EXHIBIT 99 FIRST CITIZENS REPORTS EARNINGS FOR THIRD QUARTER 2003 COLUMBIA, S.C., October 31, 2003 - First Citizens Bancorporation of South Carolina, Inc. (OTCBB-"FCBN") reports consolidated net income for the quarter ending September 30, 2003, of $10.24 million compared to $9.37 million for the corresponding quarter of 2002. Craig Nix, Chief Financial Officer stated, "The increase in net income was primarily due to an increase in mortgage and deposit-related income." Total deposits as of September 30, 2003 were $3.65 billion compared to $3.12 billion as of September 30, 2002. Gross loans as of September 30, 2003 were $2.85 billion compared to $2.37 billion as of September 30, 2002. Noninterest income was $17.09 million during the third quarter of 2003, an increase of $4.23 million over the same period of 2002. The increase was primarily due to increases in deposit-related income and mortgage income. Of the $4.23 million increase, $1.55 million related to the recapture of mortgage servicing rights impairment which was recorded in prior periods as prescribed by generally accepted accounting principles. The recapture was the result of increased mortgage rates since the second quarter 2003. Noninterest expense was $34.66 million during the third quarter of 2003, an increase of $2.36 million over the same period of 2002. The majority of the increase was due to higher personnel costs, occupancy expense and data processing expense as a result of continued expansion of lines of business. For the nine months ended September 30, 2003, consolidated net income was $30.50 million compared to $30.39 million for the nine months ended September 30, 2002. Noninterest income was $45.21 million for the nine months ended September 30, 2003, an increase of $9.30 million over the same period of 2002. The increase was primarily due to increases in deposit-related income and mortgage income. Noninterest expense was $100.52 million for the nine months ended September 30, 2003, an increase of $7.86 million over the same period of 2002. The majority of the increase was due to higher personnel costs, occupancy expense and data processing expense as a result of continued expansion of lines of business. At its meeting held October 29, 2003, Bancorporation's Board of Directors declared a third quarter common stock dividend of $0.35 per share for shareholders of record as of November 14, 2003, payable November 25, 2003. First Citizens Bancorporation of South Carolina, Inc. is a three-bank financial holding company headquartered in Columbia, South Carolina, with $4.22 billion in total consolidated assets as of September 30, 2003. For more information, visit the First Citizens web site at www.fcbsc.com. This discussion may contain statements that could be deemed forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act, which statements are inherently subject to risks and uncertainties. Forward-looking statements are statements that include projections, predictions, expectations or beliefs about future events or results, or otherwise are not statements of historical fact. Such statements are often characterized by the use of the qualifying words (and their derivatives) such as "expect," "believe," "estimate," "plan," "project," "anticipate," or other statements concerning opinions or judgments of Bancorporation and its management about future events. Factors that could influence the accuracy of such forward-looking statements include, but are not limited to, the financial success or changing strategies of Bancorporations' customers, actions of government regulators, the level of market interest rates, and general economic conditions. CONDENSED STATEMENTS OF INCOME (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA; Quarter ended September 30, Nine months ended September 30, UNAUDITED) 2003 2002 2003 2002 Interest income $ 49,718 $ 51,932 $ 148,380 $ 157,472 Interest expense 11,663 14,874 37,765 48,038 Net interest income 38,055 37,058 110,615 109,434 Provision for loan losses 4,436 3,518 7,799 6,979 Net interest income after provision for loan losses 33,619 33,540 102,816 102,455 Noninterest income 17,085 12,853 45,210 35,910 Noninterest expense 34,662 32,304 100,524 92,664 Income before income taxes 16,042 14,089 47,502 45,701 Income taxes 5,806 4,720 17,006 15,310 Net income $ 10,236 $ 9,369 $ 30,496 $ 30,391 Net income per share $ 11.24 $ 10.19 $ 33.41 $ 32.92 Cash dividend per share $ 0.35 $ 0.25 $ 0.85 $ 0.75 Profitability information (annualized): Return on average assets 0.97% 1.02% 1.01% 1.11% Return on average equity 12.49 12.57 12.84 14.24 Taxable-equivalent net yield on average interest- earning assets 3.98 4.42 4.01 4.38 CONDENSED BALANCE SHEETS (THOUSANDS, EXCEPT SHARE DATA; UNAUDITED) September 30, December 31, September 30, 2003 2002 2002 Cash and due from bank $ 146,660 $ 165,747 $ 146,033 Federal funds sold 87,972 121,626 74,800 Investment securities 924,311 915,870 883,000 Loans 2,849,352 2,415,396 2,369,770 Reserve for loan losses (50,467) (43,305) (42,285) Other assets 261,480 212,542 207,977 Total assets $ 4,219,308 $ 3,787,876 $ 3,639,295 Deposits $ 3,649,027 $ 3,276,008 $ 3,121,422 Other liabilities 240,749 208,284 221,495 Shareholders' equity 329,532 303,584 296,378 Total liabilities and shareholders' equity $ 4,219,308 $ 3,787,876 $ 3,639,295 Book value per share $ 360.33 $ 329.67 $ 321.38 SELECTED AVERAGE BALANCES (THOUSANDS; UNAUDITED) Quarter ended September 30, Nine months ended September 30, 2003 2002 2003 2002 Total assets $ 4,167,228 $ 3,651,191 $ 4,047,712 $ 3,662,395 Investment securities 916,595 946,242 925,213 933,552 Loans 2,783,180 2,332,854 2,614,214 2,274,560 Interest-earning assets 3,821,169 3,354,754 3,715,408 3,363,513 Deposits 3,581,548 3,099,334 3,482,619 3,092,917 Interest-bearing liabilities 3,160,403 2,776,401 3,080,995 2,817,201 Shareholders' equity 325,128 295,755 317,638 285,429 CONTACT: Craig L. Nix of First Citizens Bancorporation of South Carolina, Inc. at 803-733-2659