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


                               FORM 10-Q



           Quarterly Report Pursuant to Section 13 or 15(d) of
                  The Securities Exchange Act of 1934

                   For the period ended  June 30, 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-- 8,813,454 shares
             Class B Common Stock--$1 Par Value-- 1,696,136 shares
        (Number of shares outstanding, by class, as of August 13, 2002)

<Page>

 INDEX

PART I.   FINANCIAL INFORMATION                                          PAGES

Item 1.   Financial Statements (Unaudited)

          Consolidated  Balance Sheets at June 30, 2002,
          December 31, 2001,and June 30, 2001                               5


          Consolidated Statements of Income for the three-month
          and six-month periods ended June 30, 2002 and
          June 30, 2001                                                     6



          Consolidated  Statements  of Changes in  Shareholders'
          Equity for the six-month  periods ended June 30, 2002, and
          June 30, 2001                                                     7

          Consolidated Statements of Cash Flows for the six-month
          periods ended June 30, 2002, and June 30, 2001                    8


          Note to Consolidated Financial Statements                         9

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

Item 3.   Market Risk Disclosure                                           20


<Page>

PART II.           OTHER INFORMATION

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

                  On April 22, 2002 at the Annual Meeting of Shareholders of
                  Registrant two matters were considered by the shareholders:

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

                         NOMINEE                FOR                     WITHHELD
                     J. M. Alexander, Jr.    31,876,400                  157,630
                     C. H. Ames              31,878,700                  155,330
                     V. E. Bell, III         31,878,761                  155,269
                     G. H. Broadrick         31,856,423                  177,607
                     H. M. Craig, III        31,870,871                  163,159
                     B. M. Farnsworth        31,556,721                  477,309
                     L. M. Fetterman         31,561,982                  472,048
                     F. B. Holding           31,486,137                  547,893
                     F. B. Holding, Jr.      31,485,759                  548,271
                     L. R. Holding           31,486,218                  547,812
                     C. B. C. Holt           31,858,182                  175,848
                     J. B. Hyler, Jr.        31,485,947                  548,083
                     G. D. Johnson           31,364,742                  669,288
                     F. R. Jones             31,561,982                  472,048
                     L. S. Jones             31,878,449                  155,581
                     J. T. Maloney, Jr.      31,562,021                  472,009
                     J. C. Mayo, Jr.         31,559,701                  474,329
                     R. T. Newcomb           31,875,700                  158,330
                     L. T. Nunnelee, II      31,558,982                  475,048
                     T. O. Shaw              31,556,492                 477,538
                     R. C. Soles, Jr.        31,878,256                  155,774
                     D. L. Ward, Jr.         31,844,603                  189,427




                  (b)  Appointment of Independent Public Accountants -  The
                       shareholder vote regarding the appointment of KPMG
                       LLP as BancShares' independent public accountant
                       for 2002 was:

                            FOR:  31,845,812 votes
                            AGAINST:  59,105 votes
                            ABSTAIN:  129,113 votes


<Page>

PART II.  OTHER INFORMATION

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

          (a)  Exhibits.  None.

          (b)  Reports on Form 8-K. During the quarter ended June 30, 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:  August 13, 2002                            By:/s/Kenneth A. Black
                                                   Kenneth A. Black
                                                   Vice President, Treasurer,
                                                   and Chief Financial Officer


                                  CERTIFICATION

The undersigned  hereby  certifies  that, to his or her knowledge,  (i) the Form
10-Q filed by First  Citizens  BancShares,  Inc. (the  "Issuer") for the quarter
ended June 30, 2002,  fully complies with the  requirements  of Section 13(a) or
15(d) of the Securities Exchange Act of 1934, and (ii) the information contained
in  that  report  fairly  presents,  in all  material  respects,  the  financial
condition  and  results  of  operations  of the  Issuer on the dates and for the
periods presented therein.

August 13, 2002                      Lewis R. Holding
                                     Chairman and Chief Executive Officer


                                     Kenneth A. Black
                                     Vice President and Chief Financial Officer

First Citizens BancShares, Inc and Subsidiaries
Second Quarter  2002

<Page>


<Table>
<Caption>

Consolidated Balance Sheets
First Citizens BancShares, Inc. and Subsidiaries
                                                                     June 30*         December 31#              June 30*
(thousands, except share data)                                          2002                 2001                  2001
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                   
Assets
Cash and due from banks                                             $ 814,540            $ 758,987             $ 709,362
Overnight investments                                                 538,945              501,909               936,394
Investment securities held to maturity                              2,330,337            2,658,851             1,945,116
Investment securities available for sale                              134,442              132,445                41,969
Loans                                                               7,434,662            7,196,177             7,058,069
Less reserve for loan losses                                          110,472              107,087               105,025
- -------------------------------------------------------------------------------------------------------------------------
     Net loans                                                      7,324,190            7,089,090             6,953,044
Premises and equipment                                                489,811              483,084               466,550
Income earned not collected                                            56,159               63,604                62,170
Other assets                                                          176,037              177,021               174,561
- -------------------------------------------------------------------------------------------------------------------------
      Total assets                                               $ 11,864,461         $ 11,864,991          $ 11,289,166
- -------------------------------------------------------------------------------------------------------------------------
Liabilities
Deposits:
  Noninterest-bearing                                             $ 1,705,131          $ 1,650,101           $ 1,504,682
  Interest-bearing                                                  8,360,049            8,311,504             7,975,426
- -------------------------------------------------------------------------------------------------------------------------
     Total deposits                                                10,065,180            9,961,605             9,480,108
Short-term borrowings                                                 506,982              611,390               677,154
Long-term obligations                                                 253,979              284,009               154,829
Other liabilities                                                     111,442              122,944               127,778
- -------------------------------------------------------------------------------------------------------------------------
     Total liabilities                                             10,937,583           10,979,948            10,439,869

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 (1,683,237; 1,686,302;
     and 1,696,502 shares issued, respectively)                         1,683                1,686                 1,697
Surplus                                                               143,766              143,766               143,766
Retained earnings                                                     763,928              723,122               688,624
Accumulated other comprehensive income                                  8,704                7,672                 6,397
- -------------------------------------------------------------------------------------------------------------------------
     Total shareholders' equity                                       926,878              885,043               849,297
- -------------------------------------------------------------------------------------------------------------------------
 Total liabilities and shareholders' equity                      $ 11,864,461         $ 11,864,991          $ 11,289,166
- -------------------------------------------------------------------------------------------------------------------------

#  Unaudited
*  Derived from the 2001 Annual report on Form 10-K.
See accompanying Notes to Consolidated Financial Statements.
</Table>


First Citizens BancShares, Inc and Subsidiaries
Second Quarter 2002

<Page>

<Table>
<Caption>
Consolidated Statements of Income
First Citizens BancShares, Inc. and Subsidiaries
                                                                      Three Months Ended June 30          Six Months Ended June 30
(thousands, except per share data; unaudited)                             2002              2001             2002             2001
                                                                                                            
Interest income
Loans                                                                $ 122,987         $ 145,104        $ 247,214        $ 296,126
Investment securities:
U. S. Government                                                        26,058            29,023           55,696           57,421
State, county and municipal                                                 60                65              122              136
Dividends                                                                  430               121              865              633
- -----------------------------------------------------------------------------------------------------------------------------------
  Total investment securities interest and dividend income              26,548            29,209           56,683           58,190
Overnight investments                                                    2,236             8,347            4,022           17,370
- -----------------------------------------------------------------------------------------------------------------------------------
  Total interest income                                                151,771           182,660          307,919          371,686
Interest expense
Deposits                                                                48,548            82,402          100,609          167,898
Short-term borrowings                                                    1,112             5,895            2,481           13,671
Long-term obligations                                                    5,382             3,175           11,089            6,346
- -----------------------------------------------------------------------------------------------------------------------------------
  Total interest expense                                                55,042            91,472          114,179          187,915
- -----------------------------------------------------------------------------------------------------------------------------------
  Net interest income                                                   96,729            91,188          193,740          183,771
Provision for loan losses                                                7,822             5,394           13,802           11,070
- -----------------------------------------------------------------------------------------------------------------------------------
  Net interest income after provision for loan losses                   88,907            85,794          179,938          172,701
Noninterest income
Service charges on deposit accounts                                     18,961            17,413           37,409           33,344
Cardholder and merchant services income                                 12,793            10,443           23,435           20,683
Trust income                                                             3,915             3,847            7,909            7,740
Fees from processing services                                            4,720             4,373            9,404            8,301
Commission income                                                        5,992             4,889           11,325            9,842
ATM income                                                               2,035             2,987            4,530            4,785
Mortgage income                                                          2,590             4,598            5,852            5,876
Other service charges and fees                                           3,712             3,295            7,744            6,815
Securities gains (losses)                                                 (396)            1,587              (86)           7,038
Other                                                                      937             1,209            1,967            3,028
- -----------------------------------------------------------------------------------------------------------------------------------
  Total noninterest income                                              55,259            54,641          109,489          107,452
Noninterest expense
Salaries and wages                                                      44,823            44,341           91,758           88,175
Employee benefits                                                        9,958             9,076           20,543           18,016
Occupancy expense                                                        9,020             8,651           18,019           17,661
Equipment expense                                                       10,675            10,338           20,833           20,024
Other                                                                   33,816            33,516           66,576           64,846
- -----------------------------------------------------------------------------------------------------------------------------------
  Total noninterest expense                                            108,292           105,922          217,729          208,722
- -----------------------------------------------------------------------------------------------------------------------------------
Income before income taxes                                              35,874            34,513           71,698           71,431
Income taxes                                                            12,744            12,509           25,370           26,568
- -----------------------------------------------------------------------------------------------------------------------------------
   Net income                                                         $ 23,130          $ 22,004         $ 46,328         $ 44,863
- -----------------------------------------------------------------------------------------------------------------------------------
Other comprehensive income (loss) net of taxes
Unrealized securities gains (losses) arising during period               $ (13)          $ 1,124          $ 1,193          $ 1,530
Less: reclassified adjustment for gains (losses) included in net income   (125)            1,012              161            1,425
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
Other comprehensive income                                                 112               112            1,032              105
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
   Comprehensive income                                               $ 23,242          $ 22,116         $ 47,360         $ 44,968
- -----------------------------------------------------------------------------------------------------------------------------------
Average shares outstanding                                          10,480,527        10,511,028       10,481,091       10,516,109
Net income per share                                                    $ 2.21            $ 2.09           $ 4.42           $ 4.27
- -----------------------------------------------------------------------------------------------------------------------------------

See accompanying Notes to Consolidated Financial Statements.

</Table>

First Citizens BancShares, Inc. and Subsidiaries
Second 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                                                                           44,863                           44,863
Cash dividends                                                                       (5,258)                          (5,258)
Redemption of 12,880 shares of Class B
     common stock                                               (12)                 (1,129)                          (1,141)
Other comprehensive income, net of taxes                                                                 105             105
============================================================================================================================
 Balance at June 30, 2001                        $ 8,813    $ 1,697   $ 143,766   $ 688,624          $ 6,397       $ 849,297
============================================================================================================================

Balance at December 31, 2001                     $ 8,797    $ 1,686   $ 143,766   $ 723,122          $ 7,672       $ 885,043
Net income                                                                           46,328                           46,328
Cash dividends                                                                       (5,240)                          (5,240)
Redemption of 3,065 shares of Class B
    common stock                                                 (3)                   (282)                            (285)
Other comprehensive income, net of taxes                                                               1,032           1,032
============================================================================================================================
 Balance at June 30, 2002                        $ 8,797    $ 1,683   $ 143,766   $ 763,928          $ 8,704       $ 926,878
============================================================================================================================
See accompanying Notes to Consolidated Financial Statements

</Table>

First Citizens BancShares, Inc. and Subsidiaries
Second Quarter 2002

<Page>


<Table>
<Caption>
Consolidated Statements of Cash Flows
First Citizens BancShares, Inc. and Subsidiaries
                                                                                                       Six months ended June 30
                                                                                                          2002             2001
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                       (thousands, unaudited)
                                                                                                                 
OPERATING ACTIVITIES
Net income                                                                                            $ 46,328         $ 44,863
Adjustments to reconcile net income to cash
   provided  by operating activities:
  Amortization of intangibles                                                                            6,650            5,768
  Provision for loan losses                                                                             13,802           11,070
  Deferred tax expense                                                                                   3,540            2,172
  Change in current taxes payable                                                                        1,007            5,018
  Depreciation                                                                                          18,450           16,285
  Change in accrued interest payable                                                                   (16,670)          (3,678)
  Change in income earned not collected                                                                  7,445              410
  Securities gains                                                                                          86           (7,038)
  Origination of loans held for sale                                                                   (14,611)        (257,492)
  Proceeds from sale of loans held for sale                                                             11,716          417,789
  Gain on loans held for sale                                                                             (301)          (1,858)
  Net amortization (accretion) of premiums and discounts                                               (11,563)           2,126
  Net change in other assets                                                                            (3,947)         (10,060)
  Net change in other liabilities                                                                        4,161            4,121
- --------------------------------------------------------------------------------------------------------------------------------
Net cash provided by operating activities                                                               66,093          229,496
- --------------------------------------------------------------------------------------------------------------------------------
INVESTING ACTIVITIES
  Net change in loans outstanding                                                                     (245,706)        (115,516)
  Purchases of investment securities held to maturity                                                 (851,933)        (945,543)
  Purchases of investment securities available for sale                                                 (1,113)          (2,400)
  Proceeds from maturities of investment securities held to maturity                                 1,192,010          776,467
  Proceeds from maturities of investment securities available for sale                                     911            6,924
  Net change in overnight investments                                                                  (37,036)        (505,012)
  Dispositions of premises and equipment                                                                 6,148            3,379
  Additions to premises and equipment                                                                  (37,433)         (41,483)
- --------------------------------------------------------------------------------------------------------------------------------
Net cash provided (used) by investing activities                                                        25,848         (823,184)
- --------------------------------------------------------------------------------------------------------------------------------
FINANCING ACTIVITIES
  Net change in time deposits                                                                         (319,311)         275,610
  Net change in demand and other interest-bearing deposits                                             422,886          232,630
  Net change in short-term borrowings                                                                 (104,438)          44,757
  Origination of long-term obligations                                                                       -              522
  Repayment of long-term obligations                                                                   (30,000)               -
  Repurchases of common stock                                                                             (285)          (1,141)
  Cash dividends paid                                                                                   (5,240)          (5,258)
- --------------------------------------------------------------------------------------------------------------------------------
Net cash (used) provided by financing activities                                                       (36,388)         547,120
- --------------------------------------------------------------------------------------------------------------------------------
Change in cash and due from banks                                                                       55,553          (46,568)
Cash and due from banks at beginning of period                                                         758,987          755,930
================================================================================================================================
 Cash and due from banks at end of period                                                             $814,540         $709,362
================================================================================================================================
CASH PAYMENTS FOR:
  Interest                                                                                            $ 71,712         $191,593
  Income taxes                                                                                          27,901           25,419
- --------------------------------------------------------------------------------------------------------------------------------
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
Unrealized securities gains                                                                              1,881              901
Reclassification of premises and equipment to other real estate                                          6,108                -
Reclassification of loans to held for sale                                                                   -          177,817
- --------------------------------------------------------------------------------------------------------------------------------
See accompanying Notes to Consolidated Financial Statements.


</Table>

First Citizens BancShares, Inc. and Subsidiaries
Second Quarter 2002


                   Notes to Consolidated Financial Statements
                (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
Second Quarter 2002
<Page>


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,  we have completed
an  assessment  to determine  whether  there is an  indication  that goodwill is
impaired as of the date of adoption. Based on the initial assessment,  there was
no evidence of impairment,  and there was no adjustment to the carrying value of
goodwill. In the future, BancShares will annually review goodwill for impairment
under the provisions of Statement 142.
     In accordance with the provisions of Statement 142, BancShares discontinued
the  amortization  of goodwill  effective  January 1, 2002. Set forth below is a
summary of goodwill  activity  during the six-month  periods ended June 30, 2002
and 2001, all of which relates to a single reporting unit, FCB:


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

Balance, January 1                                                  $ 41,240       $ 46,340
Amortization                                                            -             2,550
                                                              ==============================
Balance, June 30                                                    $ 41,240       $ 43,790
                                                              ==============================


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


                                                      June 30,       December 31,         June 30,
                                                        2002             2001               2001
                                                     ----------------------------------------------
                                                                                 
Amortized intangible assets                        $ 63,678            $ 70,328          $ 73,529


     During the  three-month  periods  ended June 30, 2002 and 2001,  BancShares
recorded  amortization  expense of $3,215 and $1,628 related to these intangible
assets.  During the six-month  periods ended June 30, 2002 and 2001,  BancShares
recorded  amortization  expense of $6,650 and $3,218 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 June 30        Six months ended June 30
                                                                         2002               2001             2002           2001
                                                                  ----------------------------------------------------------------
                                                                                                                 
      Addition of goodwill amortization                                    -                1,275             -             2,550
                                                                  ================================================================
Adjusted net income                                                      $ 23,130          $ 23,279       $ 46,328       $ 47,413
                                                                  ================================================================

Net income per share                                                       $ 2.21            $ 2.09         $ 4.42         $ 4.27
      Addition of goodwill amortization                                       -                0.12            -             0.24
                                                                  ================================================================
Adjusted net income per share                                              $ 2.21            $ 2.21         $ 4.42         $ 4.51
                                                                  ================================================================


First Citizens BancShares, Inc. and Subsidiaries
Second Quarter 2002

<Page>
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 currently  operates branches in Georgia and Florida under
a federal thrift  charter.  ASB has announced plans to expand its branch network
into the Austin,  Texas and Scottsdale,  Arizona markets before the end of 2002.
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 BancShares' consolidated group.



                                                                              June 30, 2002
                                               ASB            FCB           Other          Total     Adjustments   Consolidated
                                                                                                 
 Interest income                          $ 26,995      $ 277,480        $ 15,780      $ 320,255       $ (12,336)     $ 307,919
 Interest expense                           12,424         91,227          22,864        126,515         (12,336)       114,179
                                   ---------------------------------------------------------------------------------------------
                                   ---------------------------------------------------------------------------------------------
 Net interest income                        14,571        186,253          (7,084)       193,740               -        193,740
 Provision for loan losses                   2,282         11,520               -         13,802               -         13,802
                                   ---------------------------------------------------------------------------------------------
                                   ---------------------------------------------------------------------------------------------
 Net interest income after                  12,289        174,733          (7,084)       179,938               -        179,938
   provision for loan losses
 Noninterest income                          2,372        109,523             213        112,108          (2,619)       109,489
 Noninterest expense                        17,231        202,858             259        220,348          (2,619)       217,729
                                   ---------------------------------------------------------------------------------------------
                                   ---------------------------------------------------------------------------------------------
 Income (loss) before income taxes          (2,570)        81,398          (7,130)        71,698               -         71,698
 Income taxes                                 (888)        28,814          (2,556)        25,370               -         25,370
                                   ---------------------------------------------------------------------------------------------
                                   =============================================================================================
 Net income (loss)                        $ (1,682)      $ 52,584        $ (4,574)      $ 46,328             $ -       $ 46,328
                                   =============================================================================================
                                   =============================================================================================
 Period-end assets                     $ 1,009,382   $ 10,732,897     $ 1,707,627   $ 13,449,906    $ (1,585,445)  $ 11,864,461






                                                                            June 30, 2002
                                               ASB            FCB           Other          Total     Adjustments   Consolidated
                                                                                                 
 Interest income                          $ 25,593      $ 343,183        $ 16,515      $ 385,291       $ (13,605)     $ 371,686
 Interest expense                           17,377        163,378          20,765        201,520         (13,605)       187,915
                                   ---------------------------------------------------------------------------------------------
                                   ---------------------------------------------------------------------------------------------
 Net interest income                         8,216        179,805          (4,250)       183,771               -        183,771
 Provision for loan losses                   1,377          9,693               -         11,070               -         11,070
                                   ---------------------------------------------------------------------------------------------
                                   ---------------------------------------------------------------------------------------------
 Net interest income after                   6,839        170,112          (4,250)       172,701               -        172,701
   provision for loan losses
 Noninterest income                          1,847        100,911           7,347        110,105          (2,653)       107,452
 Noninterest expense                        14,770        193,523           3,082        211,375          (2,653)       208,722
                                   ---------------------------------------------------------------------------------------------
                                   ---------------------------------------------------------------------------------------------
 Income (loss) before income taxes          (6,084)        77,500              15         71,431               -         71,431
 Income taxes                               (2,158)        27,743             983         26,568               -         26,568
                                   ---------------------------------------------------------------------------------------------
                                   =============================================================================================
 Net income (loss)                        $ (3,926)      $ 49,757          $ (968)      $ 44,863             $ -       $ 44,863
                                   =============================================================================================
                                   =============================================================================================
 Period-end assets                       $ 747,954   $ 10,370,500     $ 1,534,119   $ 12,652,573    $ (1,363,407)  $ 11,289,166



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

<Table>
<Caption>
 Financial Summary
                                                                                                                            Table 1
                                                      2002                               2001                      Six Months Ended
 (thousands, except per share data       Second         First        Fourth         Third        Second               June 30
  and ratios)                           Quarter       Quarter       Quarter       Quarter       Quarter         2002           2001
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                      
- -----------------------------------------------------------------------------------------------------------------------------------
Summary of Operations
Interest income                       $ 151,771     $ 156,148     $ 167,032     $ 176,709      $ 182,660    $ 307,919     $ 371,686
Interest expense                         55,042        59,137        74,113        84,482         91,472      114,179       187,915
- -----------------------------------------------------------------------------------------------------------------------------------
Net interest income                      96,729        97,011        92,919        92,227         91,188      193,740       183,771
Provision for loan losses                 7,822         5,980         7,444         5,620          5,394       13,802        11,070
- -----------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision
    for loan losses                      88,907        91,031        85,475        86,607         85,794      179,938       172,701
Noninterest income                       55,259        54,230        55,014        53,089         54,641      109,489       107,452
Noninterest expense                     108,292       109,437       106,912       106,963        105,922      217,729       208,722
- -----------------------------------------------------------------------------------------------------------------------------------
Income before income taxes               35,874        35,824        33,577        32,733         34,513       71,698        71,431
Income taxes                             12,744        12,626        12,260        11,977         12,509       25,370        26,568
===================================================================================================================================
Net income                             $ 23,130      $ 23,198      $ 21,317      $ 20,756       $ 22,004     $ 46,328      $ 44,863
===================================================================================================================================
Net interest income-taxable equivalent   97,074      $ 97,382      $ 93,389      $ 92,698       $ 91,678    $ 194,456     $ 184,770
- -----------------------------------------------------------------------------------------------------------------------------------
Selected Quarterly Averages
Total assets                         11,756,150  $ 11,664,376  $ 11,674,273  $ 11,333,123   $ 11,128,229  $ 11,710,516 $ 10,957,311
Investment securities                 2,641,898     2,704,077     2,684,315     2,195,064      2,042,987    2,672,816     1,949,215
Loans                                 7,312,384     7,207,757     7,128,818     7,054,247      7,139,623    7,260,359     7,120,536
Interest-earning assets              10,491,811    10,353,509    10,446,364    10,126,568      9,952,752   10,423,042     9,785,554
Deposits                              9,934,615     9,776,690     9,742,153     9,496,699      9,337,298    9,856,089     9,187,715
Interest-bearing liabilities          9,075,549     9,073,637     9,142,487     8,851,916      8,721,873    9,074,598     8,597,297
Long-term obligations                   262,224       283,993       274,445       161,587        154,831      253,979       154,736
Shareholders' equity                  $ 916,387     $ 894,689     $ 874,801     $ 857,417      $ 838,806    $ 905,432     $ 828,892
Shares outstanding                   10,480,527    10,481,661    10,488,894    10,508,330     10,511,028   10,481,091    10,516,109
- -----------------------------------------------------------------------------------------------------------------------------------
Selected Quarter-End Balances
Total assets                        $ 11,864,461  $ 11,746,352  $ 11,864,991  $ 11,522,525   $ 11,289,166  $ 11,864,461 $ 11,289,166
Investment securities                 2,464,779     2,576,383     2,791,296     2,482,123      1,987,085    2,464,779     1,987,085
Loans                                 7,434,662     7,248,088     7,196,177     7,109,584      7,058,070    7,434,662     7,058,070
Interest-earning assets              10,438,386    10,422,451    10,489,382    10,217,283      9,981,549   10,438,386     9,981,549
Deposits                             10,065,180     9,872,979     9,961,605     9,645,226      9,480,108   10,065,180     9,480,108
Interest-bearing liabilities          9,121,010     9,099,535     9,206,903     9,007,989      8,807,409    9,121,010     8,807,409
Long-term obligations                   253,979       283,988       284,009       184,018        154,829      253,979       154,829
Shareholders' equity                  $ 926,878     $ 906,281     $ 885,043     $ 865,963      $ 849,297    $ 926,878     $ 849,297
Shares outstanding                   10,480,391    10,480,624    10,483,456    10,490,703     10,509,956   10,480,391    10,509,956
- -----------------------------------------------------------------------------------------------------------------------------------
Profitability Ratios (averages)
Rate of return (annualized) on:
   Total assets                            0.79 %        0.81 %        0.72 %        0.74 %         0.79         0.80          0.83
   Shareholders' equity                   10.12         10.52          9.67          9.82          10.52        10.32         10.91
Dividend payout ratio                     11.31         11.31         12.32         12.63          11.96        11.31         11.71
- -----------------------------------------------------------------------------------------------------------------------------------
Liquidity and Capital Ratios (averages)
Loans to deposits                         73.61  %      73.72  %      73.17 %       74.28  %       76.46        73.66         77.50
Shareholders' equity to total assets       7.79          7.67          7.49          7.57           7.54         7.73          7.56
Time certificates of $100,000 or more to total
   deposits                               10.90         11.54         11.97         11.92          11.37        11.23         10.96
- -----------------------------------------------------------------------------------------------------------------------------------
Per Share of Stock
Net income                               $ 2.21        $ 2.21        $ 2.03        $ 1.98         $ 2.09       $ 4.42        $ 4.27
Cash dividends                             0.25          0.25          0.25          0.25           0.25         0.50          0.50
Book value at period end                  88.44         86.47         84.42         82.55          80.81        88.44         80.81
Tangible book value at period end         78.43         76.15         73.78         71.64          69.65        78.43         69.65
- -----------------------------------------------------------------------------------------------------------------------------------



First Citizens BancShares, Inc. and Subsidiaries
Second Quarter 2002

<Page>


<Table>
<Caption>
 Outstanding Loans by Type                                                                                       Table 2
                                                          2002                                     2001
                                                 Second           First           Fourth           Third          Second
(thousands)                                      Quarter         Quarter          Quarter         Quarter        Quarter
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Real estate:
   Construction and land development             $ 297,953       $ 293,185      $ 283,968       $ 274,972      $ 257,407
  Mortgage:
    1-4 family residential                       1,224,761       1,246,245      1,338,975       1,354,476      1,401,051
    Commercial                                   2,317,610       2,284,309      2,231,498       2,135,201      2,055,482
    Equity Line                                  1,175,693       1,080,896      1,024,181         970,295        913,759
    Other                                          171,178         171,459        163,914         181,038        189,161
- -------------------------------------------------------------------------------------------------------------------------
Total real estate                                5,187,195       5,076,094      5,042,536       4,915,982      4,816,860
Commercial and industrial                          956,365         938,349        918,929         931,850        948,098
Consumer                                         1,130,900       1,077,412      1,074,202       1,096,775      1,132,118
Lease financing                                    141,351         137,383        139,966         142,305        136,806
Other                                               18,851          18,850         20,544          22,672         24,187
- -------------------------------------------------------------------------------------------------------------------------
    Total loans                                  7,434,662       7,248,088      7,196,177       7,109,584      7,058,069
Less reserve for loan losses                       110,472         108,692        107,087         105,775        105,025
- -------------------------------------------------------------------------------------------------------------------------
     Net loans                                  $7,324,190      $7,139,396     $7,089,090      $7,003,809     $6,953,044
- -------------------------------------------------------------------------------------------------------------------------



First Citizens BancShares, Inc. and Subsidiaries
Second Quarter 2002

<Page>


<Table>
<Caption>
Investment Securities
                                                                                                                           Table 3
                                                      June 30, 2002                                         June 30, 2001
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                Average    Taxable                               Average    Taxable
                                             Book        Fair  Maturity Equivalent           Book         Fair  Maturity Equivalent
(thousands)                                 Value       Value(Yrs./Mos.)     Yield          Value        Value(Yrs./Mos.)     Yield
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                     
Securities held to maturity:
  U. S. Government:
     Within one year                 $ 2,067,594 $ 2,079,456    0/5          3.82 %   $ 1,637,765 $ 1,652,099    0/7          5.83 %
     One to five years                   230,661     233,856    2/2          3.87         296,807    299,382     1/2          4.63
     Five to ten years                       115         123    7/6          8.00             188        197    8/11          8.03
     Over ten years                       28,924      29,380   16/0          7.41           6,621      6,749    25/6          7.41
- -----------------------------------------------------------------------------------------------------------------------------------
     Total                             2,327,294   2,342,815    0/9          3.85       1,941,381  1,958,427     0/9          5.65
State, county and municipal:
     Within one year                         741         749    0/3          7.18             514        520    0/10          6.33
     One to five years                       485         501    3/0          5.55           1,243      1,277     2/4          6.53
     Five to ten years                       143         153   7/10          5.88             142        149    7/10          5.88
     Over ten years                        1,414       1,535   15/6          5.69           1,541      1,653    16/5          5.74
- -----------------------------------------------------------------------------------------------------------------------------------
     Total                                 2,783       2,938   8/10          6.07           3,440      3,599    10/9          6.02
 Other:
     Within one year                          10          10    0/7          6.90              35         35     0/7          6.02
     One to five years                       -           -       -            -                10         10     1/7          6.50
     Five to ten years                       250         250  256/1          7.75             250        250    27/1          7.75
- -----------------------------------------------------------------------------------------------------------------------------------
     Total                                   260         260   5/10          7.54             295        295     4/9          7.13
- -----------------------------------------------------------------------------------------------------------------------------------
Total securities held to maturity      2,330,337   2,346,013    0/8          4.27 %     1,945,116  1,962,321    0/10          5.65 %
Securities available for sale            119,913     134,442     -            -            31,399     41,969      -            -
- -----------------------------------------------------------------------------------------------------------------------------------
Total investment securities          $ 2,450,250 $ 2,480,455     -            -       $ 1,976,515 $2,004,290      -            -
- ------------------------------------------------------------------------------------------------------------------------------------




First Citizens BancShares, Inc. and Subsidiaries
Second Quarter 2002

<Page>


<Table>
<Caption>
Consolidated Taxable Equivalent Rate/Volume Variance Analysis - Second 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                         $ 7,312,384  $123,304   6.76 % $7,139,623  $145,555   8.18 %     $3,274  $(25,525) $(22,251)
Investment securities:
U. S. Government                      2,580,223    26,058   4.05    1,993,191    29,023   5.84        7,239   (10,204)   (2,965)
State, county and municipal               4,322        88   8.17        4,797       104   8.70          (10)       (6)      (16)
Other                                    57,353       430   3.01       44,999       121   1.08           63       246       309
- --------------------------------------------------------------------------------------------------------------------------------
Total investment securities           2,641,898    26,576   4.03    2,042,987    29,248   5.74        7,292    (9,964)   (2,672)
Overnight investments                   537,529     2,236   1.67      770,142     8,347   4.35       (1,744)   (4,367)   (6,111)
- --------------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets       $10,491,811  $152,116   5.81 % $9,952,752  $183,150   7.38 %     $8,822  $(39,856) $(31,034)
- --------------------------------------------------------------------------------------------------------------------------------
Liabilities
Deposits:
Checking With Interest              $ 1,254,177     $ 868   0.28 % $1,144,359    $1,698   0.60 %       $124    $ (954)   $ (830)
Savings                                 647,382       861   0.53      613,522     1,833   1.20           77    (1,049)     (972)
Money market accounts                 2,239,620     9,443   1.69    1,679,226    14,648   3.50        3,631    (8,836)   (5,205)
Time deposits                         4,149,715    37,376   3.61    4,465,685    64,223   5.77       (3,672)  (23,175)  (26,847)
- --------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing deposits       8,290,894    48,548   2.35    7,902,792    82,402   4.18          160   (34,014)  (33,854)
Federal funds purchased                  41,410       165   1.60       71,300       751   4.22         (217)     (369)     (586)
Repurchase agreements                   194,625       257   0.53      216,603     1,587   2.94          (95)   (1,235)   (1,330)
Master notes                            275,833       649   0.94      325,182     2,936   3.62         (280)   (2,007)   (2,287)
Other short-term borrowings              10,563        41   1.56       51,165       621   4.87         (325)     (255)     (580)
Long-term obligations                   262,224     5,382   8.23      154,831     3,175   8.23        2,205         2     2,207
- --------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities  $ 9,075,549  $ 55,042   2.43   $8,721,873  $ 91,472   4.21 %     $1,448  $(37,878) $(36,430)
- --------------------------------------------------------------------------------------------------------------------------------
Interest rate spread                                        3.38 %                        3.17 %
- --------------------------------------------------------------------------------------------------------------------------------
Net interest income and net yield
on interest-earning assets                       $ 97,074   3.71 %             $ 91,678   3.69 %     $7,374  $ (1,978)   $5,396
- --------------------------------------------------------------------------------------------------------------------------------

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% and a state income tax rate
of 6.9% for each period. The taxable-eqivalent  adjustment was $345 and $490 for
2002 and 2001, respectively.


First Citizens BancShares, Inc. and Subsidiaries
Second Quarter 2002

<Page>

<Table>
<Caption>
 Consolidated Taxable Equivalent Rate/Volume Variance Analysis - Six Months                                                Table 5
                                                      2002                          2001                Increase (decrease) due to:
- ------------------------------------------------------------------------------------------------------------------------------------
                                                    Interest                      Interest
                                           Average   Income/   Yield/     Average   Income/  Yield/                 Yield/    Total
(thousands)                                Balance   Expense    Rate      Balance   Expense   Rate       Volume      Rate    Change
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                
Assets
Total loans                             $7,260,359  $247,872    6.86  % $7,120,536  $297,045   8.41 %    $5,641  ($54,814) ($49,173)
Investment securities:
U. S. Government                         2,612,217    55,696    4.30     1,902,701    57,421   6.09      18,296   (20,021)   (1,725)
State, county and municipal                  4,442       180    8.17         5,002       216   8.71         (23)      (13)      (36)
Other                                       56,157       865    3.11        41,512       633   3.07         223         9       232
- ------------------------------------------------------------------------------------------------------------------------------------
Total investment securities              2,672,816    56,741    4.28     1,949,215    58,270   6.03      18,496   (20,025)   (1,529)
Overnight investments                      489,867     4,022    1.66       715,803    17,370   4.89      (3,681)   (9,667)  (13,348)
- ------------------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets          $10,423,042  $308,635    5.96 %  $9,785,554  $372,685   7.68 %   $20,456  ($84,506) ($64,050)
- ------------------------------------------------------------------------------------------------------------------------------------
Liabilities
Deposits:
Checking With Interest                  $1,239,600    $1,815    0.30 %  $1,120,574    $3,618   0.65 %      $263   ($2,066)  ($1,803)
Savings                                    635,704     1,720    0.55       607,766     3,818   1.27         124    (2,222)   (2,098)
Money market accounts                    2,168,590    17,909    1.67     1,661,582    31,606   3.84       6,919   (20,616)  (13,697)
Time deposits                            4,205,520    79,165    3.80     4,397,923   128,856   5.91      (4,657)  (45,034)  (49,691)
- ------------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing deposits          8,249,414   100,609    2.46     7,787,845   167,898   4.35       2,649   (69,938)  (67,289)
Federal funds purchased                     42,480       334    1.59        72,718     1,754   4.86        (485)     (935)   (1,420)
Repurchase agreements                      197,695       527    0.54       203,154     3,584   3.56         (55)   (3,002)   (3,057)
Master notes                               284,253     1,329    0.94       325,316     6,897   4.28        (526)   (5,042)   (5,568)
Other short-term borrowings                 27,708       291    2.12        53,528     1,436   5.41        (482)     (663)   (1,145)
Long-term obligations                      273,048    11,089    8.19       154,736     6,346   8.27       4,828       (85)    4,743
- ------------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities      $9,074,598  $114,179    2.54 %  $8,597,297  $187,915   4.41 %    $5,929  ($79,665) ($73,736)
- ------------------------------------------------------------------------------------------------------------------------------------
Interest rate spread                                            3.42 %                         3.27 %
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income and net yield
on interest-earning assets                          $194,456    3.76 %              $184,770   3.81 %   $14,527   ($4,841)   $9,686
- ------------------------------------------------------------------------------------------------------------------------------------


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% and a state income tax rate
of 6.9% for each period. The taxable-eqivalent  adjustment was $716 and $999 for
2002 and 2001, respectively.



First Citizens BancShares, Inc. and Subsidiaries
Second Quarter 2002


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

                                                  2002                                2001                         Six Months Ended
                                          Second         First         Fourth        Third        Second               June 30
(thousands, except ratios)               Quarter       Quarter        Quarter       Quarter       Quarter        2002          2001
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
Reserve balance at beginning of period  $108,692      $107,087       $105,775      $105,025      $103,825     $107,087     $102,655
Adjustment for sale of loans                -             -              -              -             (777)        -           (777)
Provision for loan losses                  7,822         5,980          7,444         5,620         5,394       13,802       11,070
Net charge-offs:
Charge-offs                               (7,262)       (5,393)        (7,171)       (5,462)       (4,386)     (12,655)      (9,659)
Recoveries                                 1,220         1,018          1,039           592           969        2,238        1,736
- ------------------------------------------------------------------------------------------------------------------------------------
Net charge-offs                           (6,042)       (4,375)        (6,132)       (4,870)       (3,417)     (10,417)      (7,923)
====================================================================================================================================
 Reserve balance at end of period       $110,472      $108,692       $107,087      $105,775      $105,025     $110,472     $105,025
====================================================================================================================================
Historical Statistics
 Average loans                        $7,312,384    $7,207,757     $7,128,818    $7,054,247    $7,139,623   $7,260,359   $7,120,536
Loans at period-end                    7,434,662     7,248,088      7,196,177     7,109,584     7,058,069    7,434,662    7,058,069
- ------------------------------------------------------------------------------------------------------------------------------------
 Nonaccrual loans                       $ 17,397      $ 17,735       $ 13,983      $ 13,349      $ 12,658     $ 17,397     $ 12,658
Other real estate                         10,563        12,461          6,263         4,242         2,798       10,563        2,798
- ------------------------------------------------------------------------------------------------------------------------------------
 Total nonperforming assets             $ 27,960      $ 30,196       $ 20,246      $ 17,591      $ 15,456     $ 27,960     $ 15,456
- ------------------------------------------------------------------------------------------------------------------------------------
 Accruing loans 90 days or more past due $ 9,945      $ 11,012       $ 12,981      $ 14,993      $ 10,371      $ 9,945     $ 10,371
- ------------------------------------------------------------------------------------------------------------------------------------
Ratios
Net charge-offs (annualized) to average
      total loans                           0.33  %       0.25  %        0.34  %       0.27  %       0.19  %      0.29         0.22
Reserve for loan losses to total loans
      at period-end                         1.49          1.50           1.49          1.49          1.49         1.49         1.49
Nonperforming assets to total loans
    plus otherreal estate at period-end     0.38          0.42           0.28          0.25          0.22         0.38         0.22
- ------------------------------------------------------------------------------------------------------------------------------------
</Table>

First Citizens BancShares, Inc. and Subsidiaries
Second 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  ("BancShares").
This  discussion and analysis  should be read in conjunction  with the unaudited
Consolidated  Financial  Statements  and  related  notes  presented  within this
report.  The focus of this  discussion  concerns  our two banking  subsidiaries.
First-Citizens Bank & Trust Company ("FCB") operates branches in North Carolina,
West Virginia,  and Virginia.  Atlantic States Bank ("ASB")  operates offices in
Georgia and Florida and has recently  announced plans to expand into the Austin,
Texas and Scottsdale,  Arizona  markets.  ASB's expansion into these new markets
will be accomplished through its new division IronStone Bank.

SUMMARY
     BancShares  realized an increase in earnings  during the second  quarter of
2002 compared to the second quarter of 2001.  Consolidated net income during the
second  quarter of 2002 was $23.1  million,  compared  to $22.0  million  earned
during  the  corresponding  period  of 2001.  The $1.1  million  or 5.1  percent
increase  during 2002 results from growth in net interest income and noninterest
income,  partially  offset  by the  impact  of higher  noninterest  expense  and
provision  for loan losses.  Net income per share  during the second  quarter of
2002 totaled $2.21,  compared to $2.09 during the second quarter of 2001. Return
on average  assets was 0.79  percent for the second  quarter of 2002,  unchanged
from the same period in 2001. Return on average equity for the second quarter of
2002 was 10.12 percent  compared to 10.52 percent  during the second  quarter of
2001.
     For the first six months of 2002, we recorded net income of $46.3  million,
compared to $44.9 million  earned during the first six months of 2001.  The $1.5
million or 3.3 percent increase was the result of higher net interest income and
noninterest  income,  the benefit of which more than offset the impact of higher
noninterest  expense and provision for loan losses. Net income per share for the
first six months of 2002 was $4.42,  compared to $4.27 during the same period of
2001. We returned 0.80 percent on average  assets during the first six months of
2002 compared to 0.83 percent during the corresponding period of 2001. Return on
average  equity for the first six months of 2002 was 10.32  percent  compared to
10.91 percent during the same period of 2001.
     Various profitability,  liquidity and capital ratios are presented in Table
1.  To  understand  the  changes  and  trends  in  interest-earning  assets  and
interest-bearing  liabilities,  refer to the average balance sheets presented in
Table 4 for the second  quarter and Table 5 for the first six months of 2002 and
2001.

INTEREST-EARNING ASSETS
     Interest-earning  assets for the second  quarter  of 2002  averaged  $10.49
billion, an increase of $539.1 million or 5.4 percent from the second quarter of
2001.  For the six months ended June 30, 2002,  earning assets  averaged  $10.42
billion,  an increase of $637.5  million or 6.5 percent  over the same period of
2001.  Increases  during  the  second  quarter  and the first six months of 2002
resulted primarily from growth in investment securities.
     Loans.  At June 30, 2002 and 2001,  gross loans  totaled  $7.43 billion and
$7.06  billion,  respectively.  As of December 31, 2001,  gross loans were $7.20
billion.  The $376.6 million growth in loans from June 30, 2001 to June 30, 2002
results from growth within real estate lending. As of June 30, 2002, we had $3.2
million in  residential  mortgage  loans  classified as held for sale. All loans
held for sale are  carried at the lower of cost or fair  value.  Table 2 details
outstanding loans by type for the past five quarters.
     During the  second  quarter  of 2002,  loans  averaged  $7.31  billion,  an
increase of $172.8  million or 2.4 percent from the  comparable  period of 2001.
Growth  among  EquityLine  customers  has  remained  strong,  while demand among
commercial customers was more modest. Demand for other products was sluggish.
     For the  year-to-date,  gross loans have  averaged  $7.26  billion for 2002
compared to $7.12  billion for the same period of 2001.  This $139.8  million or
2.0 percent  increase  reflects the growth in  commercial  real estate loans and
retail home equity  loans.  BancShares  has  experienced  weak loan demand among
other loan categories throughout its market areas during the past year.
     Management  anticipates  continued  growth among  EquityLine loans and more
modest  growth among  commercial-purpose  loans during the remainder of 2002. We
project  consumer  loans will be  essentially  unchanged  due to weak demand for
automobile  loans.   Growth   projections  are  largely  dependent  on  economic
conditions,  as the  sluggish  economy has caused many  commercial  customers to
delay business expansion and concerns about unemployment have caused many retail
customers to defer purchases of large-ticket  items that would normally  require
purchase money financing.
     Investment  securities.  At June 30, 2002 and 2001,  investment  securities
held to maturity  totaled  $2.33  billion and $1.95  billion,  respectively.  At
December 31, 2001, the held-to-maturity  portfolio was $2.66 billion. The $328.5
million or 12.4 percent decrease in the portfolio of investment  securities held
to maturity since December 31, 2001 resulted from the growth in loans  outpacing
the growth in deposits.  All securities that are classified as  held-to-maturity
reflect our ability and positive  intent to hold those  investments  until their
scheduled maturity.
     Investment securities available for sale totaled $134.4 million at June 30,
2002,  compared to $132.4 million at December 31, 2001 and $42.0 million at June
30, 2001. Growth in  available-for-sale  securities  results from purchases with
the liquidity  generated  during the fourth quarter of 2001 from the issuance of
$100 million in trust-preferred securities.  Investment securities available for
sale are  reported  at their  aggregate  fair value.  Table 3 presents  detailed
information relating to the investment securities portfolio.
     Investment  securities  averaged $2.64 billion during the second quarter of
2002,  an increase  of $598.9  million or 29.3  percent  over the same period of
2001.  For the first six months of 2002,  investment  securities  averaged $2.67
billion,  compared to $1.95 billion  during the same period of 2001, an increase
of $723.6 million or 37.1 percent. Increases during the second quarter and first
six  months of 2002 above the  respective  periods of 2001  result  from  strong
growth in  deposits  during  2001 and early  2002,  when  loan  demand  was very
limited.
     We  anticipate  reductions  among  investment  securities  held to maturity
during the remainder of 2002 as maturing securities are used to fund anticipated
loan demand.  Sales of investment  securities available for sale are possible 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 $538.9 million at June
30, 2002,  compared to $501.9 million at December 31, 2001 and $936.4 million at
June  30,  2001.  These  investments,  which  include  federal  funds  sold  and
interest-bearing  deposits in other banks,  averaged  $537.5  million during the
second  quarter of 2002,  a decrease of $232.6  million or 30.2 percent from the
second quarter of 2001.
     Income on  Interest-Earning  Assets.  Interest  income  amounted  to $151.8
million  during the  second  quarter of 2002,  a $30.9  million or 16.9  percent
decrease  from the second  quarter of 2001.  The  reduction  in interest  income
reflects the net impact of a 157 basis point reduction in the taxable-equivalent
yield on interest-earning assets and the 5.4 percent increase in average earning
assets. The  taxable-equivalent  yield on interest-earning  assets declined from
7.38 percent in the second quarter of 2001 to 5.81 percent in the second quarter
of 2002, more than offsetting the impact of the growth among earning assets.
     For the  six-month  period ended June 30,  2002,  interest  income  totaled
$307.9  million,  a reduction  of $63.8  million or 17.2  percent  from the same
period of 2001. The taxable-equivalent yield on all interest-earning assets fell
from 7.68 percent during the first six months of 2001 to 5.96 percent during the
same period of 2002, a 172 basis point reduction.
     Loan interest income for the second quarter of 2002 was $123.0  million,  a
reduction of $22.1  million or 15.2 percent from the second  quarter of 2001 due
to loan yield reductions. The taxable-equivalent yield on the loan portfolio was
6.76 percent during the second quarter of 2002,  compared to 8.18 percent during
the same period of 2001, the reduction resulting from lower market rates.
     For the six months ended June 30,  2002,  loan  interest  income was $247.2
million,  a decrease of $48.9  million or 16.5  percent  from the same period of
2001. The decrease in interest income reflects the decline in loan yields.
     Income earned on investment  securities was $26.5 million during the second
quarter of 2002  compared to $29.2  million  during the second  quarter of 2001.
Much of the decrease can be  attributed  to lower  yields,  which  decreased 171
basis points from the second quarter of 2001 to the second quarter of 2002, more
than offsetting the impact of growth in the investment securities portfolio. The
yield on  average  investment  securities  was 5.74  percent  during  the second
quarter of 2001 and 4.03 percent during the second quarter of 2002.
     For the six months ended June 30,  2002,  income  earned on the  investment
securities portfolio amounted to $56.7 million in 2002 compared to $58.2 million
during the same period of 2001, a decrease of $1.5 million or 2.6 percent.  This
decrease  is the result of a 175 basis point  decline in the  taxable-equivalent
yield. The investment securities portfolio's  taxable-equivalent yield decreased
from 6.03 percent in 2001 to 4.28 percent in 2002.

INTEREST-BEARING LIABILITIES
     At June 30,  2002 and  2001,  interest-bearing  liabilities  totaled  $9.12
billion  and  $8.81  billion,  respectively,  compared  to $9.21  billion  as of
December  31,  2001.  During  the  second  quarter  of  2002,   interest-bearing
liabilities averaged $9.08 billion, an increase of $353.7 million or 4.1 percent
over the second quarter of 2001.  For the six-month  period ended June 30, 2002,
interest-bearing  liabilities  averaged  $9.07  billion,  an  increase of $477.3
million or 5.6 percent  over the same  period of 2001.  For both the quarter and
the  six-month  periods,  the increase in average  interest-bearing  liabilities
primarily   resulted  from  growth  in  money  market   accounts  and  long-term
obligations.
     Deposits. At June 30, 2002, total deposits were $10.07 billion, an increase
of $585.1  million or 6.2 percent over June 30,  2001.  Compared to the December
31, 2001 balance of $9.96 billion,  total deposits have increased $103.6 million
or 1.0 percent.
     Average  interest-bearing  deposits  were $8.29  billion  during the second
quarter of 2002 compared to $7.90 billion  during the second quarter of 2001, an
increase of $388.1 million or 4.9 percent. Much of the increase is due to growth
among money market accounts, which increased $560.4 million or 33.4 percent from
the second quarter of 2001 to the second quarter of 2002.  Average Checking With
Interest  deposits  increased  $109.8  million  or 9.6  percent  from the second
quarter of 2001 to the second quarter of 2002.  Average time deposits  decreased
$316.0 million or 7.1 percent between the two periods. Time deposits of $100,000
or more  averaged  10.90  percent of total  average  deposits  during the second
quarter of 2002, compared to 11.37 percent during the same period of 2001.
     Interest-bearing  deposits  averaged  $8.25  billion  during the six months
ended June 30, 2002,  compared to $7.79 billion  during the same period of 2001,
an increase of $461.6  million or 5.9 percent.  Average  money  market  deposits
increased  $507.0  million or 30.5  percent  during  2002,  while  average  time
deposits decreased $192.4 million or 4.4 percent.
     We attribute much of the growth among non-time  deposits  during the second
quarter and the first six months of 2002 to strong demand for  traditional  bank
deposits by customers who are fearful of riskier investment  options. We believe
the reduction in time deposits results from customer avoidance of investing at a
fixed-rate during a period of historically low deposit yields. In the near-term,
as economic conditions remain strained,  we anticipate continued demand for bank
deposit  products  with moderate  growth in  outstanding  deposits.  As economic
conditions  improve,  we anticipate  deposit run-off as investors return to more
aggressive investment strategies.
     Short-term  Borrowings.  At June 30, 2002,  short-term  borrowings  totaled
$507.0  million  compared  to $611.4  million at  December  31,  2001 and $677.2
million  at June 30,  2001.  For the  quarters  ended  June 30,  2002 and  2001,
short-term borrowings averaged $522.4 million and $664.3 million,  respectively.
This $141.8 million or 21.4 percent decrease resulted from lower master note and
federal fund  borrowings.  For the six-month  periods ended June 30,  short-term
borrowings  averaged  $552.1  million and $654.7  million  during 2002 and 2001,
respectively, a $102.6 million or 15.7 percent reduction.
     Long-term  Obligations.  Long-term obligations were $254.0 million,  $284.0
million  and $154.8  million at June 30,  2002,  December  31, 2001 and June 30,
2001,  respectively.  These borrowings averaged $262.2 million during the second
quarter of 2002,  an increase of $107.4  million or 69.4  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. The rate
on long-term  obligations  during the second  quarter of 2002 was 8.23  percent,
unchanged from the same period of 2001.
     Expense on Interest-Bearing  Liabilities.  Our interest expense amounted to
$55.0 million during the second quarter of 2002, a $36.4 million or 39.8 percent
decrease from the second  quarter of 2001.  The lower  interest  expense was the
result of the reduction in interest rates. The rate on these average liabilities
was 2.43  percent  during the second  quarter of 2002  compared to 4.21  percent
during the same period of 2001, a 178 basis point reduction.
     For the year to date,  interest  expense  was $114.2  million,  compared to
$187.9  million for the same period of 2001. The 39.2 percent  decrease  results
from a 187 basis point  reduction in the rate on  interest-bearing  liabilities.
The blended rate fell from 4.41  percent  during the first six months of 2001 to
2.54 percent during the same period of 2002.

NET INTEREST INCOME
     Net interest  income  totaled  $96.7 million  during the second  quarter of
2002, an increase of $5.5 million or 6.1 percent from the $91.2 million recorded
during the second quarter of 2001. The growth in net interest  income during the
second quarter of 2002 was volume-driven,  as the aggregate impact of changes in
interest   rates   yielded   a   reduction   in   net   interest   income.   The
taxable-equivalent net yield on interest-earning assets was 3.71 percent for the
second  quarter of 2002,  an  increase of 2 basis  points from the 3.69  percent
reported for the second  quarter of 2001. The taxable  equivalent  interest rate
spread for the second quarter of 2002 was 3.38 percent  compared to 3.17 percent
for the same period of 2001.
     For the six months ended June 30, 2002, net interest  income totaled $193.7
million,  an  increase of $10.0  million or 5.4 percent  from the same period of
2001. Like the second quarter,  the increase in year-to-date net interest income
resulted  from balance  sheet  growth,  the impact of which was greater than the
impact  of  falling  interest  rates.  The   taxable-equivalent   net  yield  on
interest-earning  assets was 3.76  percent for the first six months of 2002, a 5
basis points  reduction from the 3.81 percent  reported for the first six months
of 2001. The taxable equivalent interest rate spread for the first six months of
2002 was 3.42 percent compared to 3.27 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 June 30,
2002,  our market risk profile has not changed  significantly  from December 31,
2001.

ASSET QUALITY
     Reserve  for loan  losses.  We  continuously  analyze  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 establishing the reserve for loan losses.
We  continually  review  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 and current  economic  trends.  Based on the model, at June 30,
2002, the reserve for loan losses amounted to $110.5 million, compared to $107.1
million at  December  31,  2001 and $105.0  million  at June 30,  2001.  In each
period, the reserve represented 1.49 percent of loans outstanding.
     We consider the established  reserve  adequate to absorb losses that relate
to loans  outstanding  at June 30,  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 second
quarter of 2002 was $7.8  million,  compared to $5.4  million  during the second
quarter of 2001, an increase of $2.4 million or 45.0 percent.  For the six-month
periods  ended June 30, total  provision  for loan losses was $13.8  million for
2002 and $11.1 million for 2001,  increases of $2.7 million or 24.7 percent. The
increase  during the second  quarter and first six months of 2002  results  from
higher levels of net charge-offs and  nonperforming  assets and general economic
uncertainty.
     Net  charge-offs  for the three  months  ended June 30, 2002  totaled  $6.0
million,  compared to net  charge-offs of $3.4 million during the same period of
2001, an increase of $2.6 million or 76.8 percent. On an annualized basis, these
net  charge-offs  represent  0.33  percent  and 0.19  percent of  average  loans
outstanding  during the respective  periods.  Net  charge-offs for the six-month
period ended June 30, 2002 totaled $10.4 million, an increase of $2.5 million or
31.5 percent over the $7.9 million recorded during the same period of 2001. As a
percentage of average loans  outstanding,  the losses represent 0.29 percent for
2002 and 0.22 percent for 2001 on an annualized basis. Gross charge-offs totaled
$12.7 million and $9.7 million for the six-month periods ended June 30, 2002 and
2001  respectively.  Gross recoveries were $2.2 million and $1.7 million for the
respective periods.
     During 2002, as a result of the recessionary  economy,  we have experienced
an increase in commercial  and leasing  charge-offs,  although those losses have
been  partially  offset by recoveries of amounts  previously  charged off. Among
retail loans, we have noted higher levels of direct installment  charge-offs and
losses among real estate loans  secured by first  mortgage  loans and  revolving
home equity  loans.  We are  encouraged  that our credit  card and other  retail
unsecured losses have remained largely unchanged from 2001.
     Table 6 provides  details  concerning  the reserve and  provision  for loan
losses over the past five quarters and for the year-to-date for 2002 and 2001.
     Nonperforming  assets. At June 30, 2002, our nonperforming  assets amounted
to $28.0  million or 0.38  percent of gross  loans plus  foreclosed  properties,
compared to $20.2  million at December 31, 2001,  and $15.5  million at June 30,
2001. Nonaccrual loans totaled $17.4 million at June 30, 2002, compared to $14.0
million  at  December  31,  2001 and $12.7  million at June 30,  2001.  The $3.4
million  increase in  nonaccrual  loans from  December 31, 2001 to June 30, 2002
results from higher levels of commercial nonaccrual loans. At June 30, 2002, the
balance of other real estate  includes  $6.1  million that we  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 six months of 2002, noninterest income was $109.5 million,
compared to $107.5  million  during the same period of 2001. The $2.0 million or
1.9 percent  increase was primarily due to growth in service  charges on deposit
accounts and cardholder and merchant services income,  partially offset by lower
income from securities transactions.  During the first six months of 2002, total
service charges on deposits were $37.4 million, compared to $33.3 million earned
during the same period of 2001. This increase resulted from higher bad check and
over draft fees and commercial service charges.
     Cardholder and merchant  services income  increased $2.8 million from $20.7
million earned in the first six months of 2001 to $23.4 million in the first six
months of 2002.  This 13.3  percent  increase  in  cardholder  income was due to
higher merchant  discount income and higher  interchange  income from credit and
debit card transactions.
     Commission  income  contributed an additional $1.5 million during the first
six months of 2002 compared to the same period of 2001. This increase represents
a 15.1 percent  increase  over the same period of 2001,  primarily due to higher
commissions generated by First Citizens Investor Services.  Fees from processing
services increased $1.1 million to $9.4 million over the $8.3 million during the
first half of 2001, an increase of 13.3 percent, the result of higher processing
rates that became effective during 2002.
     Partially  offsetting the impact of these  increases in noninterest  income
was a reduction in income  generated from  securities  transactions.  During the
first six months of 2002, BancShares recognized a net loss of $86,000,  compared
to a net gain of $7.0  million  during  the first six  months of 2001.  The loss
during 2002 was the net result other than temporary  impairment losses that were
recorded  on  equity  securities  classified  as  available  for sale and  gains
recognized on the exchange of investments  during the first quarter of 2002. The
large gains we recognized  during 2001 resulted from the exchange and subsequent
sale of  available-for-sale  securities in companies  represented  in our equity
securities portfolio.

NONINTEREST EXPENSE
     Noninterest  expense was $217.7 million for the first six months of 2002, a
4.3 percent  increase over the $208.7 million recorded during the same period of
2001. The $9.0 million  increase in  noninterest  expense  primarily  relates to
higher personnel costs.  Salary expenses increased $3.6 million during 2002 when
compared to the same  period of 2001.  This 4.1 percent  increase  reflects  the
impact of annual salary  increases  that were  effective for most  associates on
July 1, 2001.  Employee  benefits expense increased $2.5 million or 14.0 percent
during the first six months of 2002,  compared  to the  corresponding  period of
2001 due to increased health insurance and pension costs.
     Occupancy expense increased  $358,000 to $18.0 million during the first six
months  of  2002.  This 2.0  percent  increase  resulted  from  higher  building
depreciation.  Equipment  expense  increased  $809,000 or 4.0 percent during the
first  six  months of 2002,  the  result of  higher  software  depreciation  and
maintenance costs.
     The $1.7 million or 2.7 percent  increase in other  expenses  resulted from
higher credit card processing costs and core deposit amortization. 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 six  months of 2001,  BancShares
recognized  goodwill  amortization  expense  of $2.5  million.  During the first
quarter  of 2002,  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 six months of 2002,  we recorded  amortization  expense of $6.7
million, compared to $3.2 million during the same period of 2001.

INCOME TAXES
     Income tax expense amounted to $25.4 million during the first six months of
2002,  compared to $26.6  million  during the same period of 2001, a 4.5 percent
decrease. The effective tax rates for these periods were 35.38 percent and 37.19
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 expense  reduction  resulting  from the change did not
generate 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,
BancShares  maintains  readily  available  sources to borrow  funds  through its
correspondent network.

SHAREHOLDERS' EQUITY AND CAPITAL ADEQUACY
     BancShares  maintains an adequate  capital position and exceeds all minimum
regulatory capital requirements. At June 30, 2002 and 2001, the leverage capital
ratio of BancShares was 9.12 percent and 7.95 percent, respectively,  surpassing
the  minimum  level of 3  percent.  As a  percentage  of  risk-adjusted  assets,
BancShares'  Tier 1 capital ratio was 13.24 percent at June 30, 2002,  and 10.64
percent  as of June  30,  2001.  The  minimum  ratio  allowed  is 4  percent  of
risk-adjusted assets. The total risk-adjusted capital ratio was 14.56 percent at
June 30, 2002 and 11.94  percent as of June 30, 2001.  The minimum total capital
ratio is 8 percent.  BancShares  and its  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 $748.0 million at
June 30, 2001 to $1.0 billion at June 30, 2002, an increase of $261.4 million or
35.0  percent.  This growth  resulted  from loan growth and an expanding  branch
network. ASB's net interest income increased $6.4 million or 77.3 percent during
the first six months of 2002,  when  compared  to the same  period of 2001,  the
result of balance sheet growth.  Provision for loan losses increased $905,000 or
65.7 percent due to higher levels of nonperforming assets, higher historical net
charge-offs and loan growth.
     ASB's  noninterest  income  increased  $525,000 or 28.4 percent  during the
first six months of 2002,  primarily the result of higher service charge income.
Noninterest  expense  increased $2.5 million or 16.7 percent during 2002. Higher
personnel,  occupancy  and  equipment  costs  reflect the impact of the expanded
branch network.
     ASB recorded a net loss of $1.7 million during the first six months of 2002
compared  to a net loss of $3.9  million  during the same  period of 2001.  This
represents  a  $2.2  million  or  57.2  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.  We
continue  to seek new  growth  opportunities  for ASB,  including  the  recently
announced expansion into the Austin, Texas and Scottsdale,  Arizona markets. Our
early  investments  in these  new  markets  will  result  in  higher  levels  of
noninterest expense in the coming quarters.
     First  Citizens Bank.  FCB's total assets  increased from $10.37 billion at
June 30, 2001 to $10.73  billion at June 30, 2002, an increase of $362.4 million
or 3.5 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 $6.5 million or 3.6 percent during the first
six months of 2002, the result of growth in interest-earning  assets.  Provision
for loan  losses  increased  $1.8  million  or 18.8  percent  due to higher  net
charge-offs and nonperforming assets.
     FCB's  noninterest  income increased $8.6 million or 8.5 percent during the
first six  months of 2002,  primarily  the result of higher  service  charge and
cardholder and merchant  services  income.  Noninterest  expense  increased $9.3
million or 4.8  percent  during the first six months of 2002,  primarily  due to
higher personnel costs.
     FCB  recorded  net income of $52.6  million  during the first six months of
2002 compared to $49.8 million during the same period of 2001. This represents a
$2.8 million or 5.7 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 (SFAS) No. 142 (Statement 142) on January 1, 2002.  During
the second quarter of 2002, we completed our initial goodwill impairment review,
and no impairment was identified.  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.
     In August 2001, the Financial Accounting Standards Board (FASB) issued SFAS
No. 144,  "Accounting  for the  Impairment  or Disposal  of  Long-Lived  Assets"
(Statement 144),  which supercedes SFAS No. 121,  "Accounting for the Impairment
of  Long-Lived  Assets and for  Long-Lived  Assets to Be  Disposed  Of," and the
accounting  and  reporting  provisions  of APB  Opinion No. 30,  "Reporting  the
Results of  Operations  -Reporting  the  Effects of  Disposal  of a Segment of a
Business,  and  Extraordinary,  Unusual and  Infrequently  Occurring  Events and
Transactions."   Statement  144  establishes  a  single   accounting  model  for
long-lived  assets to be disposed of by a sale.  We adopted  the  provisions  of
Statement  144 on January 1, 2002.  The  implementation  did not have a material
impact on our  consolidated  financial  position or consolidated  results of our
operations.
     In July  2002,  the  FASB  issued  SFAS  No.  146,  "Accounting  for  Costs
Associated  with Exit or Disposal  Activities"  (Statement  146),  which becomes
effective prospectively for exit or disposal activities initiated after December
31, 2002.  Under Statement 146, we will record a liability for a cost associated
with an exit or disposal  activity  when that  liability  is incurred and can be
measured at fair value.  In periods after  initially  recording a liability,  we
will adjust the liability to reflect  revisions to the expected timing or amount
of estimated cash flows,  discounted at the appropriate interest rate originally
used to  measure  the  liability.  Statement  146  also  establishes  accounting
standards  for  employee  and contract  termination  costs.  The impact from the
adoption  of  Statement  146 is  dependent  on the nature and extent of exit and
disposal activities.  Consequently,  at this time, we are unable to estimate the
ultimate impact from the adoption of Statement 146.
     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.