SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20552
                           --------------------------

                                    FORM 10-Q
(Mark One)


[|X|] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934 For the quarterly period ended September 30, 2002
                                       OR

[  ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934


     For the transition period from ___________________to___________________
                     Securities Exchange Act Number 0-29040

                            FIDELITY BANKSHARES, INC.
                            -------------------------
             (Exact name of registrant as specified in its charter)

         Delaware                                              65-0717085
- -----------------------------                          -------------------------
(State or other jurisdiction of                           (IRS Employer
incorporation or organization)                             Identification
Number)

                205 Datura Street, West Palm Beach, Florida 33401
                -------------------------------------------------
                    (Address of Principal Executive Offices)

Registrant's telephone number, including area code:     (561) 659-9900

- --------------------------------------------------------------------------------
Former name, former address and former fiscal year, if changed since last report

     Indicate by check |X| whether the Registrant has filed all reports required
to be filed by  Sections  13, or 15(d) of the  Securities  Exchange  Act of 1934
during the preceding 12 months (or for such shorter  period that the  Registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days. Yes |X| No

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                   PROCEEDING DURING THE PRECEDING FIVE YEARS:

     Indicate by check mark whether the  Registrant  has filed all documents and
reports  required  to be filed by  Sections  12, 13, or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.      Yes [X]      No  [ ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock, as of the latest practicable date: There were 15,855,529 shares
of the  Registrant's  common stock par value $ .10 per share  outstanding  as of
November 1, 2002.






                            FIDELITY BANKSHARES, INC.
                                      INDEX

                                                                            Page
PART I. FINANCIAL INFORMATION

    Item 1. Financial Statements...............................................1

            Unaudited Consolidated Statements of Financial Condition as of
             December 31, 2001 and September 30, 2002..........................2

            Unaudited Consolidated Statements of Operations for the three
             and the nine months ended September 30, 2001 and 2002.............3

            Unaudited Consolidated Statements of Comprehensive Operations
             for the three and the nine months ended
              September 30, 2001 and 2002......................................4

            Unaudited Consolidated Statements of Cash Flows for the nine months
             ended September 30, 2001 and 2002.................................5

            Notes to Unaudited Consolidated Financial Statements...............6

    Item 2. Management's Discussion and Analysis of Financial Condition
             and Results of Operations........................................12

    Item 3. Quantitative and Qualitative Disclosure About Market Risk.........17

    Item 4. Controls and Procedures...........................................20

PART II.  OTHER INFORMATION...................................................21







PART I.       FINANCIAL INFORMATION
              Item I.    Financial Statements










                                                                               1





FIDELITY BANKSHARES, INC.
- --------------------------------------------------------------------------------
UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                                                                                             December 31,        September 30,
                                                                                                 2001                 2002
                                                                                          ==============        ===============
ASSETS                                                                                                (In Thousands)
CASH AND CASH EQUIVALENTS:
                                                                                                          
     Cash and amounts due from depository institutions........................             $    52,944          $    59,798
     Interest-bearing deposits................................................                  43,347              117,752
                                                                                           -----------          -----------
         Total cash and cash equivalents......................................                  96,291              177,550
                                                                                           -----------          -----------
ASSETS AVAILABLE FOR SALE (At Fair Value):
     Municipal bonds and government and agency securities.....................                  94,522              120,171
     Mortgage-backed securities...............................................                 201,533              128,778
     Corporate debt securities................................................                  36,138               35,973
                                                                                           -----------          -----------
         Total assets available for sale......................................                 332,193              284,922
LOANS RECEIVABLE, Net.........................................................               1,583,425            1,849,450
OFFICE PROPERTIES AND EQUIPMENT, Net..........................................                  59,235               65,476
FEDERAL HOME LOAN BANK STOCK, At cost, which approximates market..............                  14,577               15,763
REAL ESTATE OWNED, Net........................................................                     219                    -
ACCRUED INTEREST RECEIVABLE...................................................                  10,745               10,000
DEFERRED INCOME TAX ASSET.....................................................                   5,253                4,056
OTHER ASSETS                                                                                    34,997               38,703
                                                                                           -----------          -----------
TOTAL ASSETS                                                                               $ 2,136,935          $ 2,445,920
                                                                                           ===========          ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
DEPOSITS .....................................................................             $ 1,559,436          $ 1,833,532
OTHER BORROWED FUNDS..........................................................                  36,326               40,944
ADVANCES FROM FEDERAL HOME LOAN BANK..........................................                 290,266              305,943
ADVANCES BY BORROWERS FOR TAXES AND INSURANCE.................................                   3,207               20,450
DRAFTS PAYABLE................................................................                  12,136                5,652
GUARANTEED PREFERRED BENEFICIAL INTERESTS IN COMPANY'S
     JUNIOR SUBORDINATED DEBENTURES...........................................                  28,750               28,750
OTHER LIABILITIES.............................................................                  29,202               36,399
                                                                                           -----------          -----------
     TOTAL LIABILITIES........................................................               1,959,323            2,271,670
                                                                                           -----------          -----------

STOCKHOLDERS' EQUITY:
PREFERRED STOCK, 2,000,000 shares authorized, none issued.....................                       -                    -
COMMON STOCK ($.10 par value) 30,000,000 authorized shares:
     15,781,244 shares at December 31, 2001 and 15,850,506 shares at September 30,               1,578                1,585
2002
ADDITIONAL PAID IN CAPITAL....................................................                 117,889              125,485
RETAINED EARNINGS - substantially restricted..................................                  66,839               74,632
TREASURY STOCK - at cost, 338,332 shares at December 31, 2001 and
     1,012,509 shares at September 30, 2002...................................                  (1,721)             (15,139)
COMMON STOCK ALLOCATED TO:
     Employee stock ownership plan............................................                  (4,969)              (4,696)

     Retirement and retention plan............................................                       -               (6,457)
ACCUMULATED OTHER COMPREHENSIVE LOSS..........................................                  (2,004)              (1,160)
                                                                                           ------------         ------------
     TOTAL STOCKHOLDERS' EQUITY...............................................                 177,612              174,250
                                                                                           -----------          -----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY....................................             $ 2,136,935          $ 2,445,920
                                                                                           ===========          ===========



See Notes to Unaudited Consolidated Financial Statements.


                                                                               2






FIDELITY BANKSHARES, INC.
- --------------------------------------------------------------------------------
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
- --------------------------------------------------------------------------------

                                                                                       For the                    For the
                                                                                  Three Months Ended         Nine Months Ended
                                                                                    September 30,               September 30,
                                                                                 2001          2002           2001        2002
                                                                             ===========    ==========     =========    =========
                                                                                              (In Thousands, except share data)
Interest income:
                                                                                                             
     Loans.............................................................     $   28,671      $   31,441    $  84,025      $ 91,293
     Investment securities.............................................          1,540             775        3,954         2,789
     Other investments.................................................            573             782        2,521         2,357
     Mortgage-backed and corporate debt securities.....................          3,910           1,954       13,746         6,493
                                                                            ----------      ----------    ---------      --------
         Total interest income.........................................         34,694          34,952      104,246       102,932
                                                                            ----------      ----------    ---------      --------
Interest expense:
     Deposits..........................................................         14,625          10,157       49,014        30,964
     Advances from Federal Home Loan Bank and other borrowings.........          5,108           5,470       15,569        16,312
                                                                            ----------      ----------    ---------      --------
         Total interest expense........................................         19,733          15,627       64,583        47,276
                                                                            ----------      ----------    ---------      --------

Net interest income....................................................         14,961          19,325       39,663        55,656

Provision for loan losses..............................................            483             459        1,389         1,276
                                                                            ----------      ----------    ---------      --------

Net interest income after provision for loan losses....................         14,478          18,866       38,274        54,380
                                                                            ----------      ----------    ---------      --------
Other income:
     Service charges on deposit accounts...............................          1,347           1,884        3,736         5,229
     Fees for other banking services...................................          1,653           2,194        4,093         6,175
     Net gain on sale of loans, mortgage-backed
        securities and investments.....................................            163              88          525           131
     Miscellaneous.....................................................            166             271          697           777
                                                                            ----------      ----------    ---------      --------
         Total other income............................................          3,329           4,437        9,051        12,312
                                                                            ----------      ----------    ---------      --------
Operating expense:
     Employee compensation and benefits................................          8,140           9,875       23,047        27,483
     Occupancy and equipment...........................................          2,696           2,954        7,779         8,500
     Gain on real estate owned.........................................            (17)              1          (73)         (120)
     Marketing.........................................................            444             531        1,345         1,420
     Federal deposit insurance premium.................................             72              75          211           216
     Miscellaneous.....................................................          2,648           3,023        8,113         8,990
                                                                            ----------      ----------    ---------      --------
         Total operating expense.......................................         13,983          16,459       40,422        46,489
                                                                            ----------      ----------    ---------      --------

Income before provision for income taxes...............................          3,824           6,844        6,903        20,203
                                                                            ----------      ----------    ---------      --------
Provision for income taxes:
     Current...........................................................          1,388           2,430        2,479         7,242
     Deferred..........................................................            123             220          252           658
                                                                            ----------      ----------    ---------      --------
         Total provision for income taxes..............................          1,511           2,650        2,731         7,900
                                                                            ----------      ----------    ---------      --------

              Net income...............................................     $    2,313      $    4,194    $   4,172      $ 12,303
                                                                            ==========      ==========    =========      ========

Earnings per share:
     Basic.............................................................     $     0.15      $     0.28    $    0.27      $   0.81
                                                                            ==========      ==========    =========      ========
     Diluted...........................................................     $     0.15      $     0.28    $    0.27      $   0.81
                                                                            ==========      ==========    =========      ========



See Notes to Unaudited Consolidated Financial Statements.

                                                                               3






FIDELITY BANKSHARES, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE OPERATIONS
- --------------------------------------------------------------------------------


                                                                            For the                            For the
                                                                        Three Months Ended                Nine Months Ended
                                                                           September 30,                     September 30,
                                                                       2001          2002                2001            2002
                                                                   ============   ===========        ===========      ===========
                                                                        (In Thousands)                       (In Thousands)


                                                                                                            
Net Income.........................................................$    2,313       $     4,194        $    4,172       $    12,303
Other comprehensive income, net of tax:
     Unrealized gain (loss) on assets available for sale:
         Unrealized holding gains(losses) arising during period....     1,639              (310)            3,848               844
                                                                    ---------       ------------       ----------       -----------

Comprehensive income...............................................$    3,952       $     3,884        $    8,020       $    13,147
                                                                   ==========       ===========        ==========       ===========



See Notes to Unaudited Consolidated Financial Statements.


                                                                               4
<Page>





FIDELITY BANKSHARES, INC.
- --------------------------------------------------------------------------------
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
- --------------------------------------------------------------------------------

                                                                                    For the Nine Months Ended
                                                                                          September 30,
                                                                                      2001              2002
                                                                                  ============      ============
                                                                                         (In Thousands)
CASH FLOWS FROM (FOR) OPERATING ACTIVITIES:
                                                                                               
Net Income.............................................................            $  4,172          $ 12,303
Adjustments to reconcile net income to net cash provided by operating
activities:
   Depreciation........................................................               2,536             2,715
   Share based compensation expense....................................                 204             1,117
   Accretion of discounts, amortization of premiums and goodwill, and                (1,158)           (2,128)
    other deferred yield items.........................................
   Provision for loan losses...........................................               1,389             1,276
   Provisions for losses and net (gains) losses on sales of real estate                 (63)             (123)
owned
   Net (gain) loss on sale of:
         Loans.........................................................                (268)              (67)
         Mortgage-backed securities....................................                (156)              (64)
         Office properties and equipment...............................                  91                (1)
         Other assets..................................................                 (99)                -
   (Increase) decrease in accrued interest receivable..................                (639)              745
   Decrease (increase) in other assets.................................                 565            (3,644)
   Increase (decrease) in drafts payable...............................               1,691            (6,484)
   Increase in deferred income taxes...................................                 251               658
   (Decrease) increase in other liabilities............................              (1,578)            7,844
                                                                                   ---------         --------
         Net cash provided by operating activities.....................               6,938            14,147
                                                                                   --------          --------
CASH FLOW FROM (FOR) INVESTING ACTIVITIES:
Loan originations and principal payments on loans......................            (164,460)         (234,247)
Principal payments received on mortgage-backed securities..............              47,566            86,167
Purchases of:
   Loans...............................................................             (21,691)          (35,202)
   Mortgage-backed securities..........................................                   -           (16,952)
   Federal Home Loan Bank stock........................................                   -            (1,186)
   Investment securities...............................................            (136,995)         (195,000)
   Office properties and equipment.....................................              (9,397)           (9,126)
Proceeds from sales of:
   Loans...............................................................              35,871             4,615
   Federal Home Loan Bank stock........................................                 676                 -
   Real estate acquired in settlement of loans.........................                 353               991
   Mortgage-backed securities available for sale.......................              10,310             4,456
   Other assets........................................................                 100                 -
Proceeds from maturities of municipal bonds and government and agency                66,655           169,445
securities
Other..................................................................               1,386              (210)
                                                                                   --------          ---------
         Net cash used for investing activities........................            (169,626)         (226,249)
                                                                                   --------          ---------

CASH FLOW FROM (FOR) FINANCING ACTIVITIES:
Proceeds from the sale of common stock and exercise of stock options,                79,580               100
net of issuance costs..................................................
Purchase of treasury stock.............................................                               (13,805)
Cash dividends paid....................................................              (3,011)           (4,568)
Net increase (decrease) in:
   NOW accounts, demand deposits and savings accounts..................              70,864           323,378
   Certificates of deposit.............................................              (6,419)          (49,282)
   Advances from Federal Home Loan Bank................................             (17,401)           15,677
   Other borrowed funds................................................              30,451             4,618
   Advances by borrowers for taxes and insurance.......................              15,275            17,243
                                                                                   --------          --------
         Net cash provided by financing activities.....................             169,339           293,361
                                                                                   --------          --------
NET INCREASE IN CASH AND CASH EQUIVALENTS..............................               6,651            81,259
CASH AND CASH EQUIVALENTS, Beginning of period.........................             100,309            96,291
                                                                                   --------          --------
CASH AND CASH EQUIVALENTS, End of period...............................            $106,960          $177,550
                                                                                   ========          ========



See Notes to Unaudited Consolidated Financial Statements.

                                                                               5
<Page>


NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

1.   GENERAL

     The accounting  and reporting  policies of Fidelity  Bankshares,  Inc. (the
"Company") and its subsidiary Fidelity Federal Bank & Trust (the "Bank") conform
to accounting  principles generally accepted in the United States of America and
to predominant practices within the thrift industry. The Company has not changed
its  accounting and reporting  policies from those  disclosed in its 2001 Annual
Report on Form 10-K.

     The Company conducts no business other than holding the common stock of the
Bank.  Consequently,  its net income is derived from the operations of the Bank.
In the opinion of the Company's management,  all adjustments necessary to fairly
present the consolidated financial position of the Company at September 30, 2002
and the  results of its  consolidated  operations  and cash flows for the period
then  ended,  all of which  are of a normal  and  recurring  nature,  have  been
included.

     In June 2001, the FASB issued SFAS No. 142,  "Goodwill and Other Intangible
Assets".  SFAS No. 142  discontinues  the  practice of  amortizing  goodwill and
intangible  assets with  indefinite  lives and  initiates  an annual  review for
impairment of these assets.  The Company has adopted this  accounting  principle
beginning  January 1, 2002 and did not identify any  impairment  in the carrying
value of goodwill arising from previous  acquisitions.  Amortization of goodwill
included in the Company's  income  statement for the three and nine months ended
September 30 2001 was $63,000 and $188,000, respectively.

     In June  2001,  the  FASB  issued  SFAS  No.  143,  "Accounting  for  Asset
Retirement  Obligations".  The statement applies to legal obligations associated
with the  retirement  of a  tangible  long-lived  asset  that  results  from the
acquisition,  construction,  or  development  and/or the normal  operation  of a
long-lived asset, except for certain lessee obligations.  The statement requires
these  obligations be recorded at fair value as of the date of retirement and is
effective for fiscal years  beginning  after June 15, 2002. The Company does not
believe that the adoption of this  accounting  principle will have a significant
effect on it's consolidated financial statements.

     In  August  2001,  the  FASB  issued  SFAS  No.  144,  "Accounting  for the
Impairment  or Disposal of  Long-Lived  Assets".  This  statement  establishes a
single  accounting  model for  long-lived  assets to be disposed of by sale, and
requires  that  long-lived  assets  to  be  abandoned,   exchanged  for  similar
productive  assets, or distributed to owners in a spinoff be considered held and
used until disposed.  The Company has adopted this standard beginning January 1,
2002.  The  adoption  did  not  have an  effect  on the  Company's  consolidated
financial statements.

     In October  2002,  the FASB issued SFAS No. 147,  "Acquisitions  of Certain
Financial Institutions - an Amendment of FASB Statements No. 72 and 144 and FASB
Interpretation  No.  9."  This  statement  removes   acquisitions  of  financial
institutions  from  the  scope of both  Statement  72 and  Interpretation  9 and
requires  that those  transactions  be  accounted  for in  accordance  with FASB
Statements No. 141,  "Business  Combinations,"  and No. 142, "Goodwill and Other
Intangible  Assets." In addition,  the statement  amends FASB Statement No. 144,
"Accounting for the Impairment or Disposal of Long-Lived  Assets", to include in
its  scope  long-term  customer-relationship   intangible  assets  of  financial
institutions such as depositor- and borrower-relationship  intangible assets and
credit  cardholder  intangible  assets.  The  provisions  of this  statement are
effective as of October 1, 2002.  The Company does not believe that the adoption
of this  accounting  principle  will have a significant  effect on its financial
statements.

     Certain  amounts in the  financial  statements  have been  reclassified  to
conform with the September 30, 2002 presentation.


                                                                               6
<Page>

2. REORGANIZATION AND SECOND STEP CONVERSION

     The Company completed the mutual-to-stock  conversion of its mutual holding
company parent on May 15, 2001 and the related common stock offering resulted in
the Company  selling  8,695,943  shares of common  stock for $10.00 per share to
certain customers of Fidelity Federal Bank & Trust, its benefit plans, including
the employee  stock  ownership  plan,  and to existing  public  stockholders  of
Fidelity  Bankshares,  Inc.  In  addition,  7,048,207  shares were issued to the
existing  stockholders  based on an exchange rate of 2.4165 new shares of common
stock for each existing share. At the completion of the conversion,  the Company
had 15,744,150  shares  outstanding The conversion was accounted for as a change
in  corporate  form with no  subsequent  change in the  historical  basis of the
Company's  assets,  liabilities and equity.  All references in the  consolidated
financial statements and notes thereto to share data (including number of shares
and per-share amounts) have been restated giving retroactive  recognition to the
exchange rate.

3.   LOANS RECEIVABLE

     Loans  receivable at December 31, 2001 and  September 30, 2002,  consist of
the following:



                                                                             December 31,      September 30,
                                                                                2001               2002
                                                                            =============      ==============
                                                                                        (In Thousands)

                                                                                          
One-to-four single family, residential real estate mortgages.........         $  944,046        $1,024,763
Commercial and multi-family real estate mortgages....................            233,157           431,696
Real estate construction-primarily residential.......................            284,495           341,050
Land loans-primarily residential.....................................             25,627            29,756
                                                                              ----------        ----------
Total first mortgage loans...........................................          1,487,325         1,827,265
Consumer loans.......................................................            105,077           133,689
Commercial business loans............................................            188,045           143,030
                                                                              ----------        ----------
Total gross loans....................................................          1,780,447         2,103,984
Less:
     Undisbursed portion of loans in process.........................            192,464           248,550
     Unearned discounts, premiums and deferred loan fees (costs), net             (2,289)           (1,876)
     Allowance for loan losses.......................................              6,847             7,860
                                                                              ----------        ----------

Loans receivable-net.................................................         $1,583,425        $1,849,450
                                                                              ==========        ==========



                                                                               7
<Page>

4. ALLOWANCE FOR LOAN LOSSES

     An analysis of the  changes in the  allowance  for loan losses for the year
ended  December 31, 2001 and the three and nine months ended  September 30, 2001
and 2002, is as follows:




                                                  For the Year              For the Three Months             For the Nine Months
                                                      Ended                         Ended                           Ended
                                                   December 31,                   September 30,                 September 30,
                                                       2001                    2001         2002            2001           2002
                                                  ==============            =========    =========        ========      =========
                                                  (In Thousands)                 (In Thousands)               (In Thousands)

                                                                                                          
Balance at beginning of period............        $   4,950                $  5,732      $  7,441         $  4,905       $  6,847
Current provision.........................            2,054                     483           459            1,389          1,276
Charge-offs...............................             (117)                    (21)          (68)            (104)          (307)
Recoveries................................                5                       1            28                5             44
                                                  ---------                ---------     --------         --------       ---------

Ending balance............................        $   6,847                $   7,860     $  6,195         $  6,195       $  7,860
                                                  =========                =========     ========         ========       ========



     An  analysis of the  recorded  investment  in  impaired  loans owned by the
Company at the end of each period and the related specific  valuation  allowance
for those loans is as follows:




                                                                    December 31, 2001           September 30, 2002
                                                                =========================== ============================

                                                                    Loan        Related         Loan         Related
                                                                  Balance      Allowance       Balance      Allowance
                                                                ------------- ------------- -------------- -------------
                                                                                    (In Thousands)
                                                                                              
Impaired loan balances and related allowances:
Loans with related allowance for loan losses................     $  1,242      $  1,093      $  1,319       $    768
Loans without related allowance for loan losses.............        5,680             -         6,710              -
                                                                 --------      --------      --------       --------
         Total..............................................     $  6,922      $  1,093      $  8,029       $    768
                                                                 ========      ========      ========       ========


     The Bank's policy for interest  income on impaired  loans is to reverse all
accrued  interest  against  interest  income if a loan becomes more than 90 days
delinquent  and cease accruing  interest  thereafter.  Such interest  ultimately
collected is credited to income in the period of recovery.


                                                                               8
<Page>


5.   REGULATORY CAPITAL

     The Company's  subsidiary,  Fidelity  Federal Bank & Trust,  is a regulated
financial  institution.  Its regulatory capital amounts and ratios are presented
in the following table:



                                                                                                    To be Considered
                                                                           Minimum for               Well Capitalized
                                                                        Capital Adequacy           for Prompt Corrective
                                                   Actual                   Purposes                 Action Provisions
                                           ---------- ------------ -------------- ------------- ------------- --------------
                                             Ratio      Amount         Ratio         Amount        Ratio         Amount
                                           ---------- ------------ -------------- ------------- ------------- --------------
                                                                        (Dollars in Thousands)
As of December 31, 2001 Stockholders'
                                                                                               
     Equity and ratio to total assets          8.0%     $   170,463
                                          ========
Unrealized decrease in market value
     of assets available for sale
     (net of applicable income taxes)                         2,004
Goodwill.............................                        (2,175)
Disallowed servicing assets..........                           (22)
                                                        -----------
Tangible capital and ratio to
     adjusted total assets...........          8.0%     $   170,270         1.5%       $  32,064
                                          ========      ===========      ======        =========
Tier I (core) capital and ratio to
     adjusted total assets...........          8.0%     $   170,270         3.0%       $  64,129        5.0%       $ 106,881
                                          ========      ===========      ======        =========     ======        =========
Tier I (core) capital and ratio to
     risk-weighted total assets......         12.0%     $   170,270         4.0%       $  56,524        6.0%       $  84,785
                                          ========                       ======        =========     ======        =========

Allowable Tier 2 capital:
General loan valuation allowances ...                         5,633
                                                        -----------
Total risk-based capital and ratio to
     risk-weighted total assets......         12.4%     $   175,903       8.0%       $ 113,047       10.0%       $ 141,309
                                          ========      ===========     ======        =========     ======        =========

Total assets.........................                   $ 2,136,529
                                                        ===========

Adjusted total assets................                   $ 2,137,617
                                                        ===========

Risk-weighted assets.................                   $ 1,413,088
                                                        ===========


As of September 30, 2002
     Stockholders' Equity and ratio            7.5%     $   184,931
                                          ========
     to total assets.................

Unrealized decrease in market value
     of assets available for sale
     (net of applicable income taxes)                        1,159
Goodwill.............................                       (2,175)
Disallowed servicing assets..........                          (11)
                                                         ---------
Tangible capital and ratio to
     adjusted total assets...........          7.5%     $  183,904         1.5%       $  36,667
                                          ========      ==========      ======        =========
Tier I (core) capital and ratio to
     adjusted total assets...........          7.5%     $  183,904         3.0%       $  73,334        5.0%       $ 122,224
                                          ========      ==========      ======        =========     ======        =========
Tier I (core) capital and ratio to
     risk-weighted total assets......         10.9%     $  183,904         4.0%       $  67,403        6.0%       $ 101,105
                                          ========                     ======        =========     ======        =========

Allowable Tier 2 capital:
General loan valuation allowances ...                        6,992
                                                        ----------
Total risk-based capital and ratio to
     risk-weighted total assets......         11.3%     $  190,896         8.0%       $ 134,807       10.0%       $ 168,508
                                          ========      ==========      ======        =========     ======        =========

Total assets.........................                   $2,444,766
                                                        ==========

Adjusted total assets................                   $2,444,480
                                                        ==========

Risk-weighted assets.................                   $1,685,082
                                                        ==========


                                                                               9
<Page>

6.   EARNINGS PER SHARE

     The  weighted-average  number of shares used to calculate basic and diluted
earning per share,  including the adjustments for the Bank's leveraged  Employee
Stock  Ownership  Plan  (ESOP)  and stock  options  for the three  months  ended
September 30, 2001 and 2002, are as follows:



                                                For the Three Months                  For the Three Months
                                                  Ended September                            Ended
                                                      30, 2001                         September 30, 2002
                                         ----------------------------------- ---------------------------------------
                                         Income       Shares      Per-Share     Income        Shares     Per-Share
                                        Numerator   Denominator    Amount     Numerator    Denominator     Amount
                                                                      (Dollars In Thousands, except per share data)

                                                                                        
Net income.................            $2,313,000                                $4,194,000

Basic EPS:
Income available to
     common stockholders...            $2,313,000    15,254,071   $   0.15       $4,194,000   14,797,646    $   0.28
                                                                    ======                                   =======
Effect of diluted shares:
     Common stock options..                             156,317                                  128,231
                                                     ----------                               ----------
Diluted EPS:
Income available to
     common stockholders...            $2,313,000    15,410,388   $   0.15       $4,194,000   14,925,877    $   0.28
                                       ==========    ==========   ========       ==========   ==========     =======


The weighted-average number of shares used to calculate basic and diluted
earning per share, including the adjustments for the Bank's stock options for
the nine months ended September 30, 2001 and 2002, are as follows:




                                                For the Nine Months                   For the Nine Months
                                                       Ended                                 Ended
                                                 September 30, 2001                    September 30, 2002
                                         ----------------------------------- ---------------------------------------
                                         Income       Shares      Per-Share     Income        Shares     Per-Share
                                        Numerator   Denominator    Amount     Numerator    Denominator     Amount
                                                                      (Dollars In Thousands, except per share data)

                                                                                       
Net income.................             $4,172,000                             $12,303,000

Basic EPS:
Income available to
     common stockholders...             $4,172,000   15,410,886    $  0.27     $12,303,000   15,111,306   $ 0.81
                                                                    ======                                 =====
Effect of diluted shares:
     Common stock options..                             149,020                                 126,892
                                                     ----------                               ---------
Diluted EPS:
Income available to
     common stockholders...             $4,172,000   15,559,906    $   0.27    $12,303,000   15,238,198   $ 0.81
                                        ==========   ==========     =======    ===========   ==========    =====



ESOP shares that have not been committed to be released are not considered to be
outstanding.


                                                                              10
<Page>


7. OTHER COMPREHENSIVE INCOME (LOSS)

     An analysis of the changes in Accumulated Other  Comprehensive Loss for the
periods ended September 30, 2001 and 2002, is as follows:



                                                       For the Three Months Ended              For the Nine Months Ended
                                                              September 30,                          September 30,

                                                        2001           2002                        2001         2002
                                                       ---------------------------            ----------------------------
                                                               Unrealized                              Unrealized
                                                                 Losses                                  Losses
                                                               On Securities                          On Securities
                                                      =========================== ==== ===== =============================
                                                                               (In Thousands)

                                                                                                  
  Beginning Balance...............                    $  (1,810)     $  (850)                  $  (4,019)     $  (2,004)
   Current-period change...........                       1,639         (310)                      3,848            844
                                                      ---------      --------                  ---------      ----------
  Ending balance..................                    $    (171)     $ (1,160)                 $    (171)     $  (1,160)
                                                      =========      ========                  =========      =========


     An analysis of the related  tax effects  allocated  to Other  Comprehensive
Loss is as follows:




                                                  For the Three Months Ended              For the Three Months Ended
                                                      September 30, 2001                      September 30, 2002
                                              ------------------------------------    -----------------------------------

                                                              Tax                                     Tax
                                              Before-tax   (Expense)   Net-of-Tax     Before-tax  (Expense)   Net-of-Tax
                                                Amount      Benefit      Amount         Amount     Benefit      Amount
                                              =========== ============ =========== == =========== =========== ===========
                                                                            (In Thousands)
Unrealized gain on assets available for sale:
 Unrealized holding gains
                                                                                             
     arising during period................... $  2,686     $(1,047)    $ 1,639        $  (508)    $   198      $  (310)
                                              ========     ========    =======        ========    =======      ========





                                                   For the Nine Months Ended              For the Nine Months Ended
                                                      September 30, 2001                      September 30, 2002
                                              ------------------------------------    -----------------------------------
                                                              Tax                                     Tax
                                              Before-tax   (Expense)   Net-of-Tax     Before-tax  (Expense)   Net-of-Tax
                                                Amount      Benefit      Amount         Amount     Benefit      Amount
                                              =========== ============ =========== == =========== =========== ===========
                                                                            (In Thousands)
Unrealized gain on assets available for sale:
 Unrealized holding gains
                                                                                              
     arising during period.................    $  6,308    $(2,460)      $ 3,848        $ 1,384     $  (540)    $   844
                                               ========    ========      ========       ========    =========   ========



                                                                              11



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


         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS

General.

     Fidelity Bankshares, Inc. (the "Company") is the parent company of Fidelity
Federal Bank & Trust ("Fidelity Federal" or the "Bank"). The Company conducts no
business  other than  holding the common  stock of the Bank.  Consequently,  the
Company's net income is primarily  derived from the Bank.  The Bank's net income
is  primarily  dependent  on its net interest  income,  which is the  difference
between  interest  income  earned  on its  investments  in  mortgage  loans  and
mortgage-backed securities,  other investment securities and loans, and its cost
of funds consisting of interest paid on deposits and borrowings.  The Bank's net
income also is  affected by its  provision  for loan  losses,  as well as by the
amount of other  income,  including  income from fees and service  charges,  net
gains and losses on sales of investments, and operating expense such as employee
compensation and benefits,  deposit insurance premiums,  occupancy and equipment
costs, and income taxes. Earnings of the Bank also are affected significantly by
general  economic and  competitive  conditions,  particularly  changes in market
interest rates, government policies and actions of regulatory authorities, which
events are beyond the control of the Bank. In  particular,  the general level of
market interest rates tends to be highly cyclical.

     The Company completed the mutual-to-stock  conversion of its mutual holding
company parent on May 15, 2001 and the related common stock offering resulted in
the Company  selling  8,695,943  shares of common  stock for $10.00 per share to
certain customers of Fidelity Federal Bank & Trust, its benefit plans, including
the employee  stock  ownership  plan,  and to existing  public  stockholders  of
Fidelity  Bankshares,  Inc.,  which net of expenses raised $79.6 million in cash
for the  Company.  In  addition,  7,048,207  shares were issued to the  existing
stockholders  based on an exchange rate of 2.4165 new shares of common stock for
each  existing  share.  At the  completion  of the  conversion,  the Company had
15,744,150  shares  outstanding.  At  September  30, 2002 there were  15,850,506
shares of common stock  outstanding.  This increase in outstanding  shares since
May 15, 2001 reflects option exercises.

Forward-Looking Statements.

     When used in this report,  the words or phrases "will likely  result," "are
expected  to," "will  continue,"  "is  anticipated,"  "estimate,"  "project"  or
similar expressions are intended to identify "forward-looking statements" within
the  meaning of the  Private  Securities  Litigation  Reform  Act of 1995.  Such
statements  are subject to certain  risks and  uncertainties,  including,  among
other  things,  changes in economic  conditions  in the  Company's  market area,
changes in policies by  regulatory  agencies,  fluctuations  in interest  rates,
demand for loans in the Company's  market area and competition  that could cause
actual results to differ materially from historical earnings and those presently
anticipated  or projected.  The Company  wishes to caution  readers not to place
undue reliance on any such  forward-looking  statements,  which speak only as of
the date made.  The Company  wishes to advise  readers  that the factors  listed
above  could  affect the  Company's  financial  performance  and could cause the
Company's  actual  results  for  future  periods to differ  materially  from any
opinions or statements  expressed  with respect to future periods in any current
statements.

Other Comprehensive Operations.

     The Company's  only  component of Other  Comprehensive  Operations  for the
three and nine  months  ended  September  30, 2002 and 2001 is the change in the
unrealized gain or loss on assets available for sale.

     Other comprehensive income for the nine months ended September 30, 2002 was
$844,000  compared to $3.8 million for the nine months ended September 30, 2001.
During the nine  months  ended  September  30,  2002,  the  market  value of the
Company's  assets  available for sale  increased by $1.4  million,  which net of
income tax of  $540,000  resulted  in other  comprehensive  income of  $844,000.
During the nine months  ended  September  30, 2001,  the value of the  Company's
assets available for sale increased by $6.3 million which net of $2.5 million in
income tax resulted in other comprehensive income of $3.8 million.

                                                                              12

<Page>

     Other  comprehensive  loss for the  quarter  ended  September  30, 2002 was
$310,000  compared to other  comprehensive  income of $1.6  million gain for the
quarter ended  September 30, 2001.  During the quarter ended September 30, 2002,
the  market  value of the  Company's  assets  available  for sale  decreased  by
$508,000,  which  net of  income  tax  benefit  of  $198,000  resulted  in other
comprehensive loss of $310,000. During the quarter ended September 30, 2001, the
value of the Company's assets available for sale increased by $2.7 million which
net of $1.0 million in income tax resulted in other comprehensive income of $1.6
million.

Changes in Financial Condition.

     The  Company's  assets  increased  by $309.0  million  to $2.4  billion  at
September 30, 2002 from $2.1 billion at December 31, 2001. Net loans  receivable
increased by $266.0 million,  while cash and assets available for sale increased
by $34.0 million.  In addition,  the Company  increased its investment in office
properties and equipment, primarily for new office sites, by $6.2 million, while
all other  assets  increased by $2.8  million.  Funds for the increase in assets
were  provided  primarily  as a result  of an  increase  in  deposits  of $274.1
million, together with increases in all other liabilities in the amount of $38.8
million,  of which advances from Federal Home Loan Bank were $15.7 million.  The
Company's  equity at September 30, 2002  increased by $2.7 million from December
31,  2001.  Equity  increased  as a result of net income for the nine  months of
$12.3 million and other comprehensive  income of $844,000.  Partially offsetting
these  increases  in equity  were  dividends  declared  of $4.6  million and the
purchase of 681,934  shares of the  Company's  common stock held in treasury for
$13.8 million during the nine months.

Results of Operations.

     Net income for the nine months ended  September 30, 2002 was $12.3 million,
representing  an increase of $8.1 million  compared to $4.2 million for the same
period in 2001.  The  primary  reasons for this  increase,  which are more fully
described below,  were an increase in net interest income of $16.0 million along
with an increase in other income of $3.3  million.  The increase in net interest
income  was caused by a  decrease  in  interest  expense  on  deposits  of $18.1
million,  which was  partially  offset by a decrease in interest  income of $1.3
million.  Operating  expenses increased by $6.1 million and income tax provision
increased by $5.2 million.

     Net income for the quarter ended  September  30, 2002 was $4.2  million,  a
$1.9 million  increase  compared to $2.3 million for the same 2001 quarter.  The
principal causes for this increase,  which are more fully described below,  were
an increase in net  interest  income of $4.4  million  along with an increase in
other income of $1.1 million. The increase in net interest income consisted of a
decrease in interest  expense of $4.1 million along with an increase in interest
income of $258,000.  The increase in net interest income was partially offset by
an  increase  in  operating  expenses  of $2.5  million  and an  increase in the
provision for income taxes of $1.1 million for the quarter  ended  September 30,
2002 compared to September 30, 2001.

                                                                              13

<Page>

Interest Income.

     Interest  income for the nine months  ended  September  30, 2002 was $102.9
million,  a decrease of $1.3  million or 1.3%  compared to the nine months ended
September 30, 2001.  The reason for this  decrease was the overall  reduction in
the yields on interest earning assets and loan prepayments. The overall yield on
the Company's average interest earning assets decreased to 6.39% during the nine
months ended  September 30, 2002 from 7.09% for the nine months ended  September
30, 2001.  The decrease  due to the  reduction in overall  market rates was only
partially  offset by an  increase  in the  balance of average  interest  earning
assets to $2.1  billion for the nine months ended  September  30, 2002 from $2.0
billion for the same period in 2001. Individual  components  contributing to the
decrease  in  interest  income  include  a  decrease  in  interest  income  from
mortgage-backed and corporate debt securities of $7.3 million.  This decline was
due to a decrease in the average  balance of these  securities to $205.3 million
from $281.3 million as well as a decrease in the average yield to 4.22% compared
to 6.52% for the nine months ended  September  30, 2002 and 2001,  respectively.
Interest income from  investment  securities also decreased by $1.2 million as a
result of a  decrease  in the  average  yield to 3.45%  from  6.13% for the nine
months ended  September 30, 2002 and 2001,  respectively.  Partially  offsetting
these  decreases was an increase in interest  income from loans to $91.3 million
for the nine months  ended  September  30, 2002 from $84.0  million for the same
period in 2001.  Interest  income for the  quarter  ended  September  30,  2002,
totaled $35.0 million,  representing an increase of $258,000 or 0.7% compared to
the same quarter in 2001.  Interest income from loans increased by $2.8 million,
primarily  as a result of a 10.7%  increase in the  average  balance of loans to
$1.8  billion  from $1.6 billion for the quarter  ended  September  30, 2002 and
2001,  respectively.  Interest  income from  mortgage-backed  and corporate debt
securities  decreased to $2.0 million for the quarter  ended  September 30, 2002
from $3.9 million for the 2001  quarter.  This decrease was due to a decrease in
the average balance of such securities of $112.8 million,  as well as a decrease
in the average  yield of these  securities  to 4.31% in 2002 from 5.32% in 2001.
There was a decline in interest  income from  investment  securities of $765,000
principally  resulting from a decrease in the average yield of these  securities
to 3.10% for the  quarter  ended  September  30, 2002 from 5.94% for the quarter
ended September 30, 2001. Slightly offsetting these decreases was an increase in
interest income on other investments of $209,000 due mainly to a increase in the
average  balance on these  investments  to $131.2 million from $32.8 million for
the quarters ended September 30, 2002 and 2001, respectively.

Interest Expense.

     Interest  expense for the nine months  ended  September  30, 2002 was $47.3
million,  a decrease of $17.3 million or 26.8% from the comparable  2001 period.
The  principal  cause for this  decrease  was a decrease in interest  expense on
deposits of $18.1 million caused  primarily by a decrease in the average cost of
deposits  to 2.37% in 2002 from 4.24% in 2001 due to a lower  rate  environment.
The average  balance of deposits  increased  to $1.7 billion for the nine months
ended  September  30, 2002  compared to $1.5  billion for the nine months  ended
September 30, 2001. The Bank's  interest  expense on borrowed funds increased by
$743,000 as a result of an  increase  in the  average  balance of these funds to
$376.6  million from $327.7  million.  This increase was  partially  offset by a
decrease  in the  average  cost of  borrowed  funds to 5.77% for the nine months
ended September 30, 2002 compared to 6.33% for the 2001 period.

     Interest  expense for the quarter ended  September 30, 2002,  totaled $15.6
million,  a decrease of $4.1 million or 20.8% from the same quarter in 2001. The
principal cause for this decline was a decrease in interest  expense on deposits
of $4.5 million.  The average balance of deposits  increased to $1.8 billion for
the quarter  ended  September  30, 2002 compared to $1.6 billion for the quarter
ended  September  30,  2001,  but the cost of those  deposits  declined to 2.27%
compared  to 3.73% for the  comparative  quarters.  The  decline  in the cost of
deposits had two principal causes:  (a) the Bank's core deposits,  which consist
of interest-bearing and non interest-bearing  transaction accounts, money market
accounts and passbook accounts  increased as a percentage of total deposits from
42.4% at September 30, 2001 to 56.3% at September 30, 2002, and (b) the majority
of the Bank's  certificates  of deposit  repriced  in a lower rate  environment.
Interest  expense on borrowed funds increased by $362,000 caused primarily by an
increase  in the  average  balance of such funds to $376.9  million  from $325.4
million.  Partially  offsetting this increase was a decrease in the average cost
of borrowed  funds to 5.81% for the quarter ended  September 30, 2002 from 6.28%
for the comparable 2001 quarter.

Net Interest Income.

     While the Company's  interest income decreased by $1.3 million for the nine
months ended September 30, 2002,  compared to the same period in 2001,  interest
expense  decreased by $17.3 million,  resulting in net interest  income of $55.7
million for the nine months ended  September 30, 2002.  This  represents a $16.0
million or 40.3%  increase  in net  interest  income  when  compared to the same
period in 2001.

     During the quarter ended September 30, 2002, the Company's  interest income
increased  by $258,000  compared  to the same  quarter in 2001,  while  interest
expense  decreased by $4.1  million,  resulting in net interest  income of $19.3
million for the  quarter  ended  September  30,  2002,  $4.4  million or,  29.2%
increase from the quarter ended September 30, 2001.

                                                                              14

<Page>

Provision for Loan Losses.

     Our provision for loan losses decreased by $113,000 to $1.3 million for the
nine months ended September 30, 2002 from $1.4 million for the nine months ended
September 30, 2001. However, during the nine months ended September 30, 2001 the
Bank had a specific loan loss  provision in the amount of $280,000.  Net of this
specific  provision,  our  provision  for the  period  would have  increased  by
$167,000 compared to last year which management considers reasonable in light of
the Bank's continued increased originations of consumer, commercial business and
commercial  real estate  loans.  The Bank's total  allowance  for loan losses at
September  30, 2002 of $7.9  million is  maintained  at a level that  represents
management's  best estimate of losses in the loan portfolio at the balance sheet
date that were both  probable  and  reasonably  estimable.  The Bank's  ratio of
non-performing  loans to total loans was 0.31% and 0.32% at  September  30, 2002
and 2001, respectively.

     The provision for loan losses was $459,000 for the quarter ended  September
30, 2002,  compared to $483,000 for the quarter ended  September  30, 2001.  The
provision  for the  quarter  ended  September  30,  2002 is deemed  adequate  by
management in light of the risks inherent in the Bank's loan portfolio.

     Our  financial  statements  are  prepared  in  accordance  with  accounting
principles generally accepted in the United States of America and,  accordingly,
allowances  for loan  losses are based on  management's  estimate  of the losses
inherent in the loan  portfolio.  We provide both general  valuation  allowances
(for unspecified,  probable losses) and specific valuation allowances (for known
losses) in our loan  portfolio.  General  valuation  allowances are added to the
Bank's  capital  for  purposes of  computing  the Bank's  regulatory  risk-based
capital.  We regularly review our loan portfolio,  including  impaired loans, to
determine  whether any loans  require  classification  or the  establishment  of
appropriate  valuation  allowances.  Since we are increasing our  origination of
commercial  business loans and commercial  real estate  mortgages and since such
loans are deemed to have more credit risk than  residential  mortgage loans, our
provision for loan losses is likely to increase in future periods.

Other Income.

     Other  income  for the nine  months  ended  September  30,  2002 was  $12.3
million, an increase of $3.3 million compared to the nine months ended September
30, 2001.  This increase is due in part to an increase in fees for other banking
services, which includes income from insurance sales and trust services, of $2.1
million in 2002 compared to 2001.  Service charges on deposit accounts increased
by $1.5 million, resulting principally from an increase in business and personal
checking  accounts.  Also contributing to this increase was an increase in other
miscellaneous  income of $80,000.  These  increases were  partially  offset by a
decrease of $394,000  in net gain on sale of loans,  mortgage-backed  securities
and  investments  for the nine months ended September 30, 2002 to the comparable
2001 period.

                                                                              15

<Page>

     Other income for the quarter  ended  September  30, 2002 was $4.4  million,
representing  an increase of $1.1 million  compared to the same quarter in 2001.
This increase is principally due to increases in fees for other banking services
of  $541,000  and  service  charges  on  deposit  accounts  of  $537,000.   Also
contributing to this increase was an increase in other  miscellaneous  income of
$105,000.  Partially  offsetting  these  increases was a decrease in net gain on
sale of loans,  mortgage-backed securities and investments of $75,000 to $88,000
from $163,000 for the quarters ended September 30, 2002 and 2001, respectively.

Operating Expense.

     Operating  expenses increased by $6.1 million to $46.5 million for the nine
months ended  September 30, 2002 as compared to the nine months ended  September
30, 2001.  Employee  compensation  and benefits  increased by $4.4 million.  The
increase  in  employee  compensation  reflects an increase in the number of full
time equivalent employees to 659 at September 30, 2002 from 618 at September 30,
2001 and also includes increases in commission based pay caused by growth in the
Company's  loans,  deposits  and  insurance  sales.  Also  contributing  to this
increase  are  increases in pension  costs of  $872,000,  an increase in medical
expenses  of  $270,000,  an increase  in cost due to the Bank's  Employee  Stock
Ownership  Plan  (ESOP) of  $323,000  and  expense  of  $590,000  related to the
Company's  Recognition  and Retention  Plan (RRP),  established on May 21, 2002.
With respect to the increase in ESOP expense,  the period  ending  September 30,
2001 reflects expense for four and one half months while the same period in 2002
includes nine months of such expense. Occupancy and equipment costs increased by
$721,000  due in  part  to  additional  depreciation  expenses  relating  to new
computer  equipment  and  new  branch  facilities.  Partially  offsetting  these
increases was a slight  increase in gain on real estate owned of $47,000.  While
other  operating  expense  increased  by  $877,000  for the  nine  months  ended
September 30, 2002 and 2001, this included a $1.1 million charge relating to the
termination of a data processing  service  contract during the nine months ended
September 30, 2001. Had this charge not occurred,  other operating  expenses for
the nine months increased by approximately $2.0 million.  This increase in other
operating  expense is due mainly to the growth in the Bank's  loans and deposits
and includes increases in telephone,  office supplies,  general insurance costs,
armored car services and other miscellaneous expenses.

     During the quarter ended September 30, 2002, operating expense increased by
$2.5 million to $16.5 million from $14.0 million for the quarter ended September
30, 2001.  Employee  compensation  and benefits  increased by $1.7 million.  The
increase in employee  compensation  is due largely to the increase in the number
of full time equivalent employees and includes increases in commission based pay
caused by  growth in the  Bank's  loans,  deposits  and  insurance  sales.  Also
contributing  to the increase are  increases in pension costs of $323,000 and an
increase in cost due to the RRP of $408,000 and ESOP of $24,000.  Occupancy  and
equipment  costs  increased by $258,000  due in part,  as  explained  above,  to
additional  depreciation  expenses  relating to new computer  equipment  and new
branch  facilities.  Also  contributing  to  this  increase  were  increases  in
marketing  costs of $87,000  and other  operating  expense of  $375,000  for the
quarter  ended  September  30,  2002  compared  to 2001.  The  increase in other
operating  expense is due mainly to the growth in the Bank's  loans and deposits
and includes increases in telephone,  office supplies,  general insurance costs,
Market  Value  armored  car  services,  temporary  of  Portfolio  help and other
miscellaneous Equity expenses.

                                                                              16

<Page>

Income Taxes.

     Provision  for income  taxes was $7.9  million  for the nine  months  ended
September 30, 2002 compared to $2.7 million for the nine months ended  September
30,  2001.  This  increase  was  attributable  to an increase  in income  before
provision  for income taxes of $13.3  million to $20.2 million in 2002 from $6.9
million in 2001.  These expenses  approximate  the rates paid by the Company for
Federal and state income taxes applied to the Company's pre-tax income.

     The income tax provision  was $2.7 million for the quarter ended  September
30, 2002  compared to $1.5  million for the quarter  ended  September  30, 2001.
These  expenses  approximate  the rates paid for Federal and State  income taxes
applied to the Company's pre-tax income.

Item 3.  Quantitative and Qualitative Disclosure About Market Risk

Market Risk Analysis.

     As a holding  company for a financial  institution,  the Company's  primary
component of market risk is interest rate  volatility.  Fluctuations in interest
rates will ultimately  impact both the level of income and expense recorded on a
large portion of the Bank's assets and liabilities,  and the market value of all
interest-earning assets and interest-bearing liabilities, other than those which
possess  a  short  term  to  maturity.  Since  the  majority  of  the  Company's
interest-bearing  liabilities  and nearly all of the Company's  interest-earning
assets are held by the Bank,  virtually all of the Company's  interest rate risk
exposure lies at the Bank level. As a result, all significant interest rate risk
management  procedures  are performed by management of the Bank.  Based upon the
nature of the Bank's  operations,  the Bank is not  subject to foreign  currency
exchange or commodity  price risk.  The Bank's loan  portfolio  is  concentrated
primarily in Palm Beach, Martin and Broward Counties in Florida and is therefore
subject to risks  associated  with the local economy.  As of September 30, 2002,
the Company does not own any trading assets,  other than $910,000 of assets held
by the SMPIAP Trust which can be actively traded by and are held for the benefit
of senior management.  Income in these accounts accrues to and losses are solely
absorbed by senior management.  At September 30, 2002, the Company does not have
any hedging transactions in place such as interest rate swaps and caps.

     During the nine months  ended  September  30,  2002,  the Bank  experienced
substantially higher prepayment rates in its loan portfolio,  as a result of the
low interest rate  environment.  The Bank's  production of new loans during this
period  exceeded the levels of prepayments  experienced and the Bank was able to
control  deposit  costs by the expansion of its core  deposits.  As a result the
Bank's net interest margin has not declined.  However, no assurances can be made
that market conditions will permit the Bank to avoid future margin compression.

Asset and Liability Management-Interest Rate Sensitivity Analysis.

     The majority of the Company's assets and liabilities are monetary in nature
which subjects the Company to  significant  interest rate risk. As stated above,
the  majority  of the  Company's  interest-earning  assets and  interest-bearing
liabilities  are held by the Bank and  therefore  virtually all of the Company's
interest rate risk exposure lies at the Bank level.

     The Bank monitors interest rate risk by various methods including analyzing
changes in its Market  Value of  Portfolio  Equity  ("MVPE").  MVPE is generally
defined as the difference  between the market value of the Bank's assets and the
market  value of the Bank's  liabilities.  The Bank uses an internal  model that
generates  estimates of the Bank's MVPE over a range of interest rate scenarios.
The model  calculates  MVPE  essentially by discounting  the cash flows from the
Bank's assets and  liabilities  to present value using current  market rates and
adjusting those discount rates accordingly for various interest rate scenarios.


                                                                              17
<Page>

     The following table sets forth the Bank's estimated  internal  calculations
of MVPE as of September 30, 2002.

 Changes in Rates
   (Rate Shock)          $ Amount         $ Change         % Change
 ================        =========        ==========       ==========
                                     (Dollars in Thousands)

   +200bp              $ 385,443          $ 72,179          23.0%
   +100bp                351,963            38,699          12.4%
     -0-                 313,264                 0           0.0%
   -100bp                272,545           (40,719)        (13.0)%
   -200bp                227,369           (85,895)        (27.4)%


     In preparing the MVPE table above, the Company makes various assumptions to
determine the net portfolio value at the assumed changes in interest rate. These
assumptions include loan prepayment rates, deposit decay rates and market values
of certain assets and  liabilities  under the various  interest rate  scenarios.
While  management  believes these  assumptions to be reasonable  there can be no
assurance that our assets and liabilities  would be impacted as indicated in the
table  above.  Certain  shortcomings  are  inherent in any  methodology  used in
interest rate risk measurements. Modeling changes in MVPE requires the making of
certain  assumptions  that may or may not  reflect  how actual  yields and costs
respond to changes in market rates.  For example,  although  certain  assets and
liabilities may have similar maturities or periods to repricing,  they may react
in different degrees to changes in market interest rates.  Also,  interest rates
on certain  types of assets and  liabilities  may fluctuate in advance of or lag
behind changes in market interest rates.  Additionally,  certain assets, such as
ARM loans, have features that restrict changes in interest rates on a short-term
basis  and over the life of the  assets.  Moreover,  in the event of a change in
interest  rates,  prepayment and early  withdrawal  levels may possibly  deviate
significantly from those assumed in calculating the above table.  Management has
also  made  estimates  of fair  value  discount  rates  that it  believes  to be
reasonable.  However, due to the fact that there is no quoted market for many of
the assets and  liabilities,  management  has no  definitive  basis to determine
whether the fair values presented would be indicative of the value negotiated in
an actual sale.

     Accordingly,  while the above  table  provides  an  estimate  of the Bank's
interest rate risk exposure at a particular point in time, it is not intended to
provide a precise  forecast  of the effect of market  changes on the Bank's MVPE
and net interest income, as actual results may vary.

     Under OTS risk-based capital regulations, savings associations are required
to  calculate  the  MVPE.  These  calculations  are based  upon data  concerning
interest-earning assets,  interest-bearing  liabilities and other rate sensitive
assets and  liabilities  provided  to the OTS on schedule  CMR of the  quarterly
Thrift  Financial  Report.  Commencing  September  30,  1994,  for  purposes  of
measuring  interest rate risk, the OTS began using the MVPE  calculations  which
essentially discount the cash flows from an institution's assets and liabilities
to present value, using current market rates. There are differences  between the
Bank's internal  assumptions used to calculate the previously presented MVPE and
those used by the OTS. For example, the Bank's internally calculated decay rates
for certain NOW, passbook and money market accounts produces an average expected
life for these  instruments which is longer than the average expected life using
the OTS standard assumptions for these same instruments. Accordingly, the Bank's
previously  presented MVPE  calculations  are not  representative  of those that
would be produced by the OTS.

     The  Bank's  policy in recent  years has been to  reduce  its  exposure  to
interest rate risk  generally by better  matching the maturities of its interest
rate sensitive  assets and  liabilities  and by originating  ARM loans and other
adjustable  rate  or  short-term  loans,  as well  as by  purchasing  short-term
investments. However, particularly in a low interest rate environment, borrowers
typically  prefer  fixed  rate  loans to ARM  loans.  The Bank does not  solicit
high-rate jumbo certificates or brokered funds.

                                                                              18

<Page>

Liquidity and Capital Resources.

     The Bank is required to maintain minimum levels of liquid assets as defined
by OTS regulations.  This requirement,  which varies from time to time depending
upon  economic  conditions  and deposit  flows,  is based upon a  percentage  of
deposits and short-term  borrowings.  The Bank's liquidity ratio averaged 10.58%
during the month of September  2002.  Liquidity  ratios  averaged 11.51% for the
quarter ended September 30, 2002. The Bank adjusts its liquidity levels in order
to meet funding needs of loan  originations,  deposit outflows,  payment of real
estate  taxes  on  mortgage   loans,   and  repayment  of  borrowings  and  loan
commitments.  The Bank also adjusts  liquidity as  appropriate to meet its asset
and liability management objectives.

     The  Bank's  primary  sources  of  funds  are  deposits,  amortization  and
prepayment  of  loans  and  mortgage-backed   securities  and  other  short-term
investments,  as well as earnings  and funds  provided  from  operations.  While
scheduled  principal  repayments on loans and  mortgage-backed  securities are a
relatively  predictable source of funds,  deposit flows and loan prepayments are
greatly   influenced  by  general  interest  rates,   economic   conditions  and
competition.  The Bank manages the pricing of its deposits to maintain a desired
deposit  balance.  In  addition,  the Bank invests  excess  funds in  short-term
interest-earning  and other  assets,  which  provide  liquidity  to meet lending
requirements.  Short-term  interest-bearing  deposits  with the FHLB of  Atlanta
amounted to $117.8  million at September 30, 2002.  Other assets  qualifying for
liquidity at September 30, 2002, including unpledged mortgage-backed  securities
guaranteed by the Federal  National  Mortgage  Association  and the Federal Home
Loan Mortgage Corporation, were $119.4 million. For additional information about
cash flows from the Company's operating, financing and investing activities, see
Unaudited  Consolidated  Statements  of Cash  Flows  included  in the  Financial
Statements.  The primary sources of cash are net income, principal repayments on
loans and mortgage-backed securities, increases in deposit accounts and advances
from the FHLB.

     Liquidity  management  is both a daily and  long-term  function of business
management.  If the Bank  requires  funds  beyond its ability to  generate  them
internally, borrowing agreements exist with the FHLB which provide an additional
source of funds.  At September 30, 2002, the Bank had $305.9 million in advances
from the FHLB. At September 30, 2002,  the Bank had  commitments  outstanding to
originate or purchase loans of $215.9 million.  This amount does not include the
unfunded  portion of loans in  process.  Certificates  of deposit  scheduled  to
mature in less than one year at September  30,  2002,  totaled  $530.8  million.
Based on prior  experience,  management  believes that a significant  portion of
such deposits will remain with the Bank.

New Accounting Pronouncements

     In June 2001, the FASB issued SFAS No. 142,  "Goodwill and Other Intangible
Assets".  SFAS No. 142  discontinues  the  practice of  amortizing  goodwill and
intangible  assets with  indefinite  lives and  initiates  an annual  review for
impairment of these assets.  The Company has adopted this  accounting  principle
beginning  January 1, 2002 and did not identify any  impairment  in the carrying
value of goodwill arising from previous  acquisitions.  Amortization of goodwill
included in the Company's income statement for the quarter and nine months ended
September 30 2001 was $63,000 and $188,000, respectively.

     In June  2001,  the  FASB  issued  SFAS  No.  143,  "Accounting  for  Asset
Retirement  Obligations".  The statement applies to legal obligations associated
with the  retirement  of a  tangible  long-lived  asset  that  results  from the
acquisition,  construction,  or  development  and/or the normal  operation  of a
long-lived asset, except for certain lessee obligations.  The statement requires
these  obligations be recorded at fair value as of the date of retirement and is
effective for fiscal years  beginning  after June 15, 2002. The Company does not
believe that the adoption of this  accounting  principle will have a significant
effect on it's financial statements.

     In  August  2001,  the  FASB  issued  SFAS  No.  144,  "Accounting  for the
Impairment  or Disposal of  Long-Lived  Assets".  This  statement  establishes a
single  accounting  model for  long-lived  assets to be disposed of by sale, and
requires  that  long-lived  assets  to  be  abandoned,   exchanged  for  similar
productive  assets, or distributed to owners in a spinoff be considered held and
used until disposed.  The Company has adopted this standard beginning January 1,
2002. The adoption did not have an effect on the Company's financial statements.

     In October  2002,  the FASB issued SFAS No. 147,  "Acquisitions  of Certain
Financial Institutions - an Amendment of FASB Statements No. 72 and 144 and FASB
Interpretation  No.  9."  This  statement  removes   acquisitions  of  financial
institutions  from  the  scope of both  Statement  72 and  Interpretation  9 and
requires  that those  transactions  be  accounted  for in  accordance  with FASB
Statements No. 141,  "Business  Combinations,"  and No. 142, "Goodwill and Other
Intangible  Assets." In addition,  the statement  amends FASB Statement No. 144,
"Accounting for the Impairment or Disposal of Long-Lived  Assets", to include in
its  scope  long-term  customer-relationship   intangible  assets  of  financial
institutions such as depositor- and borrower-relationship  intangible assets and
credit  cardholder  intangible  assets.  The  provisions  of this  statement are
effective as of October 1, 2002.  The Company does not believe that the adoption
of this  accounting  principle  will have a significant  effect on its financial
statements.

                                                                              19
<Page>

Item 4. Controls and Procedures

        (a)  Evaluation of disclosure controls and procedures.

             Under the supervision and with the participation of our
             management, including our Chief Executive Officer and Chief
             Financial Officer, we evaluated the effectiveness of the
             design and operation of our disclosure controls and
             procedures (as defined in Rule 13a-14(c) under the Exchange
             Act) as of a date (the "Evaluation Date") within 90 days
             prior to the filing date of this report. Based upon that
             evaluation, the Chief Executive Officer and Chief Financial
             Officer concluded that, as of the Evaluation Date, our
             disclosure controls and procedures were effective in timely
             alerting them to the material information relating to us (or
             our consolidated subsidiaries) required to be included in
             our periodic SEC filings.

         (b) Changes in internal controls.

             There were no significant changes made in our internal
             controls during the period covered by this report or, to our
             knowledge, in other factors that could significantly affect
             these controls subsequent to the date of their evaluation.

                                                                              20
<Page>

                            FIDELITY BANKSHARES, INC.
                                 AND SUBSIDIARY

                           Part II - Other Information

Item 1   Legal Proceedings

     The Company and its subsidiary are not involved in any  litigation,  nor is
the  Company  aware of any  pending  litigation,  other than  legal  proceedings
incident to the business of the Company,  such as  foreclosure  actions filed on
behalf of the  Company.  Management,  therefore,  believes  the  results  of any
current litigation would be immaterial to the consolidated  financial  condition
or results of operation of the Company.


Item 2   Changes in Securities

              None.


Item 3   Default Upon Senior Securities

              Not applicable.


Item 4   Submission of Matters to a Vote of Security Holders

               None


Item 5   Other Information

                None.


Item 6   Exhibits and Reports on Form 8-K

(a)  All required exhibits are included in Part I under  Consolidated  Financial
     Statements (pages 2 through 5), Notes to Unaudited  Consolidated  Financial
     Statements (pages 6 through 11) and Management's Discussion and Analysis of
     Financial  Condition and Results of  Operations  (pages 12 through 20), and
     are incorporated by reference, herein.

                                                                              21

<Page>


                                   SIGNATURES


     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
Registrant has duly caused this report to be signed by the undersigned thereunto
duly authorized.


                                        FIDELITY BANKSHARES, INC.






Date:  November  8, 2002            By:  /S/Vince A. Elhilow
                                        --------------------------------
                                        Vince A. Elhilow
                                        President and Chief Executive Officer





Date:  November  8, 2002            By:  /S/Richard D. Aldred
                                        ---------------------------------
                                        Richard D. Aldred
                                        Executive Vice President
                                         Chief Financial Officer





<Page>


                    Certification of Chief Executive Officer
            Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002


I, Vince A. Elhilow, President and Chief Executive Officer, certify that:

1.       I have reviewed this quarterly report on Form 10-Q of September 30,
         2002;

2.       Based on my knowledge, this quarterly report does not contain any
         untrue statement of a material fact or omit to state a material fact
         necessary to make the statements made, in light of the circumstances
         under which such statements were made, not misleading with respect to
         the period covered by this quarterly report;

3.       Based on my knowledge, the financial statements and other financial
         information included in this quarterly report fairly present in all
         material respects the financial condition, results of operations and
         cash flows of the registrant as of and for the periods presented in
         this quarterly report;

4.       The registrant's other certifying officers and I are responsible for
         establishing and maintaining disclosure controls and procedures (as
         defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
         have:
         a)       designed such disclosure controls and procedures to ensure
                  that material information relating to the registrant,
                  including its consolidated subsidiaries, is made known to us
                  by others within those entities, particularly during the
                  period in which this annual report is being prepared;
         b)       evaluated the effectiveness of the registrant's disclosure
                  controls and procedures as of a date within 90 days prior to
                  the filing date of this quarterly report (the "Evaluation
                  Date"); and
         c)       presented in this quarterly report our conclusions about the
                  effectiveness of the disclosure controls and procedures based
                  on our evaluation as of the Evaluation Date.
5.       The registrant's other certifying officers and I have disclosed, based
         on our most recent evaluation, to the registrant's auditors and the
         audit committee of registrant's board of directors (or persons
         performing the equivalent functions):

         a)       all significant deficiencies in the design or operation of
                  internal controls which could adversely affect the
                  registrant's ability to record, process, summarize and report
                  financial data and have identified for the registrant's
                  auditors any material weaknesses in internal controls and

         b)       any fraud, whether or not material, that involves management
                  or other employees who have a significant role in the
                  registrant's internal controls.

6.       The registrant's other certifying officers and I have indicated in this
         quarterly report whether there were significant changes in internal
         controls or in other factors that could significantly affect internal
         controls subsequent to the date of our most recent evaluation,
         including any corrective actions with regard to significant
         deficiencies and material weaknesses.


November 8, 2002                              /S/Vince A. Elhilow
- ----------------                              ---------------------------
Date                                          Vince A. Elhilow
                                              President and
                                              Chief Executive Officer







                    Certification of Chief Financial Officer
            Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002


     I, Richard D. Aldred, Executive Vice President and Chief Financial Officer,
certify that:

1.       I have reviewed this quarterly report on Form 10-Q of September 30,
         2002;

2.       Based on my knowledge, this quarterly report does not contain any
         untrue statement of a material fact or omit to state a material fact
         necessary to make the statements made, in light of the circumstances
         under which such statements were made, not misleading with respect to
         the period covered by this quarterly report;

3.       Based on my knowledge, the financial statements and other financial
         information included in this quarterly report fairly present in all
         material respects the financial condition, results of operations and
         cash flows of the registrant as of and for the periods presented in
         this quarterly report;

4.       The registrant's other certifying officers and I are responsible for
         establishing and maintaining disclosure controls and procedures (as
         defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
         have:
         a)       designed such disclosure controls and procedures to ensure
                  that material information relating to the registrant,
                  including its consolidated subsidiaries, is made known to us
                  by others within those entities, particularly during the
                  period in which this annual report is being prepared;
         b)       evaluated the effectiveness of the registrant's disclosure
                  controls and procedures as of a date within 90 days prior to
                  the filing date of this quarterly report (the "Evaluation
                  Date"); and
         c)       presented in this quarterly report our conclusions about the
                  effectiveness of the disclosure controls and procedures based
                  on our evaluation as of the Evaluation Date.
5.       The registrant's other certifying officers and I have disclosed, based
         on our most recent evaluation, to the registrant's auditors and the
         audit committee of registrant's board of directors (or persons
         performing the equivalent functions):

         a)       all significant deficiencies in the design or operation of
                  internal controls which could adversely affect the
                  registrant's ability to record, process, summarize and report
                  financial data and have identified for the registrant's
                  auditors any material weaknesses in internal controls and

         b)       any fraud, whether or not material, that involves management
                  or other employees who have a significant role in the
                  registrant's internal controls.

6.       The registrant's other certifying officers and I have indicated in this
         quarterly report whether there were significant changes in internal
         controls or in other factors that could significantly affect internal
         controls subsequent to the date of our most recent evaluation,
         including any corrective actions with regard to significant
         deficiencies and material weaknesses.


November 8, 2002                               /S/Richard D. Aldred
- ----------------                               -----------------------------
Date                                           Richard D. Aldred
                                               Executive Vice President and
                                               Chief Financial Officer


<Page>



                                                                    Exhibit 99.1

                            Certification pursuant to
                             18 U.S.C. Section 1350,
                             as adopted pursuant to
                  Section 906 of the Sarbanes-Oxley Act of 2002



     Vince A. Elhilow,  President and Chief  Executive  Officer,  and Richard D.
Aldred,  Executive  Vice  President  and Chief  Financial  Officer  of  Fidelity
Bankshares, Inc. (the "Company"), each certify in his/her capacity as an officer
of the Company that he/she has reviewed the  Quarterly  Report of the Company on
Form  10-Q for the  quarter  ended  September  30,  2002 and that to the best of
his/her knowledge:

(1)  the report fully  complies with the  requirements  of Sections 13(a) of the
     Securities Exchange Act of 1934; and

(2)  the information  contained in the report fairly  presents,  in all material
     respects, the financial
                  condition and results of operations of the Company.

     The purpose of this  statement  is solely to comply with Title 18,  Chapter
63,  Section 1350 of the United  States  Code,  as amended by Section 906 of the
Sarbanes-Oxley Act of 2002.


November 8, 2002                          /S/Vince A. Elhilow
- ----------------                          --------------------------------------
Date                                       Vince A. Elhilow
                                           President and Chief Executive Officer


November 8, 2002                         /S/Richard D. Aldred
- ----------------                         ---------------------------------------
Date                                      Ricahrd D. Aldred
                                          Executive Vice President and
                                          Chief Financial Officer