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  March 31, 2002

                    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-- 8,797,154 shares
             Class B Common Stock--$1 Par Value-- 1,683,470 shares
        (Number of shares outstanding, by class, as of May 13, 2002)

<Page>
                                      INDEX

PART I.   FINANCIAL INFORMATION                                          PAGES

Item 1.   Financial Statements (Unaudited)

          Consolidated  Balance Sheets at March 31, 2002,
          December 31, 2001,and March 31, 2001                              5


          Consolidated Statements of Income for the three-month
          periods ended March 31, 2002, and March 31, 2001                  6



          Consolidated  Statements  of Changes in  Shareholders'  Equity
          for the three-month  periods ended March 31, 2002, and
          March 31, 2001                                                    7

          Consolidated Statements of Cash Flows for the three-month
          periods ended March 31, 2002, and March 31, 2001                  8


          Notes to Consolidated Financial Statements                         9


Item 2.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations                           16-21

Item 3.   Market Risk Disclosure                                           10

PART II.  OTHER INFORMATION

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

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

          (a)  Exhibits.  None.

          (b)  Reports on Form 8-K. During the quarter ended March 31, 2002,
               Registrant filed no Current Report on Form 8-K.


                                       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:  May 13, 2002                            By:/s/Kenneth A. Black
                                                   Kenneth A. Black
                                                   Vice President, Treasurer,
                                                   and Chief Financial Officer

First Citizens BancShares, Inc and Subsidiaries
First Quarter 2002

<Page>


<Table>
<Caption>

Consolidated Balance Sheets
First Citizens BancShares, Inc. and Subsidiaries
                                                                           March 31*        December 31#            March 31*
(thousands, except share data)                                                  2002                2001                 2001
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                      
Assets
Cash and due from banks                                                    $ 709,757           $ 758,987            $ 690,080
Overnight investments                                                        597,980             501,909              876,925
Investment securities held to maturity                                     2,441,456           2,658,851            1,821,648
Investment securities available for sale                                     134,927             132,445               47,238
Loans                                                                      7,248,088           7,196,177            7,124,535
Less reserve for loan losses                                                 108,692             107,087              103,825
- ---------------------------------------------------------------------------------------------------------------------------------
    Net loans                                                              7,139,396           7,089,090            7,020,710
Premises and equipment                                                       481,981             483,084              453,793
Income earned not collected                                                   60,970              63,604               60,134
Other assets                                                                 179,885             177,021              175,389
- ---------------------------------------------------------------------------------------------------------------------------------
    Total assets                                                        $ 11,746,352        $ 11,864,991         $ 11,145,917
=================================================================================================================================

Liabilities
Deposits:
    Noninterest-bearing                                                  $ 1,615,435         $ 1,650,101          $ 1,457,456
    Interest-bearing                                                       8,257,544           8,311,504            7,907,900
- ---------------------------------------------------------------------------------------------------------------------------------
    Total deposits                                                         9,872,979           9,961,605            9,365,356
Short-term borrowings                                                        558,003             611,390              668,209
Long-term obligations                                                        283,988             284,009              154,837
Other liabilities                                                            125,101             122,944              127,380
- ---------------------------------------------------------------------------------------------------------------------------------
    Total liabilities                                                     10,840,071          10,979,948           10,315,782

Shareholders' equity
Common stock:
Class A-$1 par value (8,797,154; 8,797,154 and
    8,813,454 shares issued, respectively)                                     8,797               8,797                8,813
Class B-$1 par value (1,683,470; 1,686,302 and
    1,700,021 shares issued, respectively)                                     1,683               1,686                1,700
Surplus                                                                      143,766             143,766              143,766
Retained earnings                                                            743,443             723,122              669,571
Accumulated other comprehensive income                                         8,592               7,672                6,285
- ---------------------------------------------------------------------------------------------------------------------------------
    Total shareholders' equity                                               906,281             885,043              830,135
- ---------------------------------------------------------------------------------------------------------------------------------
    Total liabilities and shareholders' equity                          $ 11,746,352        $ 11,864,991         $ 11,145,917
=================================================================================================================================


* Unaudited
# Derived from the Consolidated Balance Sheets included in the 2001 Annual Report on Form 10-K.
See accompanying Notes to Consolidated Financial Statements.

</Table>


First Citizens BancShares, Inc and Subsidiaries
First Quarter 2002

<Page>

<Table>
<Caption>
Consolidated Statements of Income
First Citizens BancShares, Inc. and Subsidiaries
                                                                          Three Months Ended March 31
(thousands, except per share data, unaudited)                                2002              2001
- ----------------------------------------------------------------------------------------------------------
                                                                                        
Interest income
Loans                                                                          $ 124,227        $ 151,022
Investment securities:
U. S. Government                                                                  29,638           28,398
State, county and municipal                                                           62               71
Dividend                                                                             435              512
- ----------------------------------------------------------------------------------------------------------
Total investment securities interest and dividend income                                       30,135           28,981
Overnight investments                                                              1,786            9,023
- ----------------------------------------------------------------------------------------------------------
Total interest income                                                            156,148          189,026
Interest expense
Deposits                                                                          52,061           85,496
Short-term borrowings                                                              1,369            7,776
Long-term obligations                                                              5,707            3,171
- ----------------------------------------------------------------------------------------------------------
Total interest expense                                                            59,137           96,443
- ----------------------------------------------------------------------------------------------------------
Net interest income                                                               97,011           92,583
Provision for loan losses                                                          5,980            5,676
- ----------------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses                               91,031           86,907
Noninterest income
Service charges on deposit accounts                                               18,448           15,931
Cardholder and merchant services income                                           10,642            9,400
Trust income                                                                       3,994            3,893
Fees from processing services                                                      4,684            3,929
Commission-based income                                                            5,333            4,952
ATM income                                                                         2,495            2,637
Mortgage income                                                                    3,262            1,278
Other service charges and fees                                                     4,032            3,522
Securities gains                                                                     310            5,451
Other                                                                              1,030            1,818
- ----------------------------------------------------------------------------------------------------------
Total noninterest income                                                          54,230           52,811
Noninterest expense
Salaries and wages                                                                46,935           43,834
Employee benefits                                                                 10,585            8,940
Occupancy expense                                                                  8,999            9,010
Equipment expense                                                                 10,158            9,686
Other                                                                             32,760           31,330
- ----------------------------------------------------------------------------------------------------------
Total noninterest expense                                                        109,437          102,800
- ----------------------------------------------------------------------------------------------------------
Income before income taxes                                                        35,824           36,918
Income taxes                                                                      12,626           14,059
- ----------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------
 Net income                                                                       23,198           22,859
- ----------------------------------------------------------------------------------------------------------
Other comprehensive income (loss), net of taxes
Unrealized securities gains (losses) arising during period                         1,106             (553)
Less: reclassification adjustment for gains included in net income                  (186)            (546)
- ----------------------------------------------------------------------------------------------------------
Other comprehensive income (loss), net of taxes                                      920               (7)
- ----------------------------------------------------------------------------------------------------------
==========================================================================================================
Comprehensive income                                                            $ 24,118         $ 22,852
==========================================================================================================
Average shares outstanding                                                    10,481,661       10,521,253
Per Share
Net income                                                                        $ 2.21           $ 2.17
Cash dividends                                                                      0.25             0.25
- ----------------------------------------------------------------------------------------------------------

See accompanying Notes to Consolidated Financial Statements.

</Table>

First Citizens BancShares, Inc. and Subsidiaries
First Quarter 2002

<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, 2000                        $ 8,813    $ 1,709      $143,766    $ 650,148           $ 6,292      $ 810,728
Net income                                                                                 22,859                           22,859
Other comprehensive loss, net of taxes                                                                           (7)            (7)
Cash dividends                                                                             (2,628)                          (2,628)
Redemption of 9,361 shares of Class B
    common stock                                                    (9)                      (808)                            (817)

===================================================================================================================================
Balance at March 31, 2001                           $ 8,813    $ 1,700      $143,766    $ 669,571           $ 6,285      $ 830,135
===================================================================================================================================

Balance at December 31, 2001                        $ 8,797    $ 1,686      $143,766    $ 723,122           $ 7,672      $ 885,043
Net income                                                                                 23,198                           23,198
Other comprehensive income, net of taxes                                                                        920            920
Cash dividends                                                                             (2,620)                          (2,620)
Redemption of 2,832 shares of Class B
    common stock                                                    (3)                      (257)                            (260)

===================================================================================================================================
Balance at March 31, 2002                           $ 8,797    $ 1,683      $143,766    $ 743,443           $ 8,592      $ 906,281
===================================================================================================================================
See accompanying Notes to Consolidated Financial Statements.

</Table>

First Citizens BancShares, Inc. and Subsidiaries
First Quarter 2002

<Page>


<Table>
<Caption>
Consolidated Statements of Cash Flows
First Citizens BancShares, Inc. and Subsidiaries

                                                                                             Three months ended March 31
                                                                                           ---------------------------------
                                                                                                       2002            2001
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                             (thousands)
                                                                                                                
OPERATING ACTIVITIES
Net income                                                                                         $ 23,198        $ 22,859
Adjustments to reconcile net income to cash
   provided  by operating activities:
  Amortization of intangibles                                                                         3,435           2,865
  Provision for loan losses                                                                           5,980           5,676
  Deferred tax expense                                                                                2,084           2,235
  Change in current taxes payable                                                                    14,164          15,787
  Depreciation                                                                                        9,173           7,941
  Change in accrued interest payable                                                                (16,577)        (12,680)
  Change in income earned not collected                                                               2,634           2,446
  Securities gains                                                                                     (310)         (5,451)
  Origination of loans held for sale                                                                (14,205)       (102,161)
  Proceeds from sale of loans held for sale                                                          11,716          77,368
  Loss (gain) on loans held for sale                                                                   (301)              2
  Net amortization (accretion) of premiums and discounts                                              5,592            (151)
  Net change in other assets                                                                         (2,760)         (3,907)
  Net change in other liabilities                                                                     4,570           1,956
- ----------------------------------------------------------------------------------------------------------------------------
Net cash provided by operating activities                                                            48,393          14,785
- ----------------------------------------------------------------------------------------------------------------------------
INVESTING ACTIVITIES
  Net change in loans outstanding                                                                   (53,496)         16,623
  Purchases of investment securities held to maturity                                              (228,347)       (409,041)
  Purchases of investment securities available for sale                                              (1,678)         (2,680)
  Proceeds from maturities of investment securities held to maturity                                440,150         365,710
  Proceeds from maturities of investment securities available for sale                                  911               -
  Net change in overnight investments                                                               (96,071)       (445,543)
  Dispositions of premises and equipment                                                              4,693           2,007
  Additions to premises and equipment                                                               (18,871)        (18,183)
  Purchase and sale of branches, net of cash transferred                                                  -          28,552
- ----------------------------------------------------------------------------------------------------------------------------
Net cash provided (used) by investing activities                                                     47,291        (462,555)
- ----------------------------------------------------------------------------------------------------------------------------
FINANCING ACTIVITIES
  Net change in time deposits                                                                      (244,656)        156,458
  Net change in demand and other interest-bearing deposits                                          156,030         192,565
  Net change in short-term borrowings                                                               (53,408)         35,820
  Net change in long-term obligations                                                                     -             522
  Repurchases of common stock                                                                          (260)           (817)
  Cash dividends paid                                                                                (2,620)         (2,628)
- ----------------------------------------------------------------------------------------------------------------------------
Net cash (used) provided by financing activities                                                   (144,914)        381,920
- ----------------------------------------------------------------------------------------------------------------------------
Change in cash and due from banks                                                                   (49,230)        (65,850)
Cash and due from banks at beginning of period                                                      758,987         755,930
============================================================================================================================
 Cash and due from banks at end of period                                                         $ 709,757       $ 690,080
============================================================================================================================
CASH PAYMENTS FOR:
 Interest                                                                                          $ 75,714       $ 109,123
 Income taxes                                                                                         3,544              74
- ----------------------------------------------------------------------------------------------------------------------------
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
Unrealized securities gains (losses)                                                                  1,405            (553)
Reclassification of premises and equipment to other real estate                                       6,108               -
- ----------------------------------------------------------------------------------------------------------------------------
See accompanying Notes to Consolidated Financial Statements.


</Table>

First Citizens BancShares, Inc. and Subsidiaries
First Quarter 2002

                      Notes to Consolidated Financial State
                (Dollars in thousands, except per share amounts)

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 2001 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
2002. However, the  reclassifications  have no effect on shareholders' equity or
net income as previously reported.
     At January 1, 2002,  management  reviewed the estimated useful lives of all
amortizing  intangible assets,  including  intangibles accounted for pursuant to
Statement of  Financial  Accounting  Standards  No. 72 (FAS 72  goodwill).  As a
result of this review,  management  determined  that,  in certain  instances,  a
shorter  life was  appropriate.  Accordingly,  the  estimated  useful lives were
shortened, and the carrying value of FAS 72 goodwill is being amortized over the
respective asset's estimated remaining useful life.

First Citizens BancShares, Inc. and Subsidiaries
First Quarter 2002



Note B
New Accounting Standards
     On January 1, 2002, BancShares fully adopted the provisions of Statement of
Financial  Accounting Standards No. 142 (Statement 142), which provides guidance
for the accounting for goodwill and  intangible  assets.  Statement 142 requires
that  goodwill  and  intangible  assets  with  indefinite  lives  no  longer  be
amortized,  but instead tested for impairment at least  annually.  Statement 142
also requires that  intangible  assets with estimated  useful lives be amortized
over their respective  estimated useful lives to their estimated residual values
and be reviewed for impairment in accordance with existing accounting  guidance.
Certain  provisions  of Statement  142 were  effective on July 1, 2001,  and the
statement was fully adopted by BancShares on January 1, 2002. In connection with
Statement 142's transitional goodwill impairment evaluation,  an assessment will
determine  whether  there is an  indication  that goodwill is impaired as of the
date of adoption.  Any  transitional  impairment  loss will be recognized as the
cumulative  effect of a change  in  accounting  principle  in the  statement  of
income.
     In accordance with the provisions of Statement 142, BancShares discontinued
the amortization of goodwill effective January 1, 2002. BancShares will complete
an initial  evaluation  of its  goodwill  by June 30,  2002 and will  record any
impairment at that time. In the future, BancShares will annually review goodwill
for  impairment  under the  provisions  of  Statement  142. Set forth below is a
summary of goodwill activity during the three-month periods ended March 31, 2002
and 2001, all of which relates to a single reporting unit, FCB:




                                                                       2002          2001
                                                                  -----------------------------
                                                                  -----------------------------
                                                                                

      Balance, January 1                                                $ 41,240      $ 46,340
      Amortization                                                             -          1,275
                                                                  -----------------------------
                                                                  =============================
      Balance, March 31                                                 $ 41,240      $ 45,065
                                                                  =============================



The following  information  relates to other intangible assets, all of which are
being amortized:



                                                      March 31,    December 31,    March 31,
                                                        2002           2001          2001
                                                    -------------------------------------------
                                                                              
Amortized intangible assets                              $ 66,892       $ 70,328      $ 75,157



During  the  three  month  periods  ended  March 31,  2002 and 2001,  BancShares
recorded  amortization  expense of $3,435 and $1,590 related to these intangible
assets.  Based on current  estimated  useful lives and current  carrying values,
BancShares anticipates  amortization expense for intangible assets in subsequent
periods to be:



Projected amortization expense:
                                                                      
      Year ended December 31, 2002                                      $ 13,080
      Year ended December 31, 2003                                        12,195
      Year ended December 31, 2004                                        10,859
      Year ended December 31, 2005                                         9,490
      Year ended December 31, 2006                                         8,283


The following table describes the impact of the adoption of Statement 142 on net
income and net income per share.



                                                                  Three months ended March 31,
Net income                                                             2002          2001
                                                                  -----------------------------
                                                                                
   Addition of goodwill amortization                                    $ 23,198      $ 22,859
   Adjusted net income                                                            -      1,275
                                                                  =============================
                                                                        $ 23,198      $ 24,134
                                                                  =============================
Net income per share
      Addition of goodwill amortization                                   $ 2.21        $ 2.17
Adjusted net income per share                                                  -          0.12
                                                                  =============================
                                                                          $ 2.21        $ 2.29
                                                                  =============================

First Citizens BancShares, Inc. and Subsidiaries
First Quarter 2002



Note C
Operating Segments
     BancShares  conducts its banking  operations  through its two  wholly-owned
subsidiaries,  FCB and ASB.  Although  FCB and ASB offer  similar  products  and
services to customers,  each entity operates in distinct  geographic markets and
each entity has a separate management group. Additionally, the financial results
and trends of ASB reflect the de novo nature of its growth.

FCB is a mature banking institution that operates from a single charter from its
branch  network  in North  Carolina,  Virginia  and  West  Virginia.  ASB  began
operations  in 1997 and operates  from a thrift  charter in Florida and Georgia.
ASB's  significance to BancShares'  consolidated  financial results continues to
grow.

Accordingly,  management has determined that FCB and ASB are reportable business
segments.  In the aggregate,  FCB and its consolidated  subsidiaries,  which are
integral  to its branch  operation,  and ASB account for more than 90 percent of
consolidated  assets,  revenues and net income. Other includes activities of the
parent  company,  two  subsidiaries  that are the issuing trusts for outstanding
preferred securities,  Neuse, Incorporated, a subsidiary that owns real property
used in the banking operation and American  Guaranty  Insurance  Corporation,  a
property insurance company.

The  adjustments in the  accompanying  tables  represent the  elimination of the
impact of certain inter-company transactions. The adjustments to interest income
and  interest  expense   neutralize  the  earnings  and  cost  of  inter-company
borrowings.  The  adjustments  to  noninterest  income and  noninterest  expense
reflect the  elimination of management  fees and other services fees paid by one
company to another within BancShare's consolidated group.



                                                                         March 31, 2002
                                        ASB             FCB           Other           Total       Adjustments    Consolidated

                                                                                               
 Interest income                         $ 13,072       $ 140,487        $ 8,384       $ 161,943       $ (5,795)     $ 156,148
 Interest expense                           6,399          47,046         11,487          64,932         (5,795)        59,137
                                   --------------------------------------------------------------------------------------------
 Net interest income                        6,673          93,441         (3,103)         97,011              -         97,011
 Provision for loan losses                  1,065           4,915              -           5,980              -          5,980

                                   --------------------------------------------------------------------------------------------
 Net interest income after                  5,608          88,526         (3,103)         91,031              -         91,031
      provision for loan losses
 Noninterest income                         1,218          53,944            305          55,467         (1,237)        54,230
 Noninterest expense                        8,163         102,314            197         110,674         (1,237)       109,437

                                   --------------------------------------------------------------------------------------------
 Income (loss) before income taxes         (1,337)         40,156         (2,995)         35,824              -         35,824
 Income taxes                                (461)         14,157         (1,070)         12,626              -         12,626
                                   ============================================================================================
 Net income (loss)                         $ (876)       $ 25,999       $ (1,925)       $ 23,198            $ -       $ 23,198
                                   ============================================================================================
 Period-end assets                      $ 880,803    $ 10,620,746    $ 1,739,378    $ 13,240,927   $ (1,494,575)  $ 11,746,352


                                                                         March 31, 2001
                                        ASB             FCB           Other           Total       Adjustments    Consolidated

 Interest income                         $ 12,997       $ 174,424        $ 8,526       $ 195,947       $ (6,921)     $ 189,026
 Interest expense                           8,827          83,928         10,609         103,364         (6,921)        96,443
                                   --------------------------------------------------------------------------------------------
 Net interest income                        4,170          90,496         (2,083)         92,583              -         92,583
 Provision for loan losses                    442           5,234              -           5,676              -          5,676
                                   --------------------------------------------------------------------------------------------
 Net interest income after                  3,728          85,262         (2,083)         86,907              -         86,907
      provision for loan losses
 Noninterest income                           987          47,316          5,644          53,947         (1,136)        52,811
 Noninterest expense                        7,161          95,049          1,726         103,936         (1,136)       102,800
                                   --------------------------------------------------------------------------------------------
 Income (loss) before income taxes         (2,446)         37,529          1,835          36,918              -         36,918
 Income taxes                                (860)         13,604          1,315          14,059              -         14,059
                                   ============================================================================================
 Net income (loss)                       $ (1,586)       $ 23,925          $ 520        $ 22,859            $ -       $ 22,859
                                   ============================================================================================
 Period-end assets                      $ 742,432    $ 10,302,996    $ 1,495,838    $ 12,541,266   $ (1,395,349)  $ 11,145,917


First Citizens BancShares, Inc. and Subsidiaries
First Quarter 2002
<Page>

<Table>
<Caption>
 Financial Summary
                                                                                                                            Table 1
                                                           2002                                     2001
                                                          First           Fourth            Third       Second                First
(thousands, except per share data and ratios)           Quarter          Quarter          Quarter      Quarter              Quarter
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                         
Summary of Operations
Interest income                                       $ 156,148        $ 167,032        $ 176,709        $ 182,660        $ 189,026
Interest expense                                         59,137           74,113           84,482           91,472           96,443
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income                                      97,011           92,919           92,227           91,188           92,583
Provision for loan losses                                 5,980            7,444            5,620            5,394            5,676
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision
    for loan losses                                      91,031           85,475           86,607           85,794           86,907
Noninterest income                                       54,230           55,014           53,089           54,641           52,811
Noninterest expense                                     109,437          106,912          106,963          105,922          102,800
- ------------------------------------------------------------------------------------------------------------------------------------
Income before income taxes                               35,824           33,577           32,733           34,513           36,918
Income taxes                                             12,626           12,260           11,977           12,509           14,059
====================================================================================================================================
Net income                                             $ 23,198         $ 21,317         $ 20,756         $ 22,004         $ 22,859
====================================================================================================================================
Net interest income-taxable equivalent                 $ 97,382         $ 93,389         $ 92,698         $ 91,678         $ 93,091
- ------------------------------------------------------------------------------------------------------------------------------------
Selected Quarterly Averages
Total assets                                       $ 11,664,376     $ 11,674,273     $ 11,333,123     $ 11,128,229      $10,785,178
Investment securities                                 2,704,077        2,684,315        2,195,064        2,042,987        1,854,401
Loans                                                 7,207,757        7,128,818        7,054,247        7,139,623        7,101,238
Interest-earning assets                              10,353,509       10,446,364       10,126,568        9,952,752        9,616,497
Deposits                                              9,776,690        9,742,153        9,496,699        9,337,298        9,037,155
Interest-bearing liabilities                          9,073,637        9,142,487        8,851,916        8,721,873        8,470,303
Long-term obligations                                   283,993          274,445          161,587          154,831          154,639
Shareholders' equity                                  $ 894,689        $ 874,801        $ 857,417        $ 838,806        $ 819,289
Shares outstanding                                   10,481,661       10,488,894       10,508,330       10,511,028       10,521,253
- ------------------------------------------------------------------------------------------------------------------------------------
Selected Quarter-End Balances
Total assets                                       $ 11,746,352     $ 11,864,991     $ 11,522,525     $ 11,289,166      $11,145,917
Investment securities                                 2,576,383        2,791,296        2,482,123        1,987,085        1,868,886
Loans                                                 7,248,088        7,196,177        7,109,584        7,058,070        7,124,535
Interest-earning assets                              10,422,451       10,489,382       10,217,283        9,981,549        9,870,346
Deposits                                              9,872,979        9,961,605        9,645,226        9,480,108        9,365,356
Interest-bearing liabilities                          9,099,535        9,206,903        9,007,989        8,807,409        8,730,946
Long-term obligations                                   283,988          284,009          184,018          154,829          154,836
Shareholders' equity                                  $ 906,281        $ 885,043        $ 865,963        $ 849,297        $ 830,135
Shares outstanding                                   10,480,624       10,483,456       10,490,703       10,509,956       10,513,475
- ------------------------------------------------------------------------------------------------------------------------------------
Profitability Ratios (averages)
Rate of return (annualized) on:
   Total assets                                            0.81 %           0.72 %           0.74 %           0.79 %          0.86 %
   Shareholders' equity                                   10.52             9.67             9.82            10.52           11.32
Dividend payout ratio                                     11.31            12.32            12.63            11.96           11.52
- ------------------------------------------------------------------------------------------------------------------------------------
Liquidity and Capital Ratios (averages)
Loans to deposits                                         73.72  %         73.17 %          74.28  %         76.46 %         78.58 %
Shareholders' equity to total assets                       7.67             7.49             7.57             7.54            7.60
Time certificates of $100,000 or more to total
   deposits                                               11.54            11.97            11.92            11.37           10.60
- ------------------------------------------------------------------------------------------------------------------------------------
Per Share of Stock
Net income                                               $ 2.21           $ 2.03           $ 1.98           $ 2.09          $ 2.17
Cash dividends                                             0.25             0.25             0.25             0.25            0.25
Book value at period end                                  86.47            84.42            82.55            80.81           78.96
Tangible book value at period end                         76.15            73.78            71.64            69.65           67.52
- ------------------------------------------------------------------------------------------------------------------------------------


First Citizens BancShares, Inc. and Subsidiaries
First Quarter 2002

<Page>


<Table>
<Caption>
 Outstanding Loans by Type
                                                                                                                 Table 2
                                                      2002                                2001
                                                     First          Fourth          Third          Second          First
(thousands)                                        Quarter         Quarter        Quarter         Quarter        Quarter
- -------------------------------------------------------------------------------------------------------------------------
                                                                                               
Real estate:
   Construction and land development             $ 293,185       $ 283,968      $ 274,972       $ 257,407      $ 237,354
  Mortgage:
    1-4 family residential                       1,246,245       1,338,975      1,354,476       1,401,051      1,596,920
    Commercial                                   2,284,309       2,231,498      2,135,201       2,055,483      1,997,798
    Equity Line                                  1,080,896       1,024,181        970,295         913,759        862,231
    Other                                          171,459         163,914        181,038         189,161        186,740
- -------------------------------------------------------------------------------------------------------------------------
Total real estate                                5,076,094       5,042,536      4,915,982       4,816,861      4,881,043
Commercial and industrial                          938,349         918,929        931,850         948,098        943,722
Consumer                                         1,077,412       1,074,202      1,096,775       1,132,118      1,140,407
Lease financing                                    137,383         139,966        142,305         136,806        134,352
Other                                               18,850          20,544         22,672          24,187         25,011
- -------------------------------------------------------------------------------------------------------------------------
    Total loans                                  7,248,088       7,196,177      7,109,584       7,058,070      7,124,535
Less reserve for loan losses                       108,692         107,087        105,775         105,025        103,825
- -------------------------------------------------------------------------------------------------------------------------
     Net loans                                  $7,139,396      $7,089,090     $7,003,809      $6,953,045     $7,020,710
- -------------------------------------------------------------------------------------------------------------------------


First Citizens BancShares, Inc. and Subsidiaries
First Quarter 2002

<Page>


<Table>
<Caption>
Investment Securities
                                                                                                                             Table 3
                                      March 31, 2002                                     March 31, 2001
                                                            Average      Taxable                                Average      Taxable
                                        Book         Fair  Maturity   Equivalent            Book         Fair  Maturity   Equivalent
(thousands)                            Value        Value (Yrs./Mos.)      Yield           Value        Value (Yrs./Mos.)      Yield
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                      
- ------------------------------------------------------------------------------------------------------------------------------------
U. S. Government:
  Within one year                 $2,263,950   $2,268,657     0/5           4.27 %    $1,506,877   $1,518,839     0/6           6.18
  One to five years                  169,244      168,081     2/5           4.03         303,006      307,373     1/4           5.76
  Five to ten years                      141          149     7/9           8.00             199          207     8/3           8.04
  Over 10 years                        4,676        4,805    24/6           7.38           7,331        7,448    25/8           7.30
- ------------------------------------------------------------------------------------------------------------------------------------
Total                              2,438,011    2,441,692     0/8           4.26       1,817,413    1,833,867     0/8           6.11
State, county and municipal:
  Within one year                      1,104        1,118     0/5           6.81             650          653     0/3           7.41
  One to five years                      500          516     3/3           5.55           1,607        1,664     2/4           6.68
  Five to ten years                      143          149     7/1           5.88             142          151     8/1           5.88

  Over ten years                       1,413        1,507    15/9           5.69           1,541        1,712    15/3           5.85
- ------------------------------------------------------------------------------------------------------------------------------------
Total                                  3,160        3,141    10/3           5.96           3,940        4,029    9/11           6.30
Other:
  Within one year                         35           35     0/8           3.46              10           10     0/9           5.36
  One to five years                        -            -      -               -              35           35     1/4           6.96
  Five to ten years                      250          250     6/4           7.75             250          250     7/4           4.50
- ------------------------------------------------------------------------------------------------------------------------------------
Total                                    285          285     4/4           6.25             295          295     5/0           4.96
- ------------------------------------------------------------------------------------------------------------------------------------
Total securities held to maturity  2,441,456    2,445,118     0/7           4.33       1,821,648    1,838,191    0/10           6.11
Investment securities
    available for sale               120,874      134,927                                 36,855       47,238
====================================================================================================================================
Total investment securities       $2,562,330   $2,580,045                             $1,858,503   $1,885,429
====================================================================================================================================


First Citizens BancShares, Inc. and Subsidiaries
First Quarter 2002

<Page>


<Table>
<Caption>
Consolidated Taxable Equivalent Rate/Volume Variance Analysis - First Quarter
                                                                                                                            Table 4
                                                     2002                             2001         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                       $ 7,207,757   $ 124,568  6.98 %   $7,101,238    $151,489  8.61 %   $ 1,412   $(28,333)  $ (26,921)
Investment securities:
  U. S. Government                  2,644,567      29,638  4.55      1,811,204      28,398  6.36      11,284    (10,044)      1,240
  State, county and municipal           4,563          92  8.18          5,210         112  8.72         (14)        (6)        (20)
  Other                                54,947         435  3.21         37,987         512  5.47         184       (261)        (77)
- ------------------------------------------------------------------------------------------------------------------------------------
Total investment securities         2,704,077      30,165  4.52      1,854,401      29,022  6.35      11,454    (10,311)      1,143
Overnight investments                 441,675       1,786  1.64        660,859       9,023  5.54      (1,924)    (5,313)     (7,237)
====================================================================================================================================
Total interest-earning assets    $ 10,353,509   $ 156,519  6.11 %   $9,616,498    $189,534  7.96 %  $ 10,942   $(43,957)  $ (33,015)
====================================================================================================================================

Liabilities:
Deposits:
  Checking with Interest          $ 1,224,860       $ 947  0.31 %   $1,096,526     $ 1,920  0.71 %     $ 172    $(1,145)     $ (973)
  Savings                             623,896         859  0.56        601,946       1,985  1.34          57     (1,183)     (1,126)
  Money market accounts             2,096,771       8,466  1.64      1,643,742      16,958  4.18       3,299    (11,791)     (8,492)
  Time deposits                     4,261,946      41,789  3.98      4,329,409      64,633  6.05        (788)   (22,056)    (22,844)
- ------------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing deposits     8,207,473      52,061  2.57      7,671,623      85,496  4.52       2,740    (36,175)    (33,435)
Federal funds purchased                43,562         169  1.57         74,151       1,003  5.49        (264)      (570)       (834)
Repurchase agreements                 200,799         270  0.55        189,556       1,997  4.27          73     (1,800)     (1,727)
Master notes                          292,766         680  0.94        325,452       3,961  4.94        (223)    (3,058)     (3,281)
Other short-term borrowings            45,044         250  2.25         54,885         815  6.02         (99)      (466)       (565)
Long-term obligations                 283,993       5,707  8.15        154,639       3,171  8.32       2,639       (103)      2,536
- ------------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities$ 9,073,637    $ 59,137  2.64 %   $8,470,306     $96,443  4.62 %   $ 4,866   $(42,172)  $ (37,306)
- ------------------------------------------------------------------------------------------------------------------------------------
Interest rate spread                                       3.47 %                           3.34 %
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income and net yield
 on interest-earning assets                      $ 97,382  3.81 %                  $93,091  3.93 %   $ 6,076    $(1,785)    $ 4,291
- ------------------------------------------------------------------------------------------------------------------------------------
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    2002    and    6.9%    for    2001.
- --------------------------------

</Table>

First Citizens BancShares, Inc. and Subsidiaries
First Quarter 2002


<Table>
<Caption>
  Summary of Loan Loss Experience and Risk Elements
                                                                                                                  Table 5
                                                         2002                                 2001
                                                        First         Fourth          Third         Second          First
(thousands, except ratios)                            Quarter        Quarter        Quarter        Quarter        Quarter
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                               
Reserve balance at beginning of period              $ 107,087      $ 105,775      $ 105,025      $ 103,825      $ 102,655
Adjustment for sale of loans                                -              -              -           (777)             -
Provision for loan losses                               5,980          7,444          5,620          5,394          5,676
Net charge-offs:
Charge-offs                                            (5,393)        (7,171)        (5,462)        (4,386)        (5,273)
Recoveries                                              1,018          1,039            592            969            767
- -----------------------------------------------------------------------------------------------------------------------------
Net charge-offs                                        (4,375)        (6,132)        (4,870)        (3,417)        (4,506)
=============================================================================================================================
 Reserve balance at end of period                   $ 108,692      $ 107,087      $ 105,775      $ 105,802      $ 103,825
=============================================================================================================================
Historical Statistics
 Average loans                                    $ 7,207,757     $7,128,818     $7,054,247     $7,139,623     $7,101,238
Loans at period-end                                 7,248,088      7,196,177      7,109,584      7,058,069      7,124,535
- -----------------------------------------------------------------------------------------------------------------------------
Risk Elements
 Nonaccrual loans                                    $ 17,735       $ 13,983       $ 13,349       $ 12,658       $ 12,830
Other real estate                                      12,461          6,263          4,242          2,798          3,082
- -----------------------------------------------------------------------------------------------------------------------------
 Total nonperforming assets                          $ 30,196       $ 20,246       $ 17,591       $ 15,456       $ 15,912
- -----------------------------------------------------------------------------------------------------------------------------
 Accruing loans 90 days or more past due             $ 11,012       $ 12,981       $ 14,993       $ 10,371        $ 6,413
- -----------------------------------------------------------------------------------------------------------------------------
Ratios
Net charge-offs (annualized) to average total loans      0.25  %        0.34  %        0.27  %        0.19  %        0.26  %
Reserve for loan losses to total loans at period-end     1.50           1.49           1.49           1.49           1.46
Nonperforming assets to total loans plus other
    real estate at period-end                            0.42           0.28           0.25           0.22           0.22
- -----------------------------------------------------------------------------------------------------------------------------

</Table>

First Citizens BancShares, Inc. and Subsidiaries
First Quarter 2002


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,  referred to in
this document as BancShares.  Within this document,  'we' or 'our' also refer to
BancShares.  This discussion and analysis should be read in conjunction with our
unaudited   Consolidated   Financial  Statements  and  related  notes  presented
elsewhere in this report. The focus of this discussion  concerns our two banking
subsidiaries.  First-Citizens  Bank & Trust Company ("FCB") operates branches in
North  Carolina,  Virginia,  and West  Virginia.  Atlantic  States Bank  ("ASB")
operates offices in Georgia and Florida.

SUMMARY
     BancShares  realized  increased  earnings  during the first quarter of 2002
compared to the first quarter of 2001.  Consolidated net income during the first
quarter of 2002 was $23.2  million,  compared to $22.9 million earned during the
corresponding  period of 2001.  Net income per share during the first quarter of
2002  totaled  $2.21,  compared  to $2.17  during  the  first  quarter  of 2001.
Annualized  return on average  assets was 0.81 percent for the first  quarter of
2002 and 0.86 percent for the first  quarter of 2001.  The higher net income and
net income per share  resulted  from improved net interest  income,  noninterest
income and a lower effective tax rate. These  improvements were partially offset
by higher noninterest expense during the first quarter of 2002.
     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 first three months of 2002 and 2001.

INTEREST-EARNING ASSETS
     At March 31, 2002,  interest-earning  assets  totaled  $10.42  billion,  an
increase of $552.1  million or 5.6 percent  from March 31, 2001.  This  increase
results from growth in investment securities and the loan portfolio.
     Loans.  At March 31, 2002 and 2001,  gross loans  totaled $7.25 billion and
$7.12  billion,  respectively.  As of December 31, 2001,  gross loans were $7.20
billion.  The $123.6  million  growth in loans from March 31,  2001 to March 31,
2002 results from growth within our  commercial and revolving real estate loans.
This growth has resulted  from customer  demand and from our continued  focus on
these products during this period.  Traditional 1-4 family residential  mortgage
loans  decreased  from March 31, 2001 to March 31, 2002, the result of refinance
activity  and sales of  portfolio  loans  during  the  second  quarter  of 2001.
Although demand for  residential  mortgage loans has surged due to interest rate
reductions,  most of our residential mortgage loan production is originated on a
correspondent  basis,  which  does not  generate  growth  in loans  outstanding.
Consumer loans and commercial and industrial  loans are down slightly from their
March 31, 2001 balances.
     As a result of only modest demand for most loan products during 2002, loans
outstanding have increased less than 1 percent since December 31, 2001. Although
the downward  pressure on interest rates during 2001 would  typically  stimulate
loan demand,  sluggish  economic  conditions  continue to restrain  loan demand.
Although  demand for revolving real estate and commercial  real estate loans has
improved  slightly,  we anticipate  other loan products will experience  limited
growth until economic conditions improve in our market areas.
     During the first quarter of 2002, loans averaged $7.21 billion, an increase
of $106.5 million or 1.5 percent from the comparable period of 2001.
     Investment securities. At March 31, 2002 and 2001, the investment portfolio
totaled $2.58 billion and $1.87 billion, respectively. At December 31, 2001, the
investment  portfolio was $2.79  billion.  During the first quarter of 2002, the
investment  securities  portfolio  averaged $2.70 billion,  an $849.7 million or
45.8 percent increase over the first quarter of 2001. Investment securities held
to maturity  totaled $2.44  billion at March 31, 2002, a $619.8  million or 34.0
percent increase over the $1.82 billion portfolio outstanding at March 31, 2001.
The  increase  reflects  the impact of the robust  growth in  customer  deposits
during 2001,  which occurred  during a time of minimal loan growth.  Much of the
excess  liquidity  generated by the deposit  growth was  invested in  investment
securities   held  to  maturity.   All   securities   that  are   classified  as
held-to-maturity   reflect  our  ability  and  positive  intent  to  hold  those
investments until maturity.
     Investment  securities  available for sale totaled  $134.9 million at March
31,  2002,  compared  to $47.2  million  at March 31,  2001.  The $87.7  million
increase  resulted  from  purchases of securities  with the liquidity  generated
during the fourth  quarter of 2001 with the  proceeds  from the issuance of $100
million  in  trust  preferred  securities.   Available-for-sale  securities  are
reported at their aggregate fair value.
     Table 3 presents detailed information relating to the investment securities
portfolio at March 31, 2002 and 2001. We anticipate  reductions among investment
securities held to maturity during much of 2002 as maturing  securities are used
to fund a  seasonal  reduction  in  deposits.  Sales  of  investment  securities
available  for sale are  likely as  BancShares  begins to deploy to its  banking
subsidiaries the capital generated through the trust preferred securities issued
during 2001.
     Overnight  investments.  Overnight  investments  totaled  $598.0 million at
March 31,  2002,  compared  to $501.9  million at  December  31, 2001 and $876.9
million at March 31, 2001. These  investments,  which include federal funds sold
and interest-bearing deposits in other banks, averaged $441.7 million during the
first  quarter of 2002,  a decrease of $219.2  million or 33.2  percent from the
first quarter of 2001.
     Income on  Interest-Earning  Assets.  Interest  income  amounted  to $156.1
million  during the first  quarter  of 2002,  a $32.9  million  or 17.4  percent
decrease  from the first  quarter of 2001.  Lower  yields  more than  offset the
impact of asset  growth,  resulting  in the  decrease in interest  income in the
first  quarter  of  2002  when  compared  to  the  same  period  of  2001.   The
taxable-equivalent  yield on  interest-earning  assets for the first  quarter of
2002 was 6.11 percent,  compared to 7.96 percent for the corresponding period of
2001, a 185 basis point reduction, the result of falling market rates.
     Loan interest  income for the first quarter of 2002 was $124.2  million,  a
decrease of $26.8  million or 17.7 percent from the first  quarter of 2001,  the
result of lower yields. The  taxable-equivalent  yield on the loan portfolio was
6.98 percent  during the first quarter of 2002,  compared to 8.61 percent during
the same period of 2001. The lower loan yields resulted from  market-driven rate
movements.  The decrease in loan interest income resulting from lower yields was
partially  offset by an  increase in average  volume.  Average  loans  increased
$106.5  million  or 1.5  percent  from the  first  quarter  of 2001 to the first
quarter of 2002.
     Income  earned on the  investment  securities  portfolio  amounted to $30.1
million  during  the first  quarter  of 2002 and $29.0  million  during the same
period of 2001,  an increase of $1.2  million or 4.0  percent.  The impact of an
$849.7 million increase in the average securities portfolio more than offset the
183  basis  point  yield   reduction.   The  investment   securities   portfolio
taxable-equivalent yield decreased from 6.35 percent for the quarter ended March
31, 2001,  to 4.52 percent for the quarter  ended March 31, 2002,  the result of
lower market rates.
     Interest income from overnight  investments decreased $7.2 million from the
first quarter of 2001 to the same period of 2002, an 80.2 percent decrease. This
large  decrease  results from lower  average  invested  balances and a 390 basis
point yield reduction.

INTEREST-BEARING LIABILITIES
     At March 31,  2002 and 2001,  interest-bearing  liabilities  totaled  $9.10
billion  and  $8.73  billion,  respectively,  compared  to $9.21  billion  as of
December  31,  2001.   During  the  first  quarter  of  2002,   interest-bearing
liabilities averaged $9.07 billion, an increase of $603.3 million or 7.1 percent
from the  first  quarter  of 2001.  This  increase  primarily  resulted  from an
increase in  interest-bearing  deposits and long-term  obligations.  No deposits
have been acquired or divested during 2002.
     Deposits. At March 31, 2002, total deposits were $9.87 billion, an increase
of $507.6  million or 5.4 percent over March 31, 2001.  Compared to the December
31, 2001 balance of $9.96 billion,  total deposits have decreased $88.6 million,
reflecting the seasonal  reduction in total deposits during the first and second
quarters.
     Average  interest-bearing  deposits  were  $8.21  billion  during the first
quarter of 2002 compared to $7.67  billion  during the first quarter of 2001, an
increase of $535.9 million, due primarily to growth among money market accounts.
Average  money market  accounts  increased  $453.0  million or 27.6 percent from
first  quarter  of 2001 to the first  quarter  of 2002.  Average  Checking  With
Interest  increased $128.3 million or 11.7 percent for the first quarter of 2001
compared to the same period of 2002.  These  increases were partially  offset by
lower average time deposits.  Average time deposits  decreased  $67.5 million or
1.6 percent to $4.26 billion from March 31, 2001 to March 31, 2002.
     Management  attributes  the growth in  interest-bearing  deposits  from the
first quarter of 2001 to the first quarter of 2002 to several  factors.  FCB and
ASB continue to focus on deposit  gathering  and  retention in their  respective
market areas.  In addition,  some of the deposit  growth in recent  quarters has
resulted  from  investors  seeking the safety of  traditional  bank  deposits as
equity markets remain extraordinarily volatile.  Although it is unclear how long
the economic  uncertainty  will continue to adversely affect the equity markets,
we continue to provide  attractive  products at reasonable  rates to attract and
retain core  deposit  relationships.  Management  attributes  the  reduction  in
average  time  deposits  to a  general  reluctance  by  customers  to  invest in
fixed-rate certificates of deposit and IRAs when interest rates on many of these
products are very similar to rates offered on money market accounts.
     Short-term  Borrowings.  At March 31, 2002,  short-term  borrowings totaled
$558.0  million  compared  to $611.4  million at  December  31,  2001 and $668.2
million at March 31,  2001.  For the  quarters  ended  March 31,  2002 and 2001,
short-term borrowings averaged $582.2 million and $644.0 million,  respectively.
The lower  average  short-term  borrowings is primarily the result of reductions
among federal funds purchased and master notes.
     Long-term Obligations. Long-term obligations averaged $284.0 million during
the first  quarter of 2002,  an increase of $129.4  million or 83.6 percent over
the first quarter of 2001. The growth in average long-term  obligations  relates
to the October 2001 issuance of $100.0 million in trust preferred securities and
$30.0 million  borrowed from the Federal Home Loan Bank during the third quarter
of 2001. The rate on average long-term  borrowings  decreased 17 basis points to
8.15 percent.
     Expense  on  Interest-Bearing  Liabilities.  BancShares'  interest  expense
amounted to $59.1  million  during the first quarter of 2002, a $37.3 million or
38.7 percent decrease from the first quarter of 2001. The lower interest expense
was the result of substantially lower rates,  partially offset by higher average
volume.  The rate on  average  interest-bearing  liabilities  during  the  first
quarter of 2002 was 2.64  percent,  a 198 basis point  decrease in the aggregate
blended rate on interest-bearing  liabilities. The rate on these liabilities was
4.62 percent during the first quarter of 2001. The large rate reduction resulted
from falling market rates. The impact of the rate reduction was partially offset
by higher average interest-bearing  liabilities,  which increased $603.3 million
to $9.07 billion during the first quarter of 2002.
     Among  short-term  borrowings,  the combined impact of lower interest rates
and  reductions in average  balances  outstanding  contributed to lower interest
expense.  For long-term  obligations,  total  interest  expense  increased  $2.5
million,  the result of an  increase  in average  outstandings,  which more than
offset the impact of a 17 basis point rate reduction.

NET INTEREST INCOME
     Net interest income totaled $97.0 million during the first quarter of 2002,
an increase of $4.4 million or 4.8 percent from the first  quarter of 2001.  The
improvement in net interest income results from balance sheet growth, the impact
of which more than offset the result of decreases in interest rates.
     The  favorable  impact of the  growth  among  interest-earning  assets  was
greater than the incremental cost resulting from the growth of  interest-bearing
liabilities,  resulting in a favorable  volume variance for the first quarter of
2002.  However,  the  unfavorable  impact of changing  interest rates  partially
offset  the  benefit  of  volume  growth.  The  taxable-equivalent  net yield on
interest-earning assets was 3.81 percent for the first quarter of 2002, compared
to the  3.93  percent  achieved  for the  first  quarter  of 2001.  The  taxable
equivalent  interest  rate spread for the first quarter of 2002 was 3.47 percent
compared to 3.34 percent for the same period of 2001.
     A principal  objective  of our  asset/liability  management  function is to
manage  interest  rate risk or the  exposure  to changes in interest  rates.  We
maintain 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 March 31,
2002,  our market risk profile has not changed  significantly  from December 31,
2001. Changes in fair value that result from movement in market rates can not be
predicted  with any  degree of  certainty.  Therefore,  the impact  that  future
changes in market rates will have on the fair values of financial instruments is
uncertain.

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 considered in estimating probable credit
losses.  Management  periodically  reviews the  assumptions  imbedded within the
model used to calculate  the loan loss  reserve.  Business  loans are  generally
graded, and those credit grades become the basis for the loss estimates based on
historical  experience.  For  all  other  loans,  loss  estimates  are  made  by
management  based on historical  data,  current  trends and estimated  repayment
frequencies.  Based on the model, at March 31, 2002, the reserve for loan losses
amounted to $108.7 million or 1.50 percent of loans  outstanding.  This compares
to $107.1  million or 1.49 percent at December 31, 2001,  and $103.8  million or
1.46 percent at March 31, 2001.  Management  considers the  established  reserve
adequate to absorb  losses that relate to loans  outstanding  at March 31, 2002,
although future  adjustments to the reserve may be necessary based on changes in
economic conditions and other factors. In addition, various regulatory agencies,
as an  integral  part of their  examination  process,  periodically  review  the
reserve  for  loan  losses.  These  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 first
quarter of 2002 was $6.0  million,  compared  to $5.7  million  during the first
quarter of 2001.  The $304,000  increase in the  provision  for loan loss during
2002  primarily  resulted  from loan growth,  continued  economic  pressures and
higher levels of nonperforming assets. Net charge-offs of loans during the first
quarter of 2002 were $4.4  million  compared  to $4.5  million  during the first
quarter of 2001. On an annualized  basis,  these net charge-offs  represent 0.25
percent and 0.26  percent of average  loans  outstanding  during the  respective
periods. We remain committed to maintaining high levels of credit quality. Table
5 provides details concerning the reserve and provision for loan losses over the
past five quarters.
     Nonperforming  assets. At March 31, 2002, our nonperforming assets amounted
to $30.2  million or 0.42  percent of gross  loans plus  foreclosed  properties,
compared to $20.2  million at December 31, 2001,  and $15.9 million at March 31,
2001.  The $3.8 million  increase in nonaccrual  loans from December 31, 2001 to
March 31, 2002 results  from higher level of  commercial  nonaccrual  loans.  At
March 31, 2002, the balance of other real estate  includes $6.1 million that was
transferred  from  premises and  equipment to other real estate during the first
quarter when  management  elected to classify the property as held for sale. FCB
has entered into an agreement to sell this property, subject to the satisfaction
of  various  contingencies,  during  the  third  quarter  of 2002.  Despite  the
volatility in recent quarters,  we view these levels of nonperforming  assets as
further  evidence  of strong  asset  quality.  Management  continues  to closely
monitor  nonperforming  assets,  taking necessary actions to minimize  potential
exposure.

NONINTEREST INCOME
     During  the  first  three  months  of 2002,  noninterest  income  was $54.2
million,  compared to $52.8 million  during the same period of 2001.  During the
first three months of 2002,  service charges on deposit  accounts  totaled $18.4
million,  compared to $15.9  million  earned  during the same period of 2001, an
increase of $2.5 million or 15.8  percent.  This  increase  resulted from higher
service charges on commercial accounts and an increase in fees collected for bad
checks and our overdraft  protection  plan. We recorded  mortgage income of $3.3
million during the first quarter of 2002, compared to $1.3 million earned during
the same period of 2001. The $2.0 million or 55.2 percent increase resulted from
higher   mortgage   originations,   most  of  which  are  now  originated  on  a
correspondent basis, resulting in immediate recognition of origination fees.
     Cardholder and merchant  services income was $10.6 million during the first
quarter of 2002,  an increase  of $1.2  million or 13.2  percent,  the result of
continued growth among merchant services and higher interchange income resulting
from debit card transactions.  Fees from processing  services increased $755,000
or 19.2  percent  during the first  quarter of 2002,  the result of higher rates
that became effective January 1, 2002.
     Partially  offsetting  the benefit of these  increases  was a $5.2  million
reduction  in  securities  gains  recognized  during the first  quarter of 2002.
During the first quarter of 2001, we recognized $5.5 million in securities gains
on equity investments that were triggered by acquisitions of the issuers.

NONINTEREST EXPENSE
     Noninterest  expense was $109.4 million for the first three months of 2002,
a 6.5 percent  increase over the $102.8 million  recorded during the same period
of 2001. Much of the $6.6 million increase in total noninterest  expense relates
to personnel expenses.  Salaries and wages increased $3.1 million or 7.1 percent
during 2002 when  compared to the same period of 2001.  This  increase  includes
merit increases that became effective after the first quarter of 2001.  Employee
benefits  increased  $1.6 million to $10.6 million for the first three months of
2002.  This 18.4  percent  increase  was the  result of higher  life and  health
insurance expenses.
     Occupancy  expense was $9.0 million  during both the first  quarter of 2001
and 2002.  Higher  depreciation  expense was offset by lower repairs expense and
rent expense.  Equipment expense was $10.2 million for the first three months of
2002,  a 4.9 percent  increase  over the $9.7 million  recorded  during the same
period of 2001.  Much of the  increase  was the  result of higher  hardware  and
software  depreciation  and  maintenance  costs.  Other expenses  increased $1.4
million or 4.6 percent  from the first  quarter of 2001 to the first  quarter of
2002. In  accordance  with the  provisions of Statement of Financial  Accounting
Standards No. 142 (Statement 142), which we fully adopted on January 1, 2002, we
discontinued  the  amortization  of goodwill.  During the first quarter of 2001,
BancShares recognized goodwill amortization expense of $1.3 million.  Concurrent
with the adoption of Statement 142, we also reviewed the estimated  useful lives
of our other  intangible  assets,  including  goodwill  accounted  for under the
provisions  of  Statement  of  Financial  Accounting  Standards  No.  72 (FAS 72
goodwill).  As a result of adjustments to shorten the estimated  useful lives of
FAS 72  goodwill,  during the first  quarter of 2002,  we recorded  amortization
expense of $3.4  million,  compared  to $1.6  million  during the same period of
2001.
     During  the first  quarter  of 2002,  we also  designated  $6.1  million in
premises and equipment as held for sale.  As a result of this  reclassification,
these assets were written  down to their fair value less  selling  costs,  which
required that we record a $765,000 writedown.

INCOME TAXES
     Income tax expense  amounted to $12.6 million during the three months ended
March 31, 2002,  compared to $14.1 million  during the same period of 2001.  The
effective  tax rates for these  periods  were  35.2  percent  and 38.1  percent,
respectively.  The decrease in effective  tax rate resulted from the adoption of
Statement 142 at January 1, 2002, at which time we discontinued the amortization
of goodwill.  Since this amortization  expense was non-deductible for income tax
purposes,  the benefit resulting from the change did not generate any additional
income tax expense.

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, we
maintain  readily  available  sources to borrow funds through its  correspondent
network.  Loan growth during the first quarter was funded by liquidity generated
from maturity of investment securities.

SHAREHOLDERS' EQUITY AND CAPITAL ADEQUACY
     BancShares  maintains an adequate  capital position and exceeds all minimum
regulatory  capital  requirements.  At March  31,  2002 and 2001,  our  leverage
capital ratios were 8.99 percent and 7.97 percent, respectively,  surpassing the
minimum level of 3 percent. As a percentage of risk-adjusted  assets, our Tier 1
capital  ratios were 13.20  percent at March 31, 2002 and 10.43 percent at March
31, 2001. The minimum ratio allowed is 4 percent of  risk-adjusted  assets.  The
total  risk-adjusted  capital  ratios  were 14.53  percent at March 31, 2002 and
11.77  percent  as of March 31,  2001.  The  minimum  total  capital  ratio is 8
percent.  BancShares  and our  subsidiary  banks  exceed the  capital  standards
established by their respective regulatory agencies.

SEGMENT REPORTING
     BancShares  conducts its banking  operations  through its two  wholly-owned
subsidiaries,  FCB and ASB.  Although  FCB and ASB offer  similar  products  and
services to customers,  each entity operates in distinct  geographic markets and
each entity has separate management groups. Additionally,  the financial results
and trends of ASB  reflect the de novo  nature of its  growth.  Atlantic  States
Bank.  ASB's total  assets  increased  from $742.4  million at March 31, 2001 to
$880.8 million at March 31, 2002, an increase of $138.4 million or 18.6 percent.
This growth resulted from loan growth and an expanding branch network. ASB's net
interest income  increased $2.5 million or 60.0 percent during the first quarter
of 2002,  when compared to the same period of 2001,  the result of balance sheet
growth.  Provision  for loan losses  increased  $623,000  due to higher level of
nonperforming  assets,  higher  historical net  charge-offs and higher loan loss
projections.
     ASB's  noninterest  income increased  $231,000 or 23.4 percent during 2001,
primarily  the  result of higher  service  charge  income.  Noninterest  expense
increased $1.0 million or 14.0 percent during 2001. Higher personnel,  occupancy
and equipment costs reflect the impact of the expanded branch network.
     ASB  recorded  a net loss of  $876,000  during  the first  quarter  of 2002
compared  to a net loss of $1.6  million  during the same  period of 2001.  This
represents a $710,000 or 44.8 percent  reduction in the net loss.  Substantially
all of ASB's growth has been on a de novo basis,  and ASB  continues its efforts
to build a customer base in its  highly-competitive  markets.  Once a sufficient
level  of  volume  is  established,   management  anticipates  ASB  will  become
profitable.
     First  Citizens Bank.  FCB's total assets  increased from $10.30 billion at
March 31,  2001 to $10.62  billion  at March 31,  2002,  an  increase  of $317.8
million or 3.1 percent.  This growth  resulted from strong deposit growth during
2001,  much of which was invested in the  securities  portfolio due to weak loan
demand.  FCB's net interest income  increased $2.9 million or 3.3 percent during
the first  quarter  of 2002,  the result of growth in  interest-earning  assets.
Provision for loan losses  decreased  $319,000 or 6.1 percent due to stabilizing
levels of nonperforming assets and net charge-offs.
     FCB's noninterest  income increased $6.6 million or 14.0 percent during the
first quarter of 2002,  primarily the result of higher  service  charge  income.
Noninterest  expense  increased  $7.3  million or 7.6  percent  during the first
quarter of 2002, primarily due to higher personnel and equipment costs.
     FCB recorded net income of $26.0  million  during the first quarter of 2002
compared to $23.9 million during the same period of 2001. This represents a $2.1
million or 8.7 percent increase in net income.

ACCOUNTING MATTERS
     Except for those  provisions  that  became  effective  and were  adopted by
BancShares  during 2001,  we adopted the  provisions  of Statements of Financial
Accounting  Standards No. 142 on January 1, 2002.  Further discussion related to
the adoption of Statement 142 is found under the caption Noninterest Expense and
in the notes to the consolidated  financial statements.  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 judgments 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.

First Citizens BancShares, Inc. and Subsidiaries
First Quarter 2002