SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 8-K


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





         Date of Report (Date of earliest event reported): January 26, 2004

                        First Citizens BancShares, Inc.
                        -------------------------------
            (Exact name of registrant as specified in its charter)


       Delaware                    0-16471                    56-1528994
- -------------------------------------------------------------------------------
(State or other jurisdiction  (Commission         (IRS Employer Identification
      of incorporation)        File Number)                   Number)


3128 Smoketree Court; Raleigh, North Carolina                    27604
- -------------------------------------------------------------------------------
(Addreess of principal exectuive offices)                       (Zip Code)


Registrant's phone number including area code:        919-716-7000
                                                 ------------------------------
Item 7.       Financial Statements and Exhibits.

(c)      Exhibits.   The following exhibit is being filed with this Report:

Exhibit No.      Exhibit Description
- -----------      -------------------
    99           Copy of press release dated January 26, 2004



Item 9.  Regulation FD Disclosure (Being furnished under both Item 9 and
         Item 12).

     On January 26, 2004, Registrant  announced its results of operations
for the quarter ended December 31, 2003. A copy of  Registrant's  press release
issued this date is attached as Exhibit 99 to this Report and is  incorporated
by reference into this Report.

                  Disclosures About Forward Looking Statements

The discussions included in this Report and its exhibits may contain forward
looking statements within the meaning of the Private Securities Litigation Act
of 1995, including Section 21E of the Securities Exchange Act of 1934 and
Section 27A of the Securities Act of 1933. Such statements involve known and
unknown risks, uncertainties and other factors that may cause actual results to
differ materially. For the purposes of these discussions, any statements that
are not statements of historical fact may be deemed to be forward looking
statements. Such statements are often characterized by the use of qualifying
words such as "expects," "anticipates," "believes," "estimates," "plans,"
"projects," or other statements concerning opinions or judgments of the
Registrant and its management about future events. The accuracy of such forward
looking statements could be affected by such factors as, including but not
limited to, the financial success or changing conditions or strategies of the
Registrant's customers or vendors, fluctuations in interest rates, actions of
government regulators, the availability of capital and personnel or general
economic conditions.

                                   SIGNATURES

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


                                             First Citizens BancShares, Inc.
                                             -------------------------------
                                                    (Registrant)

Date:   January 26, 2004                         By: /S/Kenneth A. Black
                                                 ---------------------------
                                                  Kenneth A.Black
                                                  Vice President





For Immediate Release                        Contact:     Barbara Thompson
January 26, 2004                                          First Citizens Bank
                                                          (919) 716-2716

Corporate Communications Department-CTW11
PO Box 27131  Raleigh, NC 27611-7131


FIRST CITIZENS REPORTS EARNINGS FOR 2003

RALEIGH, N.C. - First Citizens BancShares Inc. (Nasdaq:  FCNCA) reports earnings
for the year ending Dec. 31, 2003,  of $75.2  million  compared to $92.8 million
for 2002, a reduction of $17.6  million or 18.9  percent,  according to Lewis R.
Holding, chairman of the board.

Per share  income  for 2003  totaled  $7.19  compared  to $8.85 for 2002.  First
Citizens'  results  generated  an  annualized  return on average  assets of 0.61
percent  during 2003.  That  compares to 0.78 percent for 2002.  The  annualized
return on average equity was 7.54 percent in 2003, compared to 10.03 percent for
2002. The reduction in 2003 net income  resulted from lower net interest  income
and higher  noninterest  expense.  The impact of the reduction more than negated
the benefit of higher noninterest income and lower provision for loan losses.

Net interest  income for 2003 decreased  $20.2 million or 5.3 percent from 2002.
During 2003, the unfavorable impact of lower interest rates more than offset the
benefit of growth among  interest-earning  assets.  The  taxable-equivalent  net
yield on interest-earning  assets fell from 3.63 percent in 2002 to 3.32 percent
in 2003. Noninterest expense increased $33.1 million or 7.6 percent during 2003,
the  result  of  higher  personnel  expenses  as well as  higher  equipment  and
occupancy costs related to new branches.

Noninterest  income  increased  $24.0 million or 10.8 percent  during 2003,  due
primarily to improved  cardholder and merchant services income,  higher mortgage
income and a $5.7 million  nonrecurring gain on the sale of branch offices.  The
provision for loan losses was $24.2  million in 2003,  compared to $26.6 million
in 2002, an 8.9 percent reduction. The decline was the result of lower levels of
net  charge-offs,  which  were  lessened  by the  impact  of  loan  growth.  Net
charge-offs  were  $17.8  million  and $21.1  million  during  2003 and 2002,  a
reduction of $3.3 million or 15.8 percent during 2003. Net  charge-offs  equaled
0.23 percent of average loans outstanding during 2003,  compared to 0.29 percent
for 2002.

First Citizens  reported net income of $16.6 million for the quarter ending Dec.
31,  2003,  compared to $19.3  million for the  corresponding  period of 2002, a
reduction of 14.3 percent.  Per share income for the fourth quarter 2003 totaled
$1.59 compared to $1.85 for the same period a year ago. First Citizens'  results
generated an annualized  return on average assets of 0.53 percent for the fourth
quarter of 2003,  compared  to 0.64  percent  for the same  period of 2002.  The
annualized  return on average  equity  equaled  6.45  percent  during the fourth
quarter of 2003,  compared to 8.05  percent for the same period of 2002.  In the
fourth quarter,  higher  noninterest  expenses  exceeded the favorable impact of
improved  noninterest  income,  lower  provision  for loan  losses  and a slight
improvement in net interest income.  Noninterest  expense increased $7.8 million
or 7.0  percent  during the fourth  quarter of 2003,  when  compared to the same
period of 2002. Salary expense increased $3.3 million or 6.8 percent during 2003
due to the continued  growth and expansion of Atlantic  States Bank's  franchise
and  higher  incentive-based  compensation.  Occupancy  expense  increased  $1.2
million  or 12.9  percent,  the  result  of higher  depreciation  costs and rent
expense resulting from new branch facilities.

Noninterest  income  increased  $2.2  million or 3.9  percent  during the fourth
quarter.  Cardholder and merchant  services income increased $1.0 million or 7.5
percent due to favorable volume growth,  while  service-charge  income increased
$957,000  or  5.0   percent.   Growth  was  also  noted  in  trust   income  and
commission-based income. These increases were partially offset by a $1.5 million
reduction in mortgage income.

BancShares  reported an increase in net interest income in the fourth quarter of
2003,  compared to the prior year's same quarter.  Net interest income increased
$246,000  or 0.3 percent in the fourth  quarter,  compared to the same period of
2002. The  improvement in net interest  income resulted from loan growth and the
collection of interest  income on nonaccrual  loans.  These  enhancements to net
interest income more than offset the unfavorable  impact of lower interest rates
on  interest-earning  assets.  The  taxable-equivalent  net  yield on  interest-
earning  assets  fell from 3.43  percent in the  fourth  quarter of 2002 to 3.33
percent  for  the  fourth  quarter  of  2003.  Average  interest-earning  assets
increased  $329.3  million or 3.1  percent  during  the fourth  quarter of 2003,
compared to the same period of 2002.

The  provision  for loan losses  decreased  $2.1  million or 29.0 percent in the
fourth  quarter of 2003,  compared  to the same  period of 2002 due to lower net
charge-offs.  Net  charge-offs  were $3.9 million  during the fourth  quarter of
2003,  compared to $6.2  million  during the same period of 2002, a 37.5 percent
reduction.

As of Dec.  31,  2003,  First  Citizens  BancShares  had  total  assets of $12.6
billion.  BancShares' subsidiary, First Citizens Bank, has 332 branches in North
Carolina, Virginia and West Virginia. Another subsidiary,  Atlantic States Bank,
has 34  offices in Georgia  and  Florida.  Atlantic  States'  western  division,
IronStone  Bank,  has 10  offices in Texas,  Arizona  and  California.  For more
information, visit the First Citizens Web site at firstcitizens.com.




 CONDENSED STATEMENTS OF INCOME
                                                                     Three Months Ended December 31         Year Ended December 31
(thousands, except share data; unaudited)                                   2003             2002             2003             2002
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                             
- ------------------------------------------------------------------------------------------------------------------------------------
Interest income                                                        $ 125,343        $ 140,508        $ 510,477        $ 596,169
Interest expense                                                          32,301           47,712          148,537          214,018
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income                                                       93,042           92,796          361,940          382,151
Provision for loan losses                                                  5,079            7,156           24,187           26,550
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses                       87,963           85,640          337,753          355,601
Noninterest income                                                        58,834           56,618          245,374          221,389
Noninterest expense                                                      120,322          112,496          466,526          433,447
- ------------------------------------------------------------------------------------------------------------------------------------
Income before income taxes                                                26,475           29,762          116,601          143,543
Income taxes                                                               9,901           10,422           41,414           50,787
====================================================================================================================================
 Net income                                                             $ 16,574         $ 19,340         $ 75,187         $ 92,756
====================================================================================================================================
Taxable-equivalent net interest income                                  $ 93,297         $ 93,106        $ 362,991        $ 383,494
====================================================================================================================================
Net income per share                                                      $ 1.59           $ 1.85           $ 7.19           $ 8.85
Cash dividends per share                                                   0.275            0.250             1.10             1.00
- ------------------------------------------------------------------------------------------------------------------------------------
Profitability Information (annualized)
Retu n on average assets                                                    0.53 %           0.64 %           0.61 %           0.78%
Return on average equity                                                    6.45             8.05             7.54            10.03
Taxable-equivalent net yield on interest-earning assets                     3.33             3.43             3.32             3.63
- ------------------------------------------------------------------------------------------------------------------------------------






 CONDENSED BALANCE SHEETS
                                                                                  December 31       December 31
(thousands, except share data; unaudited)                                                2003              2002           Change
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
- ------------------------------------------------------------------------------------------------------------------------------------
Cash and due from banks                                                             $ 790,168         $ 811,657           -2.65%
Investment securities                                                               2,469,447         2,539,236           -2.75%
Loans                                                                               8,326,598         7,620,263            9.27%
Reserve for loan losses                                                              (119,357)         (112,533)           6.06%
Other assets                                                                        1,093,052         1,373,267          -20.40%
- ------------------------------------------------------------------------------------------------------------------------------------
Total assets                                                                      $12,559,908       $12,231,890            2.68%
====================================================================================================================================

Deposits                                                                          $10,711,332       $10,439,620            2.60%
Other liabilities                                                                     819,271           824,979           -0.69%
Shareholders' equity                                                                1,029,305           967,291            6.41%
- ------------------------------------------------------------------------------------------------------------------------------------
Total liabilities and shareholders' equity                                        $12,559,908       $12,231,890            2.68%
====================================================================================================================================
Book value per share                                                                  $ 98.63           $ 92.36            6.79%
Tangible book value per share                                                           87.51             81.73            7.07%
- ------------------------------------------------------------------------------------------------------------------------------------








 SELECTED AVERAGE BALANCES
                                                                 Three Months Ended December 31        Year Ended December 31
(thousands, except shares outstanding; unaudited)                        2003            2002              2003             2002
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Total assets                                                      $12,448,911     $12,076,262       $12,245,840      $11,843,239
Investment securities                                               2,602,630       2,544,930         2,585,376        2,610,622
Loans                                                               8,140,751       7,543,548         7,886,948        7,379,607
Interest-earning assets                                            11,100,897      10,771,571        10,932,853       10,553,574
Deposits                                                           10,611,464      10,251,693        10,433,781       10,007,398
Interest-bearing liabilities                                        9,178,628       9,234,127         9,163,960        9,129,168
Shareholders' equity                                              $ 1,020,181       $ 953,606         $ 996,578        $ 924,877
Shares outstanding                                                 10,436,345      10,475,377        10,452,523       10,478,843
- ------------------------------------------------------------------------------------------------------------------------------------





                                                                                  December 31      December 31
(dollars in thousands; unaudited)                                                        2003             2002           Change
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                             
- ------------------------------------------------------------------------------------------------------------------------------------
Nonaccrual loans                                                                     $ 18,190          $ 15,521           17.20%
Other real estate                                                                       5,949             7,330          -18.84%
- ------------------------------------------------------------------------------------------------------------------------------------
====================================================================================================================================
Total nonperforming assets                                                           $ 24,139          $ 22,851            5.64%
====================================================================================================================================
====================================================================================================================================
Accruing loans 90 days or more past due                                              $ 11,492           $ 9,566           20.13%
Nonperforming assets to gross loans plus other real estate                               0.29 %            0.30 %
Reserve for loan losses to gross loans                                                   1.43              1.48
Net charge-offs to average total loans                                                   0.23              0.29
- ------------------------------------------------------------------------------------------------------------------------------------





 CAPITAL INFORMATION
                                                                                  December 31      December 31
(dollars in thousands; unaudited)                                                        2003             2002           Change
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Tier 1 capital                                                                    $ 1,147,124      $ 1,096,537      $ 1,084,714
Total capital                                                                       1,262,501        1,204,142        1,191,150
Risk-weighted assets                                                                8,618,154        8,123,321        8,086,739
Tier 1 capital ratio                                                                    13.31 %          13.50 %          13.41 %
Total capital ratio                                                                     14.65            14.82            14.73
Leverage capital ratio                                                                   9.42             9.17             9.22
- ---------------------------------------------------------------------------------------------------------------------------------