                                 41,512        633     3.07       17,902         255     2.86         347        31       378
- ----------------------------------------------------------------------------------------------------------------------------------
Total investment securities        1,949,215     58,270     6.03    1,545,784      44,656     5.81      11,525     2,089    13,614
Overnight investments                715,803     17,370     4.89      329,001       9,986     6.10      10,529    (3,145)    7,384
- ----------------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets     $9,785,554   $372,685     7.68%  $8,727,907    $337,353     7.76 %   $32,502    $2,830   $35,332
- ----------------------------------------------------------------------------------------------------------------------------------

Liabilities
Deposits:
Checking With Interest            $1,120,574     $3,618     0.65%  $1,069,858      $3,114     0.59 %      $167      $337      $504
Savings                              607,766      3,818     1.27      649,819       5,029     1.56        (301)     (910)   (1,211)
Money market accounts              1,661,582     31,606     3.84    1,468,401      29,552     4.05       3,731    (1,677)    2,054
Time deposits                      4,397,923    128,856     5.91    3,647,539      96,775     5.34      20,821    11,260    32,081
- ----------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing deposits    7,787,845    167,898     4.35    6,835,617     134,470     3.96      24,418     9,010    33,428
Federal funds purchased               72,718      1,754     4.86       34,975       1,029     5.92       1,008      (283)      725
Repurchase agreements                203,154      3,584     3.56      153,722       3,563     4.66       1,001      (980)       21
Master notes                         325,316      6,897     4.28      300,641       7,411     4.96         553    (1,067)     (514)
Other short-term borrowings           53,528      1,436     5.41       57,098       1,784     6.28        (106)     (242)     (348)
Long-term obligations                154,736      6,346     8.27      154,472       6,308     8.21           1        37        38
- ----------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities$8,597,297   $187,915     4.41%  $7,536,525    $154,565     4.12 %   $26,875    $6,475   $33,350
- ----------------------------------------------------------------------------------------------------------------------------------
Interest rate spread                                        3.27%                             3.64 %
- ----------------------------------------------------------------------------------------------------------------------------------
Net interest income and net yield
on interest-earning assets                     $184,770     3.81%                $182,788     4.21 %    $5,627   ($3,645)   $1,982
- ----------------------------------------------------------------------------------------------------------------------------------



First Citizens BancShares, Inc. and Subsidiaries
Second Quarter 2001


<Table>
<Caption>
Summary of Loan Loss Experience and Risk Elements
                                                                                                          Table 6

                                                  2001                                2000                     Six Months Ended
                                          Second         First         Fourth        Third      Second               June 30
(thousands, except ratios)               Quarter       Quarter        Quarter       Quarter     Quarter        2001        2000
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                 
- -------------------------------------------------------------------------------------------------------------------------------
Reserve balance at beginning of period $ 103,825     $ 102,655      $ 101,565     $ 100,515    $ 99,590   $ 102,655    $ 98,690
Adjustment for sale of loans                (777)            -              -             -           -        (777)       -
Provision for loan losses                  5,394         5,676          4,857         4,197        2,975      11,070      6,434
Net charge-offs:
Charge-offs                               (4,386)       (5,273)        (5,232)       (3,989)     (3,395)     (9,659)     (6,685)
Recoveries                                   969           767          1,465           842       1,345       1,736       2,076
- -------------------------------------------------------------------------------------------------------------------------------
Net charge-offs                           (3,417)       (4,506)        (3,767)       (3,147)     (2,050)     (7,923)     (4,609)
===============================================================================================================================
 Reserve balance at end of period      $ 105,025     $ 103,825      $ 102,655     $ 101,565   $ 100,515   $ 105,025   $ 100,515
===============================================================================================================================
Historical Statistics
Balances
Average total loans                   $7,139,623    $7,101,238     $7,077,991    $7,036,622  $6,917,041  $7,120,536  $6,853,122
Total loans at period-end              7,058,069     7,124,535      7,109,692     7,097,773   7,006,824   7,058,069   7,006,824
- -------------------------------------------------------------------------------------------------------------------------------
Risk Elements
Nonaccrual loans                        $ 12,658      $ 12,830       $ 15,933      $ 13,918     $ 9,910    $ 12,658     $ 9,910
Other real estate acquired through
      foreclosure                          2,798         3,082          1,880         2,079       1,249       2,798       1,249
- -------------------------------------------------------------------------------------------------------------------------------
Total nonperforming assets              $ 15,456      $ 15,912       $ 17,813      $ 15,997    $ 11,159    $ 15,456    $ 11,159
- -------------------------------------------------------------------------------------------------------------------------------
Accruing loans 90 days or more past due  $ 7,487       $ 6,413        $ 6,731       $ 6,866     $ 6,051     $ 7,487     $ 6,051
- -------------------------------------------------------------------------------------------------------------------------------
Ratios
Net charge-offs (annualized) to average
      total loans                           0.19 %        0.26  %        0.21  %       0.18 %      0.12 %        0.22 %    0.14%
Reserve for loan losses to total loans
      at period-end                         1.49          1.46           1.44          1.43        1.43          1.49      1.43
Nonperforming assets to total loans plus
      foreclosed real estate at period-end  0.22          0.22           0.25          0.23        0.16          0.22      0.16
- -------------------------------------------------------------------------------------------------------------------------------
</Table>

First Citizens BancShares, Inc. and Subsidiaries
Second Quarter 2001






INTRODUCTION
     Management's discussion and analysis of earnings and related financial data
are presented to assist in understanding the financial  condition and results of
operations of First Citizens BancShares,  Inc. and Subsidiaries  ("BancShares").
This  discussion and analysis  should be read in conjunction  with the unaudited
Consolidated Financial Statements and related note presented within this report.
The focus of this  discussion  concerns  BancShares'  two banking  subsidiaries.
First-Citizens Bank & Trust Company ("FCB") operates branches in North Carolina,
West Virginia,  and Virginia.  Atlantic States Bank operates  offices in Georgia
and Florida.
SUMMARY
     BancShares  realized an increase in earnings  during the second  quarter of
2001 compared to the second quarter of 2000.  Consolidated net income during the
second  quarter of 2001 was $22.0  million,  compared  to $21.5  million  earned
during the corresponding  period of 2000. Net income per share totaled $2.09 and
$2.03 during the second quarter of 2001and 2000, respectively. Return on average
assets was 0.79 percent for the second  quarter of 2001 compared to 0.88 percent
during the same period of 2000.  Return on average equity for the second quarter
of 2001 was 10.52 percent compared to 11.53 percent during the second quarter of
2001.
     For the first six months of 2001,  BancShares  recorded net income of $44.9
million,  compared to $41.0 million  earned during the first six months of 2000.
The 9.5 percent increase was the result of higher noninterest income. Net income
per share for the first six months of 2001 was $4.27,  compared to $3.88  during
the same period of 2000.  BancShares  returned  0.83  percent on average  assets
during the first six months of 2001 and 0.85  percent  during the  corresponding
period of 2000.  Return on  average  equity for the first six months of 2001 was
10.91 percent compared to 11.11 percent during the same period of 2000.  Despite
the  increase  in net income  during the second  quarter and first six months of
2001 when  compared to the same  periods of 2000,  growth in average  assets and
average  equity  resulted in reductions in BancShares'  key return  ratios.  The
increase in net income  during 2001 results from  securities  gains.  During the
second  quarter  and first six months of 2001,  BancShares  recorded  net-of-tax
securities gains of $1.0 million and $4.4 million,  respectively.  Excluding the
impact of securities gains,  noninterest  income improved during both the second
quarter and the year to date. However, the benefit of those increases was offset
by higher noninterest expense,  higher provision for loan losses and, during the
second quarter, lower net interest income. Various profitability,  liquidity and
capital ratios are presented in Table 1. To understand the changes and trends in
interest-earning assets and interest-bearing liabilities, refer to the average
balance sheets presented in Table 4 for the second
quarters and Table 5 for the first six months of 2001 and 2000.
INTEREST-EARNING ASSETS
     Interest-earning  assets for the  second  quarter  of 2001  averaged  $9.95
billion, an increase of $1.16 billion or 13.2 percent from the second quarter of
2000,  primarily  the result of growth in  investment  securities  and overnight
investments.  For the six months ended June 30, 2001,  earning  assets  averaged
$9.79 billion, an increase of $1.06 billion or 12.1 percent over the same period
of 2000. This increase resulted from growth in all interest-earning assets.
     Loans.  At June 30, 2001 and 2000,  gross loans  totaled  $7.06 billion and
$7.01  billion,  respectively.  As of December 31, 2000,  gross loans were $7.11
billion.  Total  loans at June 30,  2001 have  increased  $51.2  million  or 0.7
percent  from June 30,  2000,  the  result  of  sluggish  loan  demand in recent
quarters.  Total real estate loans have increased  $202.7 million or 4.4 percent
since June 30, 2000,  the result of growth in commercial  real estate and retail
home equity loans. However, consumer loans have decreased $165.9 million or 12.8
percent since June 30, 2000.  This reduction is primarily due to lower levels of
sales finance  origination  activity.  Table 2 details outstanding loans by type
for the past five quarters.
     During the  second  quarter  of 2001,  loans  averaged  $7.14  billion,  an
increase of $222.6  million or 3.2 percent from the  comparable  period of 2000.
The increase was the net result of growth among real estate loans and reductions
in consumer purpose loans.  Growth among retail  EquityLine loans and commercial
real estate loans continues,  although the rate of growth slowed somewhat during
the second quarter of 2001.
     Management anticipates modest growth among real estate secured loans during
the remainder of 2001.  Growth among commercial and industrial loans will likely
remain sluggish during the last half of 2001. Retail loans will likely stabilize
after several  quarters of decline,  the result of renewed activity in the sales
finance network.  Growth projections for all loan types are largely dependent on
interest  rate  movements,  as further  easing of  interest  rates  will  likely
stimulate retail and commercial loan growth.
     For the  year-to-date,  gross loans have  averaged  $7.12  billion for 2001
compared to $6.85  billion for the same period of 2000.  This $267.4  million or
3.9 percent increase is likewise due to growth among real estate loans.
     As of June 30, 2001, $38.6 million in fixed-rate residential mortgage loans
are  classified  as held for sale.  All loans  held for sale are  carried at the
lower of cost or fair value.  Investment securities.  At June 30, 2001 and 2000,
the investment portfolio totaled $1.99 billion and $1.54 billion,  respectively.
At December  31, 2000,  the  investment  portfolio  was $1.82  billion.  The 9.4
percent  increase in the investment  portfolio  since December 31, 2000 resulted
from growth in deposits that has outpaced loan demand.  As a result,  BancShares
has invested  excess  liquidity in its investment  securities  portfolio  during
2001. All securities   that are classified as held-to-maturity reflect
BancShares'ability and positive intent to hold those investments until maturity.
Marketable equity securities are classified as available-for-sale and are
reported at their aggregate  fair value.  Table 3 presents  detailed
information  relating to the investment securities portfolio.
     Overnight  Investments.  At June 30,  2001,  overnight  investments,  which
includes Federal Funds sold and deposits in interest-bearing  accounts,  totaled
$936.4  million,  compared to $321.7 million at June 30, 2000 and $431.4 million
at December 31, 2000. Average overnight  investments increased $492.7 million or
177.6  percent  from the second  quarter of 2000 to the second  quarter of 2001.
Similar  to the growth  among  investment  securities,  increases  in  overnight
investments  reflect the impact of the growth in  deposits  during 2001 at rates
that exceed current loan demand.
     Income on  Interest-Earning  Assets.  Interest  income  amounted  to $182.7
million  during the second  quarter of 2001,  a 6.3  percent  increase  over the
second  quarter of 2000.  Balance sheet growth  contributed  to higher  interest
income in the second  quarter of 2001 when  compared to the same period of 2000.
The taxable-equivalent  yield on interest-earning  assets for the second quarter
of 2001 was 7.38 percent,  compared to 7.90 percent for the corresponding period
of 2000,  the result of downward  market rate  pressures  during 2001. The lower
yield on earning  assets during 2001 results  primarily  from a reduction in the
blended  taxable-equivalent  yield on overnight investments and loans. The yield
on average overnight  investments  decreased from 7.24 percent during the second
quarter of 2000 to 4.35 percent during the second quarter of 2001.
     Loan interest income for the second quarter of 2001 was $145.1 million,  an
increase of $1.7 million or 1.2 percent from the second  quarter of 2000, due to
volume  growth.  The  taxable-equivalent  yield on the loan  portfolio  was 8.18
percent during the second  quarter of 2001,  compared to 8.38 percent during the
same period of 2000,  the reduction  resulting  from lower market rates.  Income
earned on the investment  securities  portfolio amounted to $29.2 million during
the second  quarter of 2001 and $23.5 million during the same period of 2000, an
increase  of $5.7  million or 24.2  percent.  This  increase  is the result of a
$448.7 million or 28.1 percent increase in the average securities portfolio. The
investment  securities  portfolio  taxable-equivalent  yield  decreased 20 basis
points to 5.74 percent for the second  quarter of 2001 from 5.94 percent for the
second quarter of 2000. For the six months ended June 30, 2001,  interest income
totaled $371.7 million,  a $35.8 million or 10.7 percent  increase over the same
period of 2000. The taxable-equivalent  yield on interest-earning assets for the
first six months of 2001 was 7.68  percent,  compared  to 7.76  percent  for the
corresponding  period of 2000.  Loan  interest  income  was $296.1  million,  an
increase  of $14.8  million or 5.3  percent  over the same  period of 2000.  The
increase  in  interest  income  reflects  the growth in the loan  portfolio  and
investment securities.
     For the six months ended June 30,  2001,  interest  income from  investment
securities was $58.2  million,  compared to $44.6 million during the same period
of 2000,  an increase of 30.5  percent.  This increase is the result of a $403.4
million increase in the average  securities  portfolio.  Management  expects the
rate  reductions  earlier this year to further  reduce asset yields in the third
and fourth quarters of 2001.
INTEREST-BEARING LIABILITIES
     At June 30,  2001 and  2000,  interest-bearing  liabilities  totaled  $8.81
billion  and  $7.63  billion,  respectively,  compared  to $8.38  billion  as of
December  31,  2000.  During  the  second  quarter  of  2001,   interest-bearing
liabilities averaged $8.72 billion, an increase of $1.16 billion or 15.4 percent
from the second quarter of 2000. This increase primarily resulted from growth in
time deposits.
     Deposits.  At June 30, 2001, total deposits were $9.48 billion, an increase
of $1.11  billion or 13.3 percent  over June 30, 2000.  Compared to the December
31, 2000 balance of $8.97 billion,  total deposits have increased $508.2 million
or 5.7 percent.
     Average  interest-bearing  deposits  were $7.90  billion  during the second
quarter of 2001 compared to $6.85 billion  during the second quarter of 2000, an
increase of 15.3 percent.  Much of the increase is due to average time deposits,
which  increased  $772.7  million from the second  quarter of 2000 to the second
quarter of 2001. Average money market accounts increased $238.1 million from the
second  quarter of 2000 to the second  quarter of 2001,  while average  Checking
With Interest accounts increased $69.9 million between the two periods.  Average
savings  deposits  decreased  $31.8  million  or 4.9  percent  during the second
quarter of 2001.  Time  deposits of $100,000 or more  averaged  11.37 percent of
total  average  deposits  during the second  quarter of 2001,  compared  to 9.27
percent  during the same period of 2000.  Management  attributes the increase in
large  denomination  deposits  to renewed  interest in bank  deposits  given the
continuing turbulence in the equity and bond markets.
     Borrowed  Funds.  At June 30, 2001,  short-term  borrowings  totaled $677.2
million  compared to $632.4  million at December 31, 2000 and $562.9  million at
June 30,  2000.  For the  quarters  ended  June 30,  2001 and  2000,  short-term
borrowings  averaged  $664.3  million  and $552.6  million,  respectively.  This
increase  resulted  from growth among  repurchase  agreements  and federal funds
purchased.  Long-term  obligations  averaged  $154.8  million  during the second
quarter of 2001, compared to $153.8 million during the second quarter of 2000.
     Expense  on  Interest-Bearing  Liabilities.  BancShares'  interest  expense
amounted to $91.5 million during the second quarter of 2001, an $11.3 million or
14.1  percent  increase  from the second  quarter of 2000.  The higher  interest
expense  was the  result  of  higher  average  volume,  the  impact of which was
partially  offset  by  the  reduction  in  rates.  The  rate  on  these  average
liabilities  was 4.21 percent during the second quarter of 2001 compared to 4.27
percent during the same period of 2000.
     For the  year-to-date,  interest  expense was $187.9  million,  compared to
$154.6  million for the same period of 2000. The 21.6 percent  increase  results
primarily from higher average time deposits.
NET INTEREST INCOME
     Net interest  income  totaled  $91.2 million  during the second  quarter of
2001,  a decrease of 0.6 percent  from the $91.7  million  recording  during the
second quarter of 2000.  The  taxable-equivalent  net yield on  interest-earning
assets was 3.69  percent for the second  quarter of 2001, a decrease of 54 basis
points  from the 4.23  percent  reported  for the second  quarter  of 2000.  The
taxable equivalent  interest rate spread for the second quarter of 2001 was 3.17
percent  compared to 3.63  percent  for the same  period of 2000.  The lower net
yield on  interest-earning  assets  reflects the adverse impact of interest rate
reductions  during  2001 and the growth  among  lower-yielding  interest-earning
assets.  The interest  rate  reductions  have reduced  asset yields and interest
income more quickly than  interest  expense,  creating  pressure on net interest
income. Management projects continued pressure on net interest income during the
rest of 2001.
     A principal objective of BancShares' asset/liability management function is
to manage  interest  rate risk or the  exposure  to changes in  interest  rates.
Management maintains portfolios of interest-earning  assets and interest-bearing
liabilities with maturities or repricing opportunities that will protect against
wide interest rate fluctuations,  thereby limiting, to the extent possible,  the
ultimate interest rate exposure.  Management is aware of the potential  negative
impact that movements in market interest rates may have on net interest income.
     Market risk is the potential economic loss resulting from changes in market
prices and interest  rates.  This risk can either result in  diminished  current
fair values or reduced net  interest  income in future  periods.  As of June 30,
2001,  BancShares'  market  risk  profile  has not  changed  significantly  from
December 31, 2000.
ASSET QUALITY
     Reserve for loan losses.  Management  continuously  analyzes the growth and
risk  characteristics  of  the  total  loan  portfolio  under  current  economic
conditions  in order to evaluate  the  adequacy of the reserve for loan  losses.
Such factors as the financial  condition of the  borrower,  fair market value of
collateral and other considerations are recognized in estimating probable credit
losses. At June 30, 2001, the reserve for loan losses amounted to $105.0 million
or 1.49 percent of loans  outstanding.  This compares to $102.7  million or 1.44
percent at December  31,  2000,  and $100.5  million or 1.43 percent at June 30,
2000.
     Management considers the established reserve adequate to absorb losses that
relate to loans  outstanding at June 30, 2001.  While  management uses available
information  to establish  provisions for loan losses,  future  additions to the
reserve  may be  necessary  based on changes  in  economic  conditions  or other
factors. In addition,  various regulatory agencies, as an integral part of their
examination  process,  periodically  review the  reserve for loan  losses.  Such
agencies may require the  recognition  of  adjustments  to the reserve  based on
their  judgments  of  information  available  to  them  at  the  time  of  their
examination.
     The  provision  for loan  losses  charged to  operations  during the second
quarter of 2001 was $5.4  million,  compared to $3.0  million  during the second
quarter of 2000.  For the six month periods  ended June 30, total  provision for
loan  losses was $11.1  million  for 2001 and $6.4  million  for 2000.  The $4.6
million increase  primarily  results from higher levels of nonperforming  assets
and net charge-offs during 2001 and greater economic uncertainty.
     Net  charge-offs  for the three  months  ended June 30, 2000  totaled  $3.4
million,  compared to net  charge-offs of $2.1 million during the same period of
2000. On an annualized basis,  these net charge-offs  represent 0.19 percent and
0.12 percent of average loans  outstanding  during the respective  periods.  Net
charge-offs  for the six month period ended June 30, 2001 totaled $7.9  million,
compared to $4.6  million  during the same period of 2000.  As a  percentage  of
average loans  outstanding,  the losses represent 0.22 percent for 2001 and 0.14
for 2000 on an annualized basis. Gross charge-offs totaled $9.7 million and $6.7
million for the six month  periods  ended June 30,  2001 and 2000  respectively.
Gross recoveries were $1.7 million and $2.1 million for the respective periods.
     Management  remains committed to maintaining high levels of credit quality.
Table 6 provides  details  concerning  the reserve and provision for loan losses
over the past five quarters and for the year-to-date for 2001 and 2000.
     Nonperforming  assets. At June 30, 2001,  BancShares'  nonperforming assets
amounted  to $15.5  million  or 0.22  percent  of gross  loans  plus  foreclosed
properties, compared to $17.8 million at December 31, 2000, and $11.2 million at
June 30, 2000.  Management  continues to closely monitor  nonperforming  assets,
taking necessary actions to minimize potential exposure.
NONINTEREST INCOME
     During the first six months of 2001, noninterest income was $107.5 million,
compared to $85.4 million  during the same period of 2000.  The $22.0 million or
25.8 percent  increase was primarily  due to gains on  securities  transactions,
growth in service  charges on deposit  accounts  and  improved  credit  card and
mortgage  income.  BancShares  recognized  a  pre-tax  gain of $7.0  million  on
securities transactions during the first six months of 2001, compared to $22,000
during the first six months of 2000.  Ignoring the impact of  securities  gains,
noninterest  income still displayed  robust growth,  increasing $15.0 million or
17.5 percent over 2000. During the first six months of 2001,  service charges on
deposit accounts was $33.3 million,  compared to $28.8 million earned during the
same period of 2000,  the 15.9 percent  increase  resulting  from changes in the
commercial  service charge structure.  Credit card income increased $2.9 million
over the $16.9  million  earned  during  the first  six  months of 2000,  a 17.2
percent increase, with continued growth resulting from increases in merchant and
cardholder  transaction  volumes.  Noninterest  income  generated  from mortgage
operations  contributed an additional  $2.90 million during the first six months
of 2001  compared  to the same  period  of 2000,  the  result  of a  significant
increase  in mortgage  originations  and a  corresponding  increase in loan sale
volumes.  These loan sales  generated gains of $1.9 million during the first six
months of 2001.  The sale of loans from current  production  also generated $4.0
million  in  servicing  release  fees,  more than  offsetting  the $2.8  million
reduction in servicing  income resulting from the third quarter 2000 sale of the
mortgage servicing portfolio.
     Fees from processing  services generated an additional $1.3 million or 19.4
percent during the first six months of 2001, primarily due to higher transaction
volume at client banks.  Commission-based  income increased $1.8 million or 22.5
percent  during 2001,  primarily  the result of higher income from the insurance
agency.
NONINTEREST EXPENSE
     Noninterest  expense was $208.7 million for the first six months of 2001, a
7.5 percent  increase over the $194.2 million recorded during the same period of
2000. The $14.5 million  increase in noninterest  expense  relates  primarily to
higher personnel costs and branch closing costs.  Salary expenses increased $5.6
million  during 2001 when compared to the same period of 2000.  This 6.7 percent
increase reflects general  increases in salary costs.  Employee benefits expense
increased $939,000 or 5.5 percent during the first six months of 2001,  compared
to the  corresponding  period  of 2000 due to  increased  health  insurance  and
pension costs.
     Occupancy  expense  increased  $1.3 million or 7.8 percent during the first
six months of 2001,  the result of higher  lease  costs and higher  depreciation
expense.  Equipment  expense  increased  $1.6 million or 8.5 percent  during the
first six months of 2001,  the  result of higher  depreciation  and  maintenance
expenses associated with technology projects.
     The $5.1 million or 8.6 percent increase in other expenses  resulted from a
$1.4 million  increase in credit card processing  costs, a $1.3 million increase
in  non-credit  charge-offs  and smaller  increases in  intangible  amortization
expense and losses on the sale of assets.
INCOME TAXES
     Income tax expense amounted to $26.6 million during the first six months of
2001,  compared to $25.1  million  during the same period of 2000, a 5.8 percent
increase resulting from higher pre-tax income. The effective tax rates for these
periods  were  37.2  percent  and  38.0  percent,  respectively,  the  reduction
resulting  from growth in  tax-advantaged  investment  securities  during  2001.
LIQUIDITY
     Management  relies on the  investment  portfolio as a source of  liquidity,
with maturities designed to provide needed cash flows. Further,  retail deposits
generated  throughout the branch  network have enabled  management to fund asset
growth and  maintain  liquidity.  In the event  additional  liquidity is needed,
BancShares  maintains  readily  available  sources to borrow  funds  through its
correspondent network.
SHAREHOLDERS' EQUITY AND CAPITAL ADEQUACY
     BancShares  maintains an adequate  capital position and exceeds all minimum
regulatory capital requirements. At June 30, 2001 and 2000, the leverage capital
ratio of BancShares was 7.95 percent and 8.24 percent, respectively,  surpassing
the  minimum  level of 3  percent.  As a  percentage  of  risk-adjusted  assets,
BancShares'  Tier 1 capital ratio was 10.64 percent at June 30, 2001,  and 10.13
percent  as of June  30,  2000.  The  minimum  ratio  allowed  is 4  percent  of
risk-adjusted assets. The total risk-adjusted capital ratio was 11.94 percent at
June 30, 2001 and 11.42  percent as of June 30, 2000.  The minimum total capital
ratio is 8 percent.  BancShares  and its  subsidiary  banks exceed the standards
established  by  their  respective   regulatory  agencies  for  well-capitalized
institutions.
ACCOUNTING MATTERS
     The  Financial  Accounting  Standards  Board has  issued  new  requirements
regarding  business  combinations  and the proper  accounting  for  intangibles.
Statement  141  "Business  Combinations"  requires  that the purchase  method of
accounting be used for all business combinations  initiated after June 30, 2001.
Statement 141 also provides guidance on classifying intangible assets. Statement
142  "Goodwill  and Other  Intangible  Assets"  prohibits  the  amortization  of
goodwill and intangible  assets with  indefinite  useful lives.  Instead,  those
intangible  assets will be tested for impairment at least annually.  Assets with
estimable useful lives will continue to be amortized over their estimated useful
lives,  and those assets will be reviewed for  impairment  under  Statement  121
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed Of." The  implementation  of Statement 142 requires an assessment of
goodwill to determine if any impairment  exists as of the date of adoption.  Any
transitional  impairment loss will be recognized on the income  statement as the
cumulative effect of a change in accounting principle.  At this time, management
has not  completed  its  evaluation  of  intangible  assets to  determine if any
impairment  exists.  Management is not aware of any current  recommendations  by
regulatory  authorities that, if implemented,  would have or would be reasonably
likely to have a material  effect on liquidity,  capital  ratios,  or results of
operations.
FORWARD-LOOKING STATEMENTS
     This discussion may contain statements that could be deemed forward-looking
statements  within the meaning of Section 21E of the Securities  Exchange Act of
1934 and the Private  Securities  Litigation  Reform Act,  which  statements are
inherently  subject to risks and uncertainties.  Forward-looking  statements are
statements that include projections,  predictions, expectations or beliefs about
future  events or results or otherwise are not  statements  of historical  fact.
Such  statements  are often  characterized  by the use of qualifying  words (and
their derivatives) such as "expect,"  "believe,"  "estimate,
"plan," "project,"
"anticipate," or other statements  concerning opinions or judgment of BancShares
and its  management  about  future  events.  Factors  that could  influence  the
accuracy of such forward-looking statements include, but are not limited to, the
financial success or changing  strategies of BancShares'  customers,  actions of
government regulators,  the level of market interest rates, and general economic
conditions.