INDEPENDENT BANKSHARES INC
10-K405, 1999-03-31
NATIONAL COMMERCIAL BANKS
Previous: SECURITY NATIONAL FINANCIAL CORP, NT 10-K, 1999-03-31
Next: INDEPENDENT BANKSHARES INC, ARS, 1999-03-31





                                      
                                UNITED STATES
                     SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.  20549
                       ______________________________
                                  FORM 10-K
   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
                                 ACT OF 1934
                For the Fiscal Year Ended:  December 31, 1998
                                      
                                     or
                                      
      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                            EXCHANGE ACT OF 1934
              For the Transition Period from                to
                                      
                       Commission File Number: 0-10196

                        INDEPENDENT BANKSHARES, INC.
           (Exact Name of Registrant as Specified in its Charter)
                                      
            Texas                                       75-1717279
(State or Other Jurisdiction of                      (I.R.S. Employer
Incorporation or Organization)                     Identification No.)

     547 Chestnut Street
        Abilene, Texas                                    79602
(Address of Principal Executive Offices)                (Zip Code)

     Registrant's Telephone Number, Including Area Code:  (915) 677-5550
                                      
         Securities Registered Pursuant to Section 12(b) of the Act:
                                      
                                                    Name of each exchange
        Title of each class                          on which registered
_____________________________________________       ______________________
   Common Stock, $0.25 Par Value                   American Stock Exchange
8.5% Cumulative Trust Preferred Securities,        American Stock Exchange
  Guaranteed by Independent Bankshares, Inc.,
          Stated Value $10.00
                                      
      Securities Registered Pursuant to Section 12(g) of the Act: None
                       ______________________________
                                      
     Indicate by check mark whether the Registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 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  [ ]

     Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of the Registrant's knowledge, in definitive proxy
or information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K.          [X]

     The aggregate market value of the voting stock held by nonaffiliates
of the Registrant, based on the market value of such stock on March 18,
1999, was $18,130,000.  For purposes of this computation, all executive
officers, directors and 5% beneficial owners of the Registrant are deemed
to be affiliates.  Such determination should not be deemed an admission
that such executive officers, directors and beneficial owners are, in fact,
affiliates of the Registrant.  At March 18, 1999, 2,228,780 shares of the
Registrant's common stock, $0.25 par value per share, were outstanding.

                     DOCUMENTS INCORPORATED BY REFERENCE
Portions of the following documents are incorporated by reference into the
indicated part or parts of this report:

(1)  Annual Report to Shareholders for the fiscal year ended December 31,
     1998, furnished to the Commission pursuant to Rule 14a-3(b) - Part II
     and Part IV.
(2)  Definitive proxy statement to be filed with the Commission pursuant to
     Regulation 14A in connection with the Annual Meeting of Shareholders
     to be held April 27, 1999 - Part III.
_____________________________________________________________________________

<PAGE>
PART I


     Other than historical and factual statements, the matters
and items discussed in this Annual Report on Form 10-K are
forward-looking statements that involve risks and uncertainties.
Actual results of Independent Bankshares, Inc. and its
subsidiaries may differ materially from the results discussed in
the forward-looking statements.  Certain factors that could
contribute to such differences are discussed with the forward-
looking statements throughout this report and are summarized in
"Management's Discussion and Analysis of Financial Condition and
Results of Operations - Forward-Looking Statements - Cautionary
Language."

ITEM 1.BUSINESS

GENERAL

     Independent Bankshares, Inc., a Texas corporation (the
"Company"), is a bank holding company headquartered in Abilene,
Texas.  The Company owns all of the common securities of
Independent Capital Trust ("Independent Capital") and indirectly
owns through a Delaware subsidiary, Independent Financial Corp.
("Independent Financial"), 100% of the stock of First State Bank,
National Association, Abilene, Texas (the "First State") and Azle
State Bank, Azle, Texas ("Azle State") (collectively, the
"Banks"). At December 31, 1998, the Banks operated full-service
banking locations in the Texas cities of Abilene (3 locations),
Azle (2 locations), Lubbock, Odessa (4 locations), San Angelo,
Stamford and Winters.

     The Company's primary activities are to assist the Banks in
the management and coordination of their financial resources and
to provide capital, business development, long range planning and
public relations for the Banks.  The Banks operate under the
day-to-day management of their own officers and board of
directors and formulates their own policies with respect to
banking matters.

     At December 31, 1998, the Company had, on a consolidated
basis, total assets of $370,178,000, total deposits of
$330,804,000, total loans, net of unearned income, of
$184,560,000 and total stockholders' equity of $24,505,000.  The
Company's net income has grown from $224,000 in 1991 to
$2,188,000 in 1998. Additionally, since 1991, the Company's total
loans have grown at a 19.7% average annual rate, resulting from a
combination of internal growth and the Company's acquisition of
community banks.

     The Company's complete mailing address and telephone number
is 547 Chestnut Street, Abilene, Texas 79602, (915) 677-5550.

THE BANKS

     The Company conducts substantially all of its business
through the Banks and its various branches in Texas.  Each of the
Banks' branches is an established franchise with a significant
presence in its respective service area. The combined branches in
Abilene had the seventh largest total deposits of eleven
financial institutions that had branch(es) in Taylor County, at
June 30, 1998, the latest date for which information is
available.  The branches in Stamford and Winters were the largest
bank branches in Jones and Runnels Counties, respectively, in
terms of total deposits at June 30, 1998.  The combined branches
in Odessa had the seventh largest total deposits of nine banks
that had branch(es) in Ector County at  June 30, 1998. The branch
in San Angelo had the eighth largest total deposits of twelve
banks that had branch(es) in Tom Green County at June 30, 1998.
The branch in Lubbock had the twelfth largest total deposits of
sixteen banks that had branch(es) in Lubbock County at June 30,
1998. Azle State had the twenty-second largest total deposits of
forty-nine banks that had branch(es) in Tarrant County at June
30, 1998. The Banks operate through their branches as the
community banks that focus on long-term relationships with
customers and provide individualized, quality service.
Reflecting its community banking heritage, the Banks have a
stable deposit base from customers located within its Texas
market area.  Their recent financial performance is characterized
by consistent core earnings, an increasingly diversified loan
portfolio and strong asset quality.  The deposits of the Banks
are insured by the Federal Deposit Insurance Corporation (the
"FDIC") to the maximum extent provided by law.

     At December 31, 1998, First State had total assets of
$268,438,000, total deposits of $246,181,000, total loans, net of
unearned income, of $141,031,000, and total stockholder's equity
of $21,011,000 and Azle State had total assets of $100,584,000,
total deposits of $85,177,000, total loans, net of unearned
income, of $43,464,000, and total stockholder's equity of
$14,827,000. On March 12, 1999, Azle State was merged with and
into First State.

     The principal services provided by the Banks are as follows:

     Commercial Services.  The Banks provide a full range of
banking services for their commercial customers. Commercial
lending activities include short-term and medium-term loans,
revolving credit arrangements, inventory and
                               -1-

<PAGE>
accounts receivable financing, equipment financing and interim
and permanent real estate lending.  Other services include cash
management programs and federal tax depository and night
depository services.

     Consumer Services.  The Banks also provide a wide range of
consumer banking services, including checking, savings and money
market accounts, savings programs and installment and personal
loans.  The Banks make automobile and other installment loans
directly to customers, as well as indirectly through automobile
dealers.  The Banks make home improvement, home equity and real
estate loans and provide safe deposit services.  As a result of
sharing arrangements with the Pulse automated teller machine
system network, the Banks provide 24-hour routine banking
services through automated teller machines ("ATMs").  The Pulse
network provides ATM accessibility throughout the United States.
The Banks also offer investment services and banking by phone or
personal computer.

     Trust Services.  First State provides trust and agency
services to individuals, partnerships and corporations from its
offices in Abilene, Lubbock and Odessa.  The trust division also
provides investment management, administration and advisory
services for agency and trust accounts, and acts as trustee for
pension and profit sharing plans.

ACQUISITION AND BRANCH ACTIVITIES

     Azle Bancorp and Azle State Bank.  The Company completed the
acquisition of Azle Bancorp and its subsidiary bank, Azle State,
effective September 22, 1998, for an aggregate cash consideration
of $19,025,000. To obtain funding for the acquisition, the
Company sold an aggregate of 230,000 shares of Common Stock at a
price of $11.50 per share, and Independent Capital sold 1,300,000
of its 8.5% Cumulative Trust Preferred Securities (the "Trust
Preferred Securities") at $10.00 per preferred security (having a
liquidation value of $13,000,000) (together, the "1998
Offering").  The proceeds from the sale of the Trust Preferred
Securities were used by Independent Capital to purchase an
equivalent amount of Subordinated Debentures of the Company.  The
Company also borrowed $4,300,000 from a financial institution in
Fort Worth, Texas (the "Fort Worth Bank") to finance a portion of
the cost of acquiring Azle Bancorp.  The borrowings from the Fort
Worth Bank were paid off on September 30, 1998, from the proceeds
of a cash dividend paid to the Company by Azle State.  At the
date of acquisition, Azle Bancorp had total assets of
$93,158,000, total loans, net of unearned income, of $45,163,000,
total deposits of $80,955,000 and stockholders' equity of
$9,872,000.  This acquisition was accounted for using the
purchase method of accounting.  A total of $8,014,000 of
intangible assets was recorded as a result of this acquisition.
The core deposit intangible is being amortized over a period of
12 years, and the goodwill is being amortized over a period of 25
years.

     Crown Park and Western National.  On January 28, 1997, the
Company consummated the acquisition of Crown Park Bancshares,
Inc. ("Crown Park") and its wholly owned subsidiary bank, Western
National Bank, Lubbock, Texas ("Western National"), for an
aggregate cash purchase price of $7,510,000.  On the closing
date, Crown Park was merged with and into a wholly owned
subsidiary of the Company and Western National was merged with
and into the First State.  To obtain funding for the acquisition,
simultaneously with the closing, the Company consummated an
underwritten public offering of an aggregate of 395,312 shares of
its common stock at a price of $11.40 per share (the "1997
Offering").  This included 51,562 shares covered by the
underwriter's over-allotment option.  The Company borrowed
$800,000 from a financial institution in Amarillo, Texas (the
"Amarillo Bank") to finance the remaining cost of acquiring Crown
Park.  The $800,000 of borrowings was later reduced to $400,000
with the proceeds of the sale of the over-allotment shares and
the remaining principal amount of this borrowing was paid in full
by December 31, 1997.  See "Item 7. Management's Discussion and
Analysis of Financial Condition and Results of Operations -
Liquidity and Capital Resources."  This acquisition was accounted
for using the purchase method of accounting.  A total of
$2,486,000 of goodwill was recorded as a result of this
transaction. At the date of acquisition, Crown Park had, on a
consolidated basis, total assets of $60,420,000, total deposits
of $53,604,000, total loans, net of unearned income, of
$41,688,000, and stockholders' equity of $4,238,000.  The Company
has realized savings in the area of non-interest expenses through
consolidation of the operations of Western National into First
State.

     In addition to the immediate increase in asset size and the
potential for improved future profitability, the Azle Bancorp and
Crown Park acquisitions have allowed the Company to expand its
market area into what the Company believes are additional
desirable banking locations.  This expansion has increased the
geographic diversity of the Company's loan portfolio, and, thus,
decreased the Company's overall lending risks.

     Supermarket Branches. During the second quarter of 1997,
First State filed an application with the Office of the
Comptroller of the Currency (the "Comptroller") to establish four
additional branch banking facilities. These facilitates, two in
Abilene and two in Odessa, are to be located in large
supermarkets. First State received approval to open the branches
during the third quarter and in October 1997 opened two full-
service branch locations in large supermarkets, one in Abilene
and one in Odessa.  One additional branch in another large
supermarket in Odessa opened during the second quarter of 1998.
The fourth supermarket branch, to be located in Abilene, should
be operational in

                               -2-

<PAGE>

2000. Management of the Company believes that establishing bank
branches in supermarkets is one of the most economical ways to
increase market share of the Banks in their West and North
Central Texas market areas.

OTHER SUBSIDIARIES

     At the present time, the Company does not have any
subsidiaries other than Independent Capital, Independent
Financial and the Banks.

BUSINESS OBJECTIVES AND STRATEGY

     The Company's principal business objectives are to increase
its profitability and shareholder value by building a valuable
Texas banking franchise using core deposits as a funding base to
support local commercial and consumer lending programs.  The
Company employs several strategies, including the following, to
accomplish its objectives:

     Sophistication and Breadth of Products; Personal Services.
The Company's goal is to provide customers with the business
sophistication and breadth of products of a regional financial
services company, while retaining the special attention to
personal service and the local appeal of a community bank. The
Company believes that, as a result of consolidation in the
financial industry within the Company's marketplace, there are
few financial institutions in its market area that have larger
lending limits than the Company that are willing to provide the
personal customer service that the Company is committed to
providing to its customers.

     Decentralized Decision Making.  The Company's decentralized
decision making authority, vested in the president and senior
officers of the Abilene, Azle, Lubbock and Odessa branches,
allows for rapid response time and flexibility in dealing with
customer requests and credit needs and has contributed to a 25.5%
increase in the Company's commercial and real estate loan
portfolio, excluding the acquisition of Azle State, during the
twelve-month period ended December 31, 1998.

     Credit Quality Standards.  The Company's attention to credit
quality standards has allowed it to expand its commercial loan
portfolio while maintaining superior asset quality.
Nonperforming assets were 0.3% of total assets at December 31,
1998.

     Efficient and Convenient Delivery Systems.  The Company's
efforts to maintain and expand efficient and convenient delivery
systems for its products and services have included the recent
expansion of its branch network by locating banking centers in a
leading supermarket chain in Abilene (one location) and Odessa
(two locations) and the introduction of computer and telephone
home banking.  The Company also maintains 15 ATMs throughout its
market area.

     Acquisition Activity.  The Company's strategy of
opportunistically acquiring banks in its West Texas market has
resulted in its acquisition of three banks and one branch in the
last five years. Following the acquisition of Azle Bancorp and
its subsidiary Azle State in September 1998, the Company has
locations in or near five of the major markets in West and North
Central Texas.

SUPERVISION AND REGULATION

     References in this report to applicable statutes,
regulations and policies are brief summaries thereof, do not
purport to be complete, and are qualified in their entirety by
reference to such statutes, regulations and policies.

General

     The Company and the Banks are extensively regulated under
federal and state law.  These laws and regulations are intended
to protect depositors, not shareholders. To the extent that the
following information describes statutory or regulatory
provisions, it is qualified in its entirety by reference to the
particular statutory or regulatory provisions. Any change in
applicable laws or regulations may have a material effect on the
business and prospects of the Company. The operations of the
Company may be affected by legislative changes and by the
policies of various regulatory authorities. The Company is unable
to predict the nature or the extent of the effects on its
business and earnings that fiscal or monetary policies, economic
controls or new federal or state legislation may have in the
future.

     The Company is a registered bank holding company under the
Bank Holding Company Act of 1956 (as amended, the "BHCA") and, as
such, is subject to regulation, supervision and examination by
the Board of Governors of the Federal Reserve (the "Federal
Reserve"). The Company is required to file annual reports with
the Federal Reserve and to provide the Federal Reserve such
additional information as it may require.

                               -3-

<PAGE>

     First State, a national banking association organized under
the National Bank Act, is subject to the supervision and
regulation of the Office of the Comptroller of the Currency (the
"OCC"). Prior to its merger with and into First State on March
12, 1999, Azle State was a Texas state-chartered bank subject to
regulation by the Texas Department of Banking (the "TDB").
Because the FDIC provides deposit insurance to the Banks, the
Banks are also subject to supervision and regulation by the FDIC
(even though the FDIC is not the primary federal regulator of the
Banks).

RECENT AND PENDING LEGISLATION

     The enactment of the legislation described below has
significantly affected the banking industry generally and will
have an ongoing effect on the Company and the Banks in the
future.

     Financial Institutions Reform, Recovery and Enforcement Act
of 1989

     The Financial Institutions Reform, Recovery, and Enforcement
Act of 1989 ("FIRREA") reorganized and reformed the regulatory
structure applicable to financial institutions generally. FIRREA,
among other things, enhanced the supervisory and enforcement
powers of the federal bank regulatory agencies, required insured
financial institutions to guarantee repayment of losses incurred
by the FDIC in connection with the failure of an affiliated
financial institution, required financial institutions to provide
their primary federal regulator with notice (under certain
circumstances) of changes in senior management and broadened
authority for bank holding companies to acquire savings
institutions.

     Under FIRREA, federal bank regulators were granted expanded
enforcement authority over "institution-affiliated parties"
(i.e., officers, directors, controlling shareholders, as well as
attorneys, appraisers or accountants who knowingly or recklessly
participate in wrongful action likely to have an adverse effect
on an insured institution). Federal banking regulators have
greater flexibility to bring enforcement actions against insured
institutions and institution-affiliated parties, including cease
and desist orders, prohibition orders, civil money penalties,
termination of insurance and the imposition of operating
restrictions and capital plan requirements. These enforcement
actions, in general, may be initiated for violations of laws and
regulations and unsafe or unsound practices. Since the enactment
of FIRREA, the federal bank regulators have significantly
increased the use of written agreements to correct compliance
deficiencies with respect to applicable laws and regulations and
to ensure safe and sound practices. Violations of such written
agreements are grounds for initiation of cease-and-desist
proceedings. FIRREA granted the FDIC back-up enforcement
authority to recommend enforcement action to an appropriate
federal banking agency and to bring such enforcement action
against a financial institution or an institution-affiliated
party if such federal banking agency fails to follow the FDIC's
recommendation. FIRREA also requires, except under certain
circumstances, public disclosure of final enforcement actions by
the federal banking agencies.

     FIRREA also established a cross-guarantee provision pursuant
to which the FDIC may recover from a depository institution
losses that the FDIC incurs in providing assistance to, or paying
off the insured depositors of, any of such depository
institution's affiliated insured banks or thrifts. The cross-
guarantee thus enables the FDIC to assess a holding company's
healthy Bank Insurance Fund ("BIF") members and Savings
Association Insurance Fund ("SAIF") members for the losses of any
of such holding company's failed BIF and SAIF members. Cross-
guarantee liabilities are generally superior in priority to
obligations of the depository institution to its shareholders due
solely to their status as shareholders and obligations to other
affiliates. Cross-guarantee liabilities are generally
subordinated, except with respect to affiliates, to deposit
liabilities, secured obligations or any other general or senior
liabilities, and any obligations subordinated to depositors or
other general creditors.

     The Federal Deposit Insurance Corporation Improvement Act of
1991

     The Federal Deposit Insurance Corporation Improvement Act of
1991 ("FDICIA") was adopted to recapitalize the BIF and impose
certain supervisory and regulatory reforms on insured depository
institutions. FDICIA, in general, includes provisions, among
others, to (i) increase the FDIC's line of credit with the U.S.
Treasury in order to provide the FDIC with additional funds to
cover the losses of federally insured banks, (ii) reform the
deposit insurance system, including the implementation of risk-
based deposit insurance premiums, (iii) establish a format for
closer monitoring of financial institutions to enable prompt
corrective action by banking regulators when a financial
institution begins to experience financial difficulty, (iv)
establish five capital levels for financial institutions ("well
capitalized," "adequately capitalized," "undercapitalized,"
"significantly undercapitalized" and "critically
undercapitalized") that impose more scrutiny and restrictions on
less capitalized institutions, (v) require the banking regulators
to set operational and managerial standards for all insured
depository institutions and their holding companies, including
limits on excessive compensation to executive officers,
directors, employees and principal shareholders, and establish
standards for loans secured by real estate, (vi) adopt certain
accounting reforms and require annual on-site examinations of
federally insured institutions, including the ability to require
independent audits of banks and thrifts, (vii) revise risk-based

                               -4-

<PAGE>

capital standards to ensure that they (a) take adequate account
of interest-rate changes, concentration of credit risk and the
risks of nontraditional activities, and (b) reflect the actual
performance and expected risk of loss of multi-family mortgages,
and (viii) restrict state-chartered banks from engaging in
activities not permitted for national banks unless they are
adequately capitalized and have FDIC approval. FDICIA also
authorized the FDIC to make special assessments on insured
depository institutions, in amounts determined by the FDIC to be
necessary to give it sufficient assessment income to repay
amounts borrowed from the U.S. Treasury and other sources or for
any other purpose the FDIC deems necessary. FDICIA also grants
authority to the FDIC to establish semiannual assessment rates on
BIF and SAIF member banks so as to maintain these funds at the
designated reserve ratios.

     FDICIA, as noted above, authorizes and (under certain
circumstances) requires the federal banking agencies to take
certain actions against institutions that fail to meet certain
capital-based requirements. The federal banking agencies are
required, under FDICIA, to establish five levels of insured
depository institutions based on leverage limit and risk-based
capital requirements established for institutions subject to
their jurisdiction plus, in their discretion, individual
additional capital requirements for such institutions. Under the
final rules that have been adopted by each of the federal banking
agencies, an institution is designated (i) "well-capitalized" if
the institution has a total risk-based capital ratio of 10% or
greater, a Tier 1 risk-based capital ratio of 6% or greater, and
a leverage ratio of 5% or greater, and the institution is not
subject to an order, written agreement, capital directive, or
prompt corrective action directive to meet and maintain a
specific capital level for any capital measure, (ii) "adequately
capitalized" if the institution has a total risk-based capital
ratio of 8% or greater, a Tier 1 risk-based capital ratio of 4%
or greater, and a leverage ratio of 4% or greater, (iii)
"undercapitalized" if the institution has a total risk-based
capital ratio that is less than 8%, a Tier 1 risk-based capital
ratio that is less than 4%, or a leverage ratio that is less than
4%, (iv) "significantly undercapitalized" if the institution has
a total risk-based capital ratio that is less than 6%, a Tier 1
risk-based capital ratio that is less than 3%, or a leverage
ratio that is less than 3%, and (v) "critically undercapitalized"
if the institution has a ratio of tangible equity to total assets
that is equal to or less than 2%.

     "Undercapitalized," "significantly undercapitalized" and
"critically undercapitalized" institutions are required to submit
capital restoration plans to the appropriate federal banking
agency and are subject to certain operational restrictions.
Companies controlling an undercapitalized institution are also
required to guarantee the subsidiary institution's compliance
with the capital restoration plan subject to an aggregate
limitation of the lesser of 5% of the institution's assets at the
time it received notice that it was undercapitalized or the
amount of the capital deficiency when the institution first
failed to meet the plan.

     Significantly or critically undercapitalized institutions
and undercapitalized institutions that do not submit or comply
with acceptable capital restoration plans are subject to
restrictions on the compensation of senior executive officers and
to additional regulatory sanctions that may include a forced
offering of shares or merger, restrictions on affiliate
transactions, restrictions on rates paid on deposits, asset
growth and new activities, the dismissal of directors or senior
executive officers and mandatory divestitures by the institution
or its parent company. The banking agency must require the
offering of shares or merger and restrict affiliate transactions
and the rates paid on deposits unless it is determined that they
would not further capital improvement. FDICIA generally requires
the appointment of a conservator or receiver within 90 days after
an institution becomes critically undercapitalized. The federal
banking agencies have adopted uniform procedures for the issuance
of directives by the appropriate federal banking agency. Under
these procedures, an institution will generally be provided
advance notice when the appropriate federal banking agency
proposes to impose one or more of the sanctions set forth above.
These procedures provide an opportunity for the institution to
respond to the proposed agency action or, where circumstances
warrant immediate agency action, an opportunity for
administrative review of the agency's action.

     As described under "Management's Discussion and Analysis of
Financial Condition and Results of Operations-Capital Resources,"
both the Company and the Banks were "well capitalized" at
December 31, 1998.

     Pursuant to FDICIA, the Federal Reserve and the other
federal banking agencies adopted real estate lending guidelines
pursuant to which each insured depository institution is required
to adopt and maintain written real estate lending policies in
conformity with the prescribed guidelines. Under these
guidelines, each institution is expected to set loan-to-value
ratios not exceeding the supervisory limits set forth in the
guidelines. A loan-to-value ratio is generally defined as the
total loan amount divided by the appraised value of the property
at the time the loan is originated. The guidelines require that
the institution's real estate policy include proper loan
documentation and prudent underwriting standards. These
guidelines became effective on March 19, 1993. These rules have
had no material adverse impact on the Company and the Banks.

     FDICIA also contained the Truth in Savings Act, which
requires clear and uniform disclosure of the rates of interest
payable on deposit accounts by depository institutions, and the
fees assessable against deposit accounts, so that

                               -5-

<PAGE>

consumers can make a meaningful comparison between the competing
claims of financial institutions with regard to deposit accounts
and products.

     Riegle-Neal Interstate Banking and Branching Efficiency Act
of 1994

     Congress enacted the Riegle-Neal Interstate Banking and
Branching Efficiency Act of 1994 (the "Interstate Act") in
September 1994. Since September 1995, bank holding companies have
the right to expand, by acquiring existing banks, into all
states, even those which had theretofore restricted entry. The
legislation also provided that, subject to future action by
individual states, a holding company has the right, commencing in
1997, to convert the banks which it owns in different states to
branches of a single bank. A state was permitted to "opt out" of
provisions of the Interstate Act which permitted conversion of
separate banks to branches, but was not permitted to "opt out" of
the law allowing bank holding companies from other states to
enter the state. Texas has adopted legislation to "opt out" of
the interstate branching provisions (which Texas law currently
expires on September 2, 1999). The federal legislation also
establishes limits on acquisitions by large banking
organizations, providing that no acquisition may be undertaken if
it would result in the organization having deposits exceeding
either 10% of all bank deposits in the United States or 30% of
the bank deposits in the state in which the acquisition would
occur.

     Economic Growth and Regulatory Paperwork Reduction Act of
1996

     The Economic Growth and Regulatory Paperwork Reduction Act
of 1996 ("EGRPRA") was signed into law on September 30, 1996.
EGRPRA streamlined the non-banking activities application process
for well-capitalized and well-managed bank holding companies.
Under EGRPRA, qualified bank holding companies may commence a
regulatorily approved non-banking activity without prior notice
to the Federal Reserve; written notice is required within 10 days
after commencing the activity. Under EGRPRA, the prior notice
period is reduced to 12 days in the event of any non-banking
acquisition or share purchase, assuming the size of the
acquisition does not exceed 10% of risk-weighted assets of the
acquiring bank holding company and the consideration does not
exceed 15% of Tier 1 capital. The foregoing prior notice
requirement also applies to commencing non-banking activity de
novo which has been previously approved by order of the Federal
Reserve, but not yet implemented by regulations.

PENDING LEGISLATION

     Because of concerns relating to competitiveness and the
safety and soundness of the banking industry, Congress is
considering a number of wide-ranging proposals for altering the
structure, regulation and competitive relationships of the
nation's financial institutions. Among such bills are new
proposals to merge the BIF and the SAIF insurance funds, to
eliminate the federal thrift charter, to alter the statutory
separation of commercial and investment banking and to further
expand the powers of banks, bank holding companies and
competitors of banks. It cannot be predicted whether or in what
form any of these proposals will be adopted or the extent to
which the business of the Company may be affected thereby.

BANK AND BANK HOLDING COMPANY REGULATION

     Under the BHCA, the activities of a bank holding company are
limited to businesses so closely related to banking, managing or
controlling banks as to be a proper incident thereto. The Company
is also subject to capital requirements applied on a consolidated
basis in a form substantially similar to those required of the
Banks. The BHCA also requires a bank holding company to obtain
approval from the Federal Reserve before (i) acquiring, directly
or indirectly, ownership or control of any voting shares of
another bank or bank holding company if, after such acquisition,
it would own or control more than 5% of such shares (unless it
already owns or controls the majority of such shares), (ii)
acquiring all or substantially all of the assets of another bank
or bank holding company, or (iii) merging or consolidating with
another bank holding company. The Federal Reserve will not
approve any acquisition, merger or consolidation that would have
a substantially anticompetitive result, unless the
anticompetitive effects of the proposed transaction are clearly
outweighed by a greater public interest in meeting the
convenience and needs of the community to be served. The Federal
Reserve also considers capital adequacy and other financial and
managerial factors in reviewing acquisitions or mergers.

     The BHCA also prohibits a bank holding company, with certain
limited exceptions, (i) from acquiring or retaining direct or
indirect ownership or control of more than 5% of the voting
shares of any company which is not a bank or bank holding
company, or (ii) from engaging directly or indirectly in
activities other than those of banking, managing or controlling
banks, or providing services for its subsidiaries. The principal
exceptions to these prohibitions involve certain non-bank
activities which, by statute or by Federal Reserve regulation or
order, have been identified as activities closely related to the
business of banking or of managing or controlling banks. The
Federal Reserve, in making such determination, considers whether
the performance of such activities by a bank holding company can
be

                               -6-

<PAGE>

expected to produce benefits to the public such as greater
convenience, increased competition or gains in efficiency in
resources, which can be expected to outweigh the risks of
possible adverse effects such as decreased or unfair competition,
conflicts of interest or unsound banking practices. FIRREA
(described in more detail herein) made a significant addition to
the list of permitted non-bank activities for bank holding
companies by providing that bank holding companies may acquire
thrift institutions upon approval by the Federal Reserve.

INSURANCE OF ACCOUNTS

     The FDIC provides insurance, through the BIF, to deposit
accounts at the Banks to a maximum of $100,000 for each insured
depositor.

     Through December 31, 1992, all FDIC-insured institutions,
whether members of the BIF or the SAIF, paid the same premium (23
cents per $100 of assessable deposits) under a flat-rate system
mandated by law. FDICIA required the FDIC to raise the reserves
of the BIF and the SAIF, implement a risk-related premium system
and adopt a long-term schedule for recapitalizing the BIF.
Effective January 1, 1993, the FDIC amended its regulations
regarding insurance premiums to provide that a bank or thrift
would pay an insurance assessment within a range of 23 cents to
31 cents for each $100 of assessable deposits, depending on its
risk classification.

     Effective January 1, 1996, the FDIC implemented an amendment
to the BIF risk-based assessment schedule which effectively
eliminated deposit insurance assessments for most commercial
banks and other depository institutions with deposits insured by
the BIF only, while maintaining the assessment rate for SAIF-
insured institutions in even the lowest risk-based premium
category at 23 cents for each $100 of assessable deposits.
Following enactment of EGRPRA, the overall assessment rate
beginning in 1997 for institutions in the lowest risk-based
premium category was revised to equal 1.29 cents and 6.44 cents
for each $100 of assessable deposits of BIF and SAIF,
respectively, in comparison to the prior assessment rate for such
institutions, applicable only to SAIF deposits, of 23 cents for
each $100 of assessable deposits. At this time, the deposit
insurance assessment rate for institutions in the lowest risk-
based premium category is zero, and all of the assessments paid
by institutions in this category are used to service debt issued
by the Financing Corporation, a federal agency established to
finance the recapitalization of the former Federal Savings and
Loan Insurance Corporation.

REGULATIONS GOVERNING CAPITAL ADEQUACY

     The federal bank regulatory agencies use capital adequacy
guidelines in their examination and regulation of bank holding
companies and banks. If the capital falls below the minimum
levels established by these guidelines, the bank holding company
or bank may be denied approval to acquire or establish additional
banks or nonbank businesses or to open facilities.

     The Federal Reserve and the OCC adopted risk-based capital
guidelines for banks and bank holding companies. The risk-based
capital guidelines are designed to make regulatory capital
requirements more sensitive to differences in risk profile among
banks and bank holding companies, to account for off-balance
sheet exposure and to minimize disincentives for holding liquid
assets. Assets and off-balance sheet items are assigned to broad
risk categories, each with appropriate weights. The resulting
capital ratios represent capital as a percentage of total risk-
weighted assets and off-balance sheet items. The Federal Reserve
has noted that bank holding companies contemplating significant
expansion programs should not allow expansion to diminish their
capital ratios and should maintain ratios well in excess of the
minimums. Under these guidelines, all bank holding companies and
federally regulated banks must maintain a minimum risk-based
total capital ratio equal to 8%, of which at least one-half must
be Tier 1 capital.

     The Federal Reserve also has implemented a leverage ratio,
which is Tier 1 capital to total assets, to be used as a
supplement to the risk-based guidelines. The principal objective
of the leverage ratio is to place a constraint on the maximum
degree to which a bank holding company may leverage its equity
capital base. The Federal Reserve requires a minimum leverage
ratio of 3%. For all but the most highly-rated bank holding
companies and for bank holding companies seeking to expand,
however, the Federal Reserve expects that additional capital
sufficient to increase the ratio by at least 100 to 200 basis
points will be maintained.

     On October 21, 1996, the Federal Reserve issued a press
release announcing that it had approved the use of certain
cumulative preferred stock instruments in Tier 1 capital for bank
holding companies.

     See "Management's Discussion and Analysis of Financial
Condition and Results of Operations-Capital Resources" for a
discussion of the capital adequacy of the Company and the Banks.

                               -7-

<PAGE>

     Management of the Company believes that the risk-weighting
of assets and the risk-based capital guidelines do not have a
material adverse impact on the Company's operations or on the
operations of the Banks. The requirement of deducting certain
intangibles in computing capital ratios contained in the
guidelines, however, could adversely affect the ability of the
Company to make acquisitions in the future in transactions that
would be accounted for using the purchase method of accounting.
Although these requirements would not reduce the ability of the
Company to make acquisitions using the pooling of interests
method of accounting, the Company has not historically made, and
has no present plans to make, acquisitions on this basis.

COMMUNITY REINVESTMENT ACT

     The Community Reinvestment Act of 1977 requires that, in
connection with examinations of financial institutions within
their jurisdiction, the federal banking regulators must evaluate
the record of the financial institutions in meeting the credit
needs of their local communities, including low and moderate
income neighborhoods, consistent with the safe and sound
operation of those banks. These factors are also considered in
evaluating mergers, acquisitions and applications to open a
branch or facility.

REGULATIONS GOVERNING EXTENSIONS OF CREDIT

     The Banks are subject to certain restrictions imposed by the
Federal Reserve Act on extensions of credit to the Company or the
Banks or investments in their securities and on the use of their
securities as collateral for loans to any borrowers. These
regulations and restrictions limit the ability of the Company to
borrow funds from the Banks for its cash needs, including funds
for acquisitions and for payment of dividends, interest and
operating expenses. Further, under the BHCA and certain
regulations of the Federal Reserve, a bank holding company and
its subsidiaries are prohibited from engaging in certain tying
arrangements in connection with any extension of credit, lease or
sale of property or furnishing of services. For example, the
Banks may not generally require a customer to obtain other
services from the Banks or the Company, and may not require the
customer to promise not to obtain other services from a
competitor as a condition to an extension of credit to the
customer.

     The Banks are also subject to certain restrictions imposed
by the Federal Reserve Act on extensions of credit to executive
officers, directors, principal shareholders or any related
interest of such persons. Extensions of credit (i) must be made
on substantially the same terms, including interest rates and
collateral as, and following credit underwriting procedures that
are not less stringent than, those prevailing at the time for
comparable transactions with persons not covered above and who
are not employees, and (ii) must not involve more than the normal
risk of repayment or present other unfavorable features. The
Banks are also subject to certain lending limits and restrictions
on overdrafts to such persons.

RESERVE REQUIREMENTS

     The Federal Reserve requires all depository institutions to
maintain reserves against their transaction accounts and non-
personal time deposits. Reserves of 3% must be maintained against
net transaction accounts of $47.8 million or less (subject to
adjustment by the Federal Reserve) and an initial reserve of
$1,434,000 plus 10% (subject to adjustment by the Federal Reserve
to a level between 8% and 14%) must be maintained against that
portion of net transaction accounts in excess of such amount. The
balances maintained to meet the reserve requirements imposed by
the Federal Reserve may be used to satisfy liquidity
requirements.

     Institutions are authorized to borrow from the Federal
Reserve Bank "discount window," but Federal Reserve regulations
require institutions to exhaust other reasonable alternative
sources of funds, including Federal Home Loan Bank advances,
before borrowing from the Federal Reserve Bank.

DIVIDENDS

     The Company's primary sources of funds are the dividends and
management fees paid by the Banks. The ability of the Banks to
pay dividends and management fees is limited by various state and
federal laws, by the regulations promulgated by their respective
primary regulators and by the principles of prudent bank
management.

MONETARY POLICY AND ECONOMIC CONTROL

     The commercial banking business in which the Company engages
is affected not only by general economic conditions, but also by
the monetary policies of the Federal Reserve. Changes in the
discount rate on member bank borrowing, availability of borrowing
at the "discount window," open market operations, the imposition
of changes in reserve requirements against member banks deposits
and assets of foreign branches, and the imposition of and changes

                               -8-

<PAGE>

in reserve requirements against certain borrowings by banks and
their affiliates are some of the instruments of monetary policy
available to the Federal Reserve. These monetary policies are
used in varying combinations to influence overall growth and
distributions of bank loans, investments and deposits, and such
use may affect interest rates charged on loans or paid on
deposits. The monetary policies of the Federal Reserve have had a
significant effect on the operating results of commercial banks
and are expected to do so in the future. The monetary policies of
the Federal Reserve are influenced by various factors, including
inflation, unemployment, short-term and long-term changes in the
international trade balance and in the fiscal policies of the
U.S. Government. Future monetary policies and the effect of such
policies on the future business and earnings of the Company and
the Banks cannot be predicted.

COMPETITION

     The activities in which the Company and the Banks engage are
highly competitive.  Each activity engaged in and the geographic
market served involves competition with other banks and savings
and loan associations as well as with nonbanking financial
institutions and nonfinancial enterprises.  In Texas, savings and
loan associations and banks are allowed to establish statewide
branch offices.  The Banks actively compete with other banks in
its effort to obtain deposits and make loans, in the scope and
type of services offered, in interest rates paid on time deposits
and charged on loans and in other aspects of banking.  In
addition to competing with other commercial banks within and
without its primary service areas, the Banks compete with other
financial institutions engaged in the business of making loans or
accepting deposits, such as savings and loan associations, credit
unions, insurance companies, small loan companies, finance
companies, mortgage companies, real estate investment trusts,
factors, certain governmental agencies, credit card organizations
and other enterprises.  Additional competition for deposits comes
from government and private issues of debt obligations and other
investment alternatives for depositors such as money market
funds.  The Banks also compete with suppliers of equipment in
providing equipment financing.

EMPLOYEES

     At March 18, 1999, the Company and the Banks had 177
full-time equivalent employees.  Employees are provided with
employee benefits, such as an employee stock ownership/401(k)
plan and life, health and long-term disability insurance plans.
The Company considers the relationship of the Banks with their
respective employees to be good.

                              -9-

<PAGE>

ITEM 2.        PROPERTIES

     At March 18, 1999, the Company occupied approximately 600
square feet of space for its corporate offices at 547 Chestnut
Street, Abilene, Texas.  The Main Bank of First State occupies
approximately 8,000 square feet at this same facility. The
following table sets forth, at March 18, 1999, certain
information with respect to the banking premises owned or leased
by the Company and First State.  The Company considers such
premises adequate for its needs and the needs of First State.
<TABLE>
<CAPTION>
                         Approximate
       Location        Square Footage                Ownership and Occupancy
     --------------     ------------------        -------------------------------------------
     <S>                  <C>                     <C>
     Abilene, Texas       8,600                   Owned by First State; occupied by the Main
                                                  Bank and the Company

    Abilene, Texas        3,500                   Owned by First State; occupied by
                                                  the Wylie Branch

    Abilene, Texas          400                   Leased by First State; occupied by the Buffalo
                                                  Gap Road Branch

   Azle, Texas           20,400(1)                Owned by First State and two other condominium
                                                  owners; occupied and leased by
                                                  the Azle Main Branch

    Azle, Texas           3,900                   Owned by First State; occupied by the Azle
                                                  North Branch

    Lubbock, Texas       23,200(2)                Owned by First State; occupied and leased by
                                                  the Lubbock Branch

   Odessa, Texas         62,400(3)                Owned by First State; occupied and leased by
                                                  the Odessa Main Branch

   Odessa, Texas          2,400                   Leased by First State; occupied by the Winwood
                                                  Branch

   Odessa, Texas            400                   Leased by First State; occupied by the 42nd
                                                  Street Branch

   Odessa, Texas            400                   Leased by First State; occupied by the County
                                                  Road West Branch

   San Angelo, Texas      6,800(4)                Owned by First State; occupied and leased by
                                                  the San Angelo Branch

   Stamford, Texas       14,000                   Owned by First State; occupied by the Stamford
                                                  Branch

   Winters, Texas         9,500                   Owned by First State; occupied by the Winters
                                                  Branch

_________________
(1)  First State owns condominium interests totaling approximately 17,100 square
     feet, of which it leases approximately 300 square feet.  Two other condominium
     owners own units totaling approximately 3,300 square feet.
(2)  The Lubbock Branch occupies approximately 13,300 square feet and leases
     approximately 9,900 square feet.
(3)  The Odessa Main Branch occupies approximately 18,500 square feet, leases
     approximately 23,900 square feet and is attempting to lease the remaining
     approximately 20,000 square feet.
(4)  The San Angelo Branch occupies approximately 3,400 square feet and leases
     approximately 3,400 square feet.

</TABLE>

     The Banks own or lease certain additional tracts of land for
parking, drive-in facilities and for future expansion or
construction of new premises.  Aggregate annual rentals of the
Company and the Banks for all leased premises during the year
ended December 31, 1998, were $116,000.  This amount represents
rentals paid for the lease of land by the Wylie Branch and of
banking premises by the Buffalo Gap Road, Winwood, 42nd Street
and County Road West Branches of First State.

ITEM 3.        LEGAL PROCEEDINGS

     In November 1995, the Pension Benefit Guaranty Corporation
(the "PBGC") sent a letter to the Company regarding the
Retirement Plan for Employees of the Texas Bank and Trust Co.,
Sweetwater, Texas (the "Texas Bank 

                              -10-
<PAGE>

Plan"). In the letter, the PBGC alleged that the Company was responsible
for the Texas Bank Plan and asked that the Company assume
sponsorship of the Texas Bank Plan.  The Company declined the
PBGC's request to assume responsibility for, and sponsorship of,
the Texas Bank Plan. If the Company had assumed responsibility
for the Texas Bank Plan, the Company would have owed as of June
30, 1995, according to PBGC calculations, approximately $656,000
to the PBGC. In response, the PBGC, in June 1996, terminated the
Texas Bank Plan and became the Texas Bank Plan's trustee,
effective as of June 30, 1992.

     Texas Bank and Trust Co., Sweetwater, Texas ("Texas Bank"),
became a repossessed asset of the First State, a former
subsidiary of the Company, through a bank foreclosure that
occurred in 1985.  The First State was placed into receivership
by the Federal Deposit Insurance Corporation (the "FDIC") on
February 17, 1989.  Texas Bank was placed into receivership by
the FDIC on July 27, 1989.

     The Company did not intend to assume any responsibility for
the Texas Bank Plan and had decided to vigorously contest any
attempt by the PBGC to have the Company assume responsibility
with respect to any aspect of the Texas Bank Plan. The statute of
limitations for any action to be taken by the PBGC against the
Company regarding this matter was set to expire on June 30, 1998.
The PBGC indicated to the Company that as of June 30, 1998, the
Company's potential responsibility to the Texas Bank Plan,
according to PBGC calculations, was in excess of $1,000,000.  The
Company and the PBGC entered into settlement negotiations, and on
June 30, 1998, the Company and the PBGC executed a tolling
agreement to extend the expiration of the statute of limitations
regarding this matter to July 20, 1998. A settlement agreement
was negotiated and consummated on July 20, 1998, and the Company
paid a total of $125,000 ($83,000, net of tax) to the PBGC to
avoid costs of litigation regarding this matter.

     The Company is involved in certain legal proceedings arising
in the ordinary course of business. Based upon information
currently available to the Company, management believes that the
ultimate liability resulting from such litigation will not have a
material adverse effect on the Company's results of operation or
financial condition.

ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     During the fourth quarter of the fiscal year, no matter was
submitted by the Company to a vote of its shareholders through
the solicitation of proxies or otherwise.


                              -11-

<PAGE>

                             PART II

ITEM 5.MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
       STOCKHOLDER MATTERS

MARKET INFORMATION

     The Company's Common Stock trades on the American Stock
Exchange (the "AMEX") under the symbol "IBK." Independent
Capital's Trust Preferred Securities trade on the AMEX under the
symbol "IBK.Pr." The following table sets forth, for the periods
indicated, the high and low sales prices for the Common Stock and
Trust Preferred Securities as quoted on the AMEX and the amount
of cash dividends and distributions paid per share, adjusted for
the 5-for-4 stock split of the Common Stock, effected in the form
of a 25% stock dividend, paid to stockholders in May 1997.
<TABLE>
<CAPTION>

                                        Common Stock              Trust Preferred Securities
                               ------------------------------  ---------------------------
                                                      Cash                               
                                                   Dividends                       Distributions
                                High       Low     Per Share     High      Low     Per Security
                               -------   -------  -----------    ----      ----    -------------
<S>                           <C>         <C>      <C>           <C>       <C>       <C>
Year Ended December 31, 1997                                                       
- -----------------------------
First Quarter                 $13 5/8    $11 1/2     $0.04        $ ___     $ ___     $    ___
Second Quarter                 13 1/4     11 13/16    0.05          ___       ___          ___
Third Quarter                  18 1/4     13 1/8      0.05          ___       ___          ___
Fourth Quarter                 19 3/4     16 1/8      0.05          ___       ___          ___
                                                                                   
Year Ended December 31, 1998                                                       
- ----------------------------
First Quarter                 $19 5/8    $15 3/4     $0.05        $ ___     $ ___     $    ___
Second Quarter                 19         14 3/8      0.05          ___       ___          ___
Third Quarter                  15 9/16    11          0.05         10 1/16    10 1/16      ___
Fourth Quarter                 11 7/8     10 1/4      0.05         10 3/4      9 1/2       0.23
                                                                                   
Year Ending December 31, 1999
- -----------------------------
First Quarter
 (through March 18)           $12 1/8    $10 1/2     $0.05(1)     $10 7/8   $  9 1/2    $  0.21(2)
_____________
(1)  This cash dividend was paid February 26, 1999, to stockholders of record on
     February 12, 1999.
(2)  This distribution is scheduled to be paid on March 31, 1999, to security
     holders of record on such date.
</TABLE>


SHAREHOLDERS

     At March 18, 1999, there were 1,777 stockholders who were individual
participants in security position listings.

DIVIDEND POLICY

     The holders of the Common Stock will be entitled to receive any cash
dividends as may be declared by the Company's Board of Directors.  The
declaration and payment of future dividends to holders of the Common Stock will
be at the discretion of the Company's Board of Directors and will depend upon a
number of factors, including the extent of funds legally available therefor,
dividend requirements of the Company's Series C Cumulative Convertible Preferred
Stock ("Series C Preferred Stock"), the Company's earnings and financial
condition, capital requirements of its subsidiaries, regulatory requirements and
considerations and such other factors as the Company's Board of Directors may
deem relevant.

     As a holding company, the Company is ultimately dependent upon its
subsidiaries to provide funding for its operating expenses, debt service and
dividends.  Various banking laws applicable to the Company's subsidiaries limit
the payment of dividends, management fees and other distributions by such
subsidiaries to the Company and may therefore limit the ability of the Company
to make dividend payments.

     Holders of the Series C Preferred Stock are entitled to receive, if, as and
when declared by the Company's Board of Directors, out of funds legally
available therefor, in preference to the holders of Common Stock and any other
stock ranking junior to the Series C Preferred Stock in respect of dividends,
quarterly cumulative cash dividends at the annual rate of $4.20 per share (i.e.,
an annual rate of 10%). The aggregate annual dividend payment on the 5,066
shares of the Series C Preferred Stock outstanding at December 31, 1998, was
approximately $21,000. If earnings and cash flow from ordinary operations of the
Company are not sufficient to enable it to pay the full amount of the dividend
on

                                      -12-
                                        
<PAGE>

the Series C Preferred Stock, the Company may cumulate all or a portion of the
annual dividend. The Company currently has the right to cause, on any
anniversary of December 12, 1997, the mandatory conversion of the Series C
Preferred Stock into cash and/or Common Stock. The Series C Preferred Stock is
the Company's only outstanding preferred stock.

     The Company may not, among other things, declare or pay any cash dividend
in respect of the Common Stock or any stock junior to the Series C Preferred
Stock with respect to dividends or liquidation rights unless, on the date of
payment, all accumulated dividends in respect of the Series C Preferred Stock
are paid or set aside. Furthermore, the Company may not declare or pay any
dividends in respect of the Common Stock or purchase, redeem or otherwise
acquire shares of Common Stock if, on the record date for such payment, or on
the date of such purchase, redemption or acquisition, such action would cause
shareholders' equity (including mandatorily redeemable preferred stock) of the
Company, as reported in the most recent quarterly or annual financial statements
filed by the Company with the Commission, to be less than an amount equal to the
sum of (i) 140% of the number of then outstanding shares of Series C Preferred
Stock multiplied by its liquidation value ($298,000 at December 31, 1998) and
(ii) 140% of the number of then outstanding shares of any stock ranking senior
as to dividends to the Series C Preferred Stock multiplied by the liquidation
value of such senior stock (none at December 31, 1998).  Dividend payments on
any other stock junior to the Series C Preferred Stock with respect to dividends
or liquidation rights would be similarly limited. See "Item 1.
Business-Regulation and Supervision."

ITEM 6.   SELECTED FINANCIAL DATA

     The information required by this item is incorporated herein by reference
from page 28 of the Company's 1998 Annual Report to Shareholders under the
caption "Selected Consolidated Financial Information."

ITEM 7.MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
       OF OPERATIONS

     The information required by this item is incorporated herein by reference
from pages 30 through 55, inclusive, of the Company's 1998 Annual Report to
Shareholders under the caption "Management's Discussion and Analysis of
Financial Condition and Results of Operations."

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISKS

     The information required by this item is incorporated herein by reference
from page 37 through 39, inclusive, of the Company's 1998 Annual Report to
Shareholders under the caption "Management's Discussion and Analysis of
Financial Condition and Results of Operations."

ITEM 8.FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     All information required by this item is incorporated herein by reference
from pages 7 through 27, inclusive, of the Company's 1998 Annual Report to
Shareholders under the captions "Report of PricewaterhouseCoopers LLP,
Independent Accountants," "Consolidated Balance Sheets," "Consolidated
Statements of Income and Comprehensive Income," "Consolidated Statements of
Changes in Stockholders' Equity," "Consolidated Statements of Cash Flows,"
"Notes to Consolidated Financial Statements" and "Quarterly Data (Unaudited)."

ITEM 9.CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
       FINANCIAL DISCLOSURE

     None.

                                      -13-

<PAGE>

                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The information required by this item is incorporated herein by reference
from pages 4 through 6 and page 11, inclusive, of the Company's definitive proxy
statement to be filed pursuant to Regulation 14A with the Securities and
Exchange Commission relating to its Annual Meeting of Shareholders to be held
April 27, 1999 (the "Definitive Proxy Statement"), under the respective captions
"Item 1.  Election of Directors" and "Executive Officers."

ITEM 11.  EXECUTIVE COMPENSATION

     The information required by this item is incorporated herein by reference
from pages 12 and 13 of the Company's Definitive Proxy Statement under the
caption "Executive Compensation."

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The information required by this item is incorporated herein by reference
from pages 2 and 3, inclusive, of the Company's Definitive Proxy Statement under
the caption "Voting Securities and Principal Shareholders."

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The information required by this item is incorporated herein by reference
from pages 12 and 13 of the Company's Definitive Proxy Statement under the
caption "Executive Compensation - Transactions with Management."

                                      -14-

<PAGE>

                                     PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

          (a)  Documents Filed as Part of Report.

          1.   Financial Statements

                    The following Consolidated Financial Statements of the
          Company included in PART II of this report are incorporated by
          reference from the Company's Annual Report to Shareholders for the
          year ended December 31, 1998, furnished to the Securities and Exchange
          Commission pursuant to Rule 14a-3(b):

                                                      Page
                                                   Reference to
                           Item                   Annual Report
          ----------------------------------    ------------------
          Report of PricewaterhouseCoopers LLP,
          Independent Accountants                       7

          Consolidated Balance Sheets as of
          December 31, 1998 and 1997                    8

          Consolidated Statements of Income
          and Comprehensive Income for the 
          three years in the period ended
          December 31, 1998                             9

          Consolidated Statements of Changes
          in Stockholders' Equity for the 
          three years in the period ended
          December 31, 1998                            10

          Consolidated Statements of Cash
          Flows for the three years in the
          period ended December 31, 1998               11

          Notes to Consolidated Financial
          Statement                                  12-26

          2.   Financial Statement Schedules

                  All schedules for which provision is made in the applicable
          accounting regulations of the Securities and Exchange Commission have
          been omitted because such schedules are not required under the related
          instructions or are inapplicable or because the information required
          is included in the Company's Consolidated Financial Statements or
          notes thereto.

                  3.                              Exhibits

                  The exhibits listed below are filed as part of or incorporated
          by reference in this report.  Where such filing is made by
          incorporation by reference to a previously filed document, such
          document is identified in parenthesis.  See the Index of Exhibits
          included with the exhibits filed as part of this report.

          No.     Description
          --      -----------
          3.1     Restated Articles of Incorporation of Independent
                  Bankshares, Inc. (Exhibit 3.1 to the Company's Annual Report
                  on Form 10-K for the year ended December 31, 1994).

          3.2    Restated Bylaws of Independent Bankshares, Inc. (Exhibit
                  3.2 to the Company's Annual Report on Form 10-K for the year
                  ended December 31, 1994).

          3.3    Amendment to Restated Bylaws of Independent Bankshares,
                 Inc. dated March 17, 1999 (filed herewith).

          4.1    Specimen Stock Certificate for Common Stock of the
                 Company (Exhibit 4.1 to the Company's Registration Statement
                  on Form S-1, SEC File No. 333-16419).

          4.2    1999 Stock Option Plan of Independent Bankshares, Inc.
                 (filed herewith).

         10.1    Form of Incentive Stock Option Agreement (filed
                 herewith).

                                      -15-


<PAGE>

         10.2    Form of Nonqualified Stock Option Agreement (filed herewith).

         10.3    Master Equipment Lease Agreement, dated December 24,
                 1992, between Independent Bankshares, Inc. and NCR Credit
                 Corporation, Amendment to Master Equipment Lease Agreement
                 dated concurrently therewith, and related form of Schedule and
                 Commencement Certificate (Exhibit 10.7 to the Company's Annual
                 Report on Form 10-K for the year ended December 31, 1993).

         10.4    Loan Agreement, dated September 21, 1998, by and between
                 Bank One, Texas, National Association and the Company and
                 Independent Financial Corp. and First State Bank, National
                 Association and related Promissory Note of the Company, Pledge
                 Agreement of the Company and Pledge Agreement of Independent
                 Financial Corp.  (Exhibit 10.1 to the Company's Current Report
                 on Form 8-K dated September 22, 1998).

         10.5    Agreement and Plan of Reorganization dated May 29, 1998,
                 by and between the Company and Azle Bancorp (previously filed
                 as Exhibit 1.1 to the Company's Current Report on Form 8-K
                 dated June 19, 1998).

         13.1    Annual Report to Shareholders for the year ended December
                 31, 1998 (filed herewith).

         21.1    Subsidiaries of Independent Bankshares, Inc. (filed
                 herewith).

         23.1   Consent of PricewaterhouseCoopers LLP (filed herewith).

         27.1   Financial Data Schedule (filed herewith).

          (b)  Current Reports on Form 8-K.

                  Current Report on Form 8-K dated September 22, 1998,
                  reporting the consummation of the acquisition of Azle Bancorp
                  and Azle State by the Company.


                                      -16-
                                        

<PAGE>

                                   SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                        INDEPENDENT BANKSHARES, INC.


                                       By:       /s/ Bryan W. Stephenson
                                          ---------------------------------
                                           Bryan W. Stephenson,
                                           President and Chief Executive 
                                           Officer

Date:     March 31, 1999


     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
              Signature                             Title                   Date
              ----------                         ----------               -------
                                                                      
<S>                                     <C>                           <C>
     /s/ Bryan W Stephenson             President, Chief Executive    March 31, 1999
- ----------------------------------      Officer and Director
Bryan W. Stephenson
                                                                      
                                                                      
                                                                      
     /s/ Randal N. Crosswhite           Senior Vice President, Chief  March 31, 1999
- ----------------------------------      Financial Officer, Corporate
Randal N. Crosswhite                    Secretary and Director
                                                                      
                                                                      
                                                                      
     /s/John L. Beckham                 Director                      March 31, 1999
- ----------------------------------
John L. Beckham
                                                                      
                                                                      
                                                                      
     /s/ Lee Caldwell                   Director                      March 31, 1999
- ----------------------------------
Lee Caldwell
                                                                      
                                                                      
                                                                      
     /s/ Mrs. Wm. R. (Amber) Cree       Director                      March 31, 1999
- -----------------------------------
Mrs. Wm. R. (Amber) Cree
                                                                      

- -----------------------------------     Director                      March __, 1999
Louis S. Gee


- ----------------------------------      Director                      March __, 1999
Nancy E. Jones


   /s/Marshal M. Keller
- -----------------------------------     Director                      March 3, 1999
Marshal M. Kellar

                                      -17-

<PAGE>                                                                      

                                                                      
                                                                      
     /s/ Tommy McAlister                Director                      March 31, 1999
- ----------------------------------
Tommy McAlister
                                                                      
                                                                      
                                                                      
     /s/ Scott Taliaferro               Director                      March 31, 1999
- ----------------------------------
Scott L. Taliaferro
                                                                      
                                                                      
                                                                      
     /s/ James D. Webster, M.D.         Director                      March 31, 1999
- -----------------------------------
James D. Webster, M.D.
                                                                      
                                                                      
                                                                      
     /s/ C.G. Whitten                   Director                      March __, 1999
- -----------------------------------
C.G. Whitten
                                                                      
                                                                      
                                                                      
                                                                      

</TABLE>

                                      -18-

<PAGE>

                                INDEX TO EXHIBITS

    Exhibit Number                              Description
   ---------------      -----------------------------------------------------
          3.1           Restated Articles of Incorporation of Independent
                        Bankshares, Inc. (Exhibit 3.1 to the Company's Annual
                        Report on Form 10-K for the year ended December 31, 
                        1994).
          3.2           Restated Bylaws of Independent Bankshares, Inc. (Exhibit
                        3.2 to the Company's Annual Report on Form 10-K for the
                        year ended December 31, 1994).
          3.3           Amendment to Restated Bylaws of Independent Bankshares,
                        Inc. dated March 17, 1999 (filed herewith).
          4.1           Specimen Stock Certificate for Common Stock of the 
                        Company (Exhibit 4.1 to the Company's Registration 
                        Statement on Form S-1, SEC File No. 333-16419).
          4.2           1999 Stock Option Plan of Independent Bankshares, Inc.
                        (filed herewith).
         10.1           Form of Incentive Stock Option Agreement (filed 
                        herewith).
         10.2           Form of Nonqualified Stock Option Agreement (filed
                        herewith).
         10.3           Master Equipment Lease Agreement, dated December 24, 
                        1992, between Independent Bankshares, Inc. and NCR 
                        Credit Corporation, Amendment to Master Equipment 
                        Lease Agreement dated concurrently therewith, and 
                        related form of Schedule and Commencement Certificate
                        (Exhibit 10.7 to the Company's Annual Report on 
                        Form 10-K for the year ended December 31, 1993).
         10.4           Loan Agreement, dated September 21, 1998, by 
                        and between Bank One, Texas, National Association 
                        and the Company and Independent Financial Corp. 
                        and First State Bank, National Association and 
                        related Promissory Note of the Company, Pledge 
                        Agreement of the Company and Pledge Agreement of
                        Independent Financial Corp. (previously filed as 
                        Exhibit 10.1 to the Company's Current Report on 
                        Form 8-K dated September 22, 1998).  Pledge 
                        Agreement of the Company and Pledge Agreement of
                        Independent Financial Corp.  (Exhibit 10.1 to 
                        the Company's Current Report on Form 8-K 
                        dated September 22, 1998).
         10.5           Agreement and Plan of Reorganization dated 
                        May 29, 1998, by and between the Company and Azle 
                        Bancorp (previously filed as Exhibit 1.1 to 
                        the Company's Current Report on Form 8-K
                        dated June 19, 1998).
         13.1           Annual Report to Shareholders for the year 
                        ended December 31, 1998 (filed herewith).
         21.1           Subsidiaries of Independent Bankshares, Inc.
                        (filed herewith).
         23.1           Consent of PricewaterhouseCoopers LLP (filed 
                        herewith).
         27.1           Financial Data Schedule (filed herewith).
   
                                   -19-
<PAGE>
                                                              


                                                      EXHIBIT 3.3
                                
                                
                                
                     AMENDMENT TO THE BYLAWS
                                
                  INDEPENDENT BANKSHARES, INC.
                                
                         MARCH 17, 1999
                                
                                
     The Bylaws of the Corporation are amended by adding thereto
new Sections 1(c) and 1(d) to Article III thereof, to read in
their entirety, as follows:

     (c)  No person shall be eligible to be newly elected or
          appointed, or to continue to serve, as a director of the
          corporation after reaching 75 years of age; provided, however,
          that any person who was a director on March 17, 1999, and was
          older than age 70 at such date shall be eligible to be elected
          and appointed, and to continue to serve, as a director of the
          corporation until such person reaches age 80. As soon as a
          person's eligibility to continue to serve as a director of the
          corporation terminates because of such person's age, such person
          shall immediately be deemed to have retired and resigned as a
          director without further action by such person or the
          corporation's board of directors or shareholders.
          
     (d)  Any director, following mandatory retirement as a director
          because of the age limitations contained in Section 1(c) of this
          Article, may, at the discretion of the board of directors, be
          elected by the directors as an advisory director (including a
          director emeritus) of the corporation.  An advisory director
          shall have the right to attend and participate in meetings of the
          board of directors, and to receive such compensation in
          connection therewith as the board may approve from time to time,
          but shall not have the right to vote and shall not be counted in
          determining a quorum.  Advisory directors shall serve at the
          pleasure of the board of directors until their earlier death,
          resignation or removal (with or without cause) by the board of
          directors.

<PAGE>




                                                      EXHIBIT 4.2
                                
                                
                                
                                
                                
                                
                                
                                
                                
                  INDEPENDENT BANKSHARES, INC.
                                
                                
                                
                     1999 STOCK OPTION PLAN
                                
                                
                                
                                
                                
                                
                                
               Adopted Effective February 17, 1999
                                
                                
                                
                        TABLE OF CONTENTS
                       ------------------


ARTICLE I PURPOSE OF PLAN                                       1


ARTICLE II EFFECTIVE DATE AND TERM OF PLAN                      1
     2.1 Term of Plan                                           1
     2.2 Effect on Stock Options                                1
     2.3 Shareholder Approval                                   1


ARTICLE III SHARES SUBJECT TO PLAN                              1
     3.1 Number of Shares                                       1
     3.2 Source of Shares                                       1
     3.3 Availability of Unused Shares                          1
     3.4 Adjustment Provisions                                  1
     3.5 Reservation of Shares                                  2


ARTICLE IV ADMINISTRATION OF PLAN                               2
     4.1 Administering Body                                     2
     4.2 Authority of Administering Body                        3
     4.3 No Liability                                           3
     4.4 Amendments                                             4
     4.5 Other Compensation Plans                               4
     4.6 Plan Binding on Successors                             4
     4.7 References to Successor Statutes, Regulations and
          Rules                                                 4
     4.8 Issuances for Compensation Purposes Only               4
     4.9 Invalid Provisions                                     4
     4.10 Governing Law                                         4


ARTICLE V GENERAL AWARD PROVISIONS                              4
     5.1 Participation in the Plan                              4
     5.2 Stock Option Documents                                 5
     5.3 Exercise of Stock Options                              5
     5.4 Payment For Stock Options                              5
     5.5 No Employment Rights                                   5
     5.6 Restrictions Under Applicable Laws and Regulations     6
     5.7 Additional Conditions                                  6
     5.8 No Privileges of Stock Ownership                       7
     5.9 Nonassignability                                       7
     5.10 Information to Optionees                              7
     5.11 Withholding Taxes                                     8
     5.12 Legends on Stock Options and Stock Certificates       8
     5.13 Effect of Termination of Employment on Stock
          Options                                               8
     5.14 Limits on Stock Options to Certain Eligible
          Persons                                               9


ARTICLE VI STOCK OPTIONS                                        9
     6.1 Nature of Stock Options                                9
     6.2 Option Exercise Price                                  9
     6.3 Option Period and Vesting                              9
     6.4 Special Provisions Regarding Incentive Stock
          Options                                               9


ARTICLE VII REORGANIZATIONS                                     9
     7.1 Corporate Transactions Not Involving a Change in
          Control                                               9
     7.2 Corporate Transactions Involving a Change in
          Control                                              10


ARTICLE VIII DEFINITIONS                                       10



                                i
                                

<PAGE>
                                
                  INDEPENDENT BANKSHARES, INC.
                                
                     1999 STOCK OPTION PLAN
                                
     _______________________________________________________
                                
                            ARTICLE I
                       ------------------
                         PURPOSE OF PLAN

The Company has adopted this Plan to promote the interests of the
Company and its shareholders by using investment interests in the
Company to attract, retain and motivate its management and other
persons, to encourage and reward their contributions to the
performance of the Company and to align their interests with the
interests of the Company's shareholders.  Capitalized terms not
otherwise defined herein shall have the meanings ascribed to them
in Article VIII.

                           ARTICLE II
                          ------------
                 EFFECTIVE DATE AND TERM OF PLAN
                                
                                
     2.1  TERM OF PLAN.  This Plan became effective as of the
Effective Date and shall continue in effect until the Expiration
Date, at which time this Plan shall automatically terminate.

     2.2  EFFECT ON STOCK OPTIONS.  Stock Options may be granted
during the Plan Term, but no Stock Options may be granted after
the Plan Term.  Notwithstanding the foregoing, each Stock Option
properly granted under this Plan during the Plan Term shall
remain in effect after termination of this Plan until such Stock
Option has been exercised, terminated or expired in accordance
with its terms and the terms of this Plan.

     2.3  SHAREHOLDER APPROVAL.  This Plan shall be approved by
the Company's shareholders within 12 months after the Effective
Date.  The effectiveness of any Stock Options granted prior to
such shareholder approval shall be subject to such shareholder
approval.

                           ARTICLE III
                          ------------
                     SHARES SUBJECT TO PLAN
                                
                                
     3.1  NUMBER OF SHARES.  The maximum number of shares of
Common Stock that may be issued pursuant to Stock Options granted
under this Plan shall be 60,000, subject to adjustment as set
forth in Section 3.4.

     3.2  SOURCE OF SHARES.  The Common Stock to be issued under
this Plan will be made available, at the discretion of the Board,
either from authorized but unissued shares of Common Stock or
from previously issued shares of Common Stock reacquired by the
Company, including without limitation shares purchased on the
open market.

     3.3  AVAILABILITY OF UNUSED SHARES.  Shares of Common Stock
subject to unexercised portions of any Stock Option granted under
this Plan that expire, terminate or are canceled, and shares of
Common Stock issued pursuant to Stock Options under this Plan
that are reacquired by the Company pursuant to the terms of the
Stock Options under which such shares were issued, will again
become available for the grant of further Stock Options under
this Plan.

     3.4  ADJUSTMENT PROVISIONS.

     (a)  If (i) the outstanding shares of Common Stock of the
Company are increased, decreased or exchanged for a different
number or kind of shares or other securities, or if additional
shares or new or different shares or other securities are
distributed in respect of such shares of Common Stock (or any
stock or securities received with respect to such Common Stock),
through merger, consolidation, sale or exchange of all or
substantially all of the assets of the Company, reorganization,
recapitalization, reclassification, stock dividend, stock split,
reverse stock split, spin-off or other distribution with respect
to such shares of Common Stock (or any stock or securities
received with respect to such Common Stock), or (ii) the value of
the outstanding shares of Common Stock of the Company is reduced
by reason of an extraordinary cash dividend, an appropriate and
proportionate adjustment may be made in (1) the maximum number
and kind of shares subject to this Plan as provided in
Section 3.1, (2) the number and kind of shares or other
securities subject to then outstanding Stock Options and/or
(3) the price for each share or other unit of any other
securities subject to then outstanding Stock Options.

     (b)  No fractional interests will be issued under this Plan
resulting from any adjustments.

     (c)  To the extent any adjustments relate to stock or
securities of the Company, such adjustments shall be made by the
Administering Body, whose determination in that respect shall be
final, binding and conclusive.

     (d)  The grant of Stock Options pursuant to this Plan shall
not affect in any way the right or power of the Company to make
adjustments, reclassifications, reorganizations or changes of its
capital or business structure or to merge or to consolidate or to
dissolve, liquidate or sell, or transfer all or any part of its
business or assets.

     (e)  No adjustment to the terms of an Incentive Stock Option
shall be made unless such adjustment either (i) would not cause
such Option to lose its status as an Incentive Stock Option or
(ii) is agreed to in writing by the Administering Body and the
Recipient.
     
     3.5  RESERVATION OF SHARES.  The Company will at all times
reserve and keep available such number of shares of Common Stock
as shall equal at least the number of shares of Common Stock
subject to then outstanding Stock Options issuable in shares of
Common Stock under this Plan.

                           ARTICLE IV
                     ADMINISTRATION OF PLAN
                                
     4.1  ADMINISTERING BODY.
     
     (a)  Subject to the provisions of Section 4.1(b)(ii), this
Plan shall be administered by the Board or by the Stock Option
Plan Committee of the Board appointed pursuant to Section 4.1(b).
     
     (b)  (i)  The Board in its sole discretion may from time to
time appoint a Stock Option Plan Committee of not less than two
Board members to administer this Plan and, subject to applicable
law, to exercise all of the powers, authority and discretion of
the Board under this Plan.  The Board may from time to time
increase or decrease (but not below two) the number of members of
the Stock Option Plan Committee, remove from membership on the
Stock Option Plan Committee all or any portion of its members,
and/or appoint such person or persons as it desires to fill any
vacancy existing on the Stock Option Plan Committee, whether
caused by removal, resignation or otherwise.  The Board may
disband the Stock Option Plan Committee at any time and revest in
the Board the administration of this Plan.
          
          (ii) Notwithstanding the foregoing provisions of this
Section 4.1(b) to the contrary, so long as the Company remains an
Exchange Act Registered Company, (1) the Board shall appoint the
Stock Option Plan Committee, (2) this Plan shall be administered
by the Stock Option Plan Committee and (3) each member of the
Stock Option Plan Committee shall be a Non-employee Director,
and, in addition, if Stock Options are to be made to persons
subject to Section 162(m) of the IRC and such Stock Options are
intended to constitute Performance-Based Compensation, then each
member of the Stock Option Plan Committee shall, in addition to
being a Non-employee Director, be an Outside Director.
          
          (iii)     The Stock Option Plan Committee shall report
to the Board the names of Eligible Persons granted Stock Options,
the number of shares of Common Stock covered by each Stock Option
and the terms and conditions of each such Stock Option.
 
                            A-2

<PAGE>

     4.2  AUTHORITY OF ADMINISTERING BODY.

     (a)  Subject to the express provisions of this Plan, the
Administering Body shall have the power to interpret and construe
this Plan and any Stock Option Documents or other documents
defining the rights and obligations of the Company and Optionees
hereunder and thereunder, to determine all questions arising
hereunder and thereunder, to adopt and amend such rules and
regulations for the administration hereof and thereof as it may
deem desirable, and otherwise to carry out the terms of this Plan
and such Stock Option Documents and other documents.  The
interpretation and construction by the Administering Body of any
provisions of this Plan or of any Stock Option shall be
conclusive and binding.  Any action taken by, or inaction of, the
Administering Body relating to this Plan or any Stock Options
shall be within the absolute discretion of the Administering Body
and shall be conclusive and binding upon all persons.  Subject
only to compliance with the express provisions hereof, the
Administering Body may act in its absolute discretion in matters
related to this Plan and any and all Stock Options.

     (b)  Subject to the express provisions of this Plan, the
Administering Body may from time to time in its discretion select
the Eligible Persons to whom, and the time or times at which,
Stock Options shall be granted, the nature of each Stock Option,
the number of shares of Common Stock that make up or underlie
each Stock Option, the period for the exercise of each Stock
Option, and such other terms and conditions applicable to each
individual Stock Option as the Administering Body shall
determine.  The Administering Body may grant at any time new
Stock Options to an Eligible Person who has previously received
Stock Options whether such prior Stock Options are still
outstanding, have previously been exercised as a whole or in
part, or are canceled in connection with the issuance of new
Stock Options.  The Administering Body may grant Stock Options
singly, in combination or in tandem with other Stock Options, as
it determines in its discretion.  Any and all terms and
conditions of the Stock Options, including exercise price, may be
established by the Administering Body without regard to existing
Stock Options.

     (c)  Any action of the Administering Body with respect to
the administration of this Plan shall be taken pursuant to a
majority vote of the authorized number of members of the
Administering Body or by the unanimous written consent of its
members; provided, however, that (i) if the Administering Body is
the Stock Option Plan Committee and consists of two members, then
actions of the Administering Body must be unanimous and (ii) if
the Administering Body is the Board, actions taken at a meeting
of the Board shall be valid if approved by directors constituting
a majority of the required quorum for such meeting.

     4.3  NO LIABILITY.  No member of the Board or the Stock
Option Plan Committee or any designee thereof will be liable for
any action or inaction with respect to this Plan or any Stock
Option or any transaction arising under this Plan or any Stock
Option, except in circumstances constituting bad faith of such
member.

     4.4  AMENDMENTS.

     (a)  The Administering Body may, insofar as permitted by
applicable law, rule or regulation, from time to time suspend or
discontinue this Plan or revise or amend it in any respect
whatsoever, and this Plan as so revised or amended will govern
all Stock Options hereunder, including those granted before such
revision or amendment; provided, however, that no such revision
or amendment shall alter, impair or diminish any rights or
obligations under any Stock Option previously granted under this
Plan, without the written consent of the Optionee.  Without
limiting the generality of the foregoing, the Administering Body
is authorized to amend this Plan to comply with or take advantage
of amendments to applicable laws, rules or regulations, including
amendments to the Securities Act, Exchange Act or the IRC or any
rules or regulations promulgated thereunder.  No shareholder
approval of any amendment or revision shall be required unless
(i) such approval is required by applicable law, rule or
regulation or (ii) an amendment or revision to this Plan would
materially increase the number of shares subject to this Plan (as
adjusted under Section 3.4), materially modify the requirements
as to eligibility for participation in this Plan, extend the
final date upon which Stock Options may be granted under this
Plan, or otherwise materially increase the benefits accruing to
Recipients in a manner not specifically contemplated herein, or
affect this Plan's compliance with Rule 16b-3 or applicable
provisions of or regulations under the IRC, and shareholder
approval of the amendment or revision is required to comply with
Rule 16b-3 or applicable provisions of or rules under the IRC.

     (b)  The Administering Body may, with the written consent of
an Optionee, make such modifications in the terms and conditions
of a Stock Option as it deems advisable.  Without limiting the
generality of the

                               A-3

<PAGE>

foregoing, the Administering Body may, in its discretion with the
written consent of Optionee, at any time and from time to time
after the grant of any Stock Option accelerate or extend the
vesting or exercise period of any Stock Option as a whole or in
part, and adjust or reduce the exercise price of Stock Options
held by such Optionee by cancellation of such Stock Options and
granting of Stock Options at lower or exercise prices or by
modification, extension or renewal of such Stock Options.  In the
case of Incentive Stock Options, Recipients acknowledge that
extensions of the exercise period may result in the loss of the
favorable tax treatment afforded incentive stock options under
Section 422 of the IRC.

     (c)  Except as otherwise provided in this Plan or in the
applicable Stock Option Document, no amendment, revision,
suspension or termination of this Plan will, without the written
consent of the Optionee, alter, terminate, impair or adversely
affect any right or obligation under any Stock Option previously
granted under this Plan.

     4.5  OTHER COMPENSATION PLANS.  The adoption of this Plan
shall not affect any other stock option, incentive or other
compensation plans in effect for the Company, and this Plan shall
not preclude the Company from establishing any other forms of
incentive or other compensation for employees, directors,
advisors or consultants of the Company, whether or not approved
by shareholders.

     4.6  PLAN BINDING ON SUCCESSORS.  This Plan shall be binding
upon the successors and assigns of the Company.

     4.7  REFERENCES TO SUCCESSOR STATUTES, REGULATIONS AND RULES.
Any reference in this Plan to a particular statute, regulation or
rule shall also refer to any successor provision of such statute,
regulation or rule.

     4.8  ISSUANCES FOR COMPENSATION PURPOSES ONLY.  This Plan
constitutes an "employee benefit plan" as defined in Rule 405
promulgated under the Securities Act.  Stock Options to eligible
employees or directors shall be granted for any lawful
consideration, including compensation for services rendered,
promissory notes or otherwise.  Stock Options to consultants and
advisors shall be granted only in exchange for bona fide services
rendered by such consultants or advisors and such services must
not be in connection with the offer and sale of securities in a
capital-raising transaction.

     4.9  INVALID PROVISIONS.  In the event that any provision of
this Plan is found to be invalid or otherwise unenforceable under
any applicable law, such invalidity or unenforceability shall not
be construed as rendering any other provisions contained herein
invalid or unenforceable, and all such other provisions shall be
given full force and effect to the same extent as though the
invalid and unenforceable provision were not contained herein.

     4.10 GOVERNING LAW.  This Agreement shall be governed by and
interpreted in accordance with the internal laws of the State of
Texas, without giving effect to the principles of the conflicts
of laws thereof.
                            ARTICLE V
                           ----------
                    GENERAL AWARD PROVISIONS
                                
     5.1  PARTICIPATION IN THE PLAN.
     
     (a)  A person shall be eligible to receive grants of Stock
Options under this Plan if, at the time of the grant of the Stock
Option, such person is an Eligible Person.

     (b)  Incentive Stock Options may be granted only to Eligible
Persons meeting the employment requirements of Section 422 of the
IRC.

     (c)  Notwithstanding anything to the contrary herein, the
Administering Body may, in order to fulfill the purposes of this
Plan, modify grants of Stock Options to Recipients who are
foreign nationals or employed outside of the United States to
recognize differences in applicable law, tax policy or local
custom.

                               A-4

<PAGE>

     5.2  STOCK OPTION DOCUMENTS.

     (a)  Each Stock Option granted under this Plan shall be
evidenced by an agreement duly executed on behalf of the Company
and by the Recipient or, in the Stock Option Plan Committee's
discretion, a confirming memorandum issued by the Company to the
Recipient, setting forth such terms and conditions applicable to
the Stock Option as the Stock Option Plan Committee may in its
discretion determine.  Stock Option Documents may but need not be
identical and shall comply with and be subject to the terms and
conditions of this Plan, a copy of which shall be provided to
each Recipient and incorporated by reference into each Stock
Option Document.  Any Stock Option Document may contain such
other terms, provisions and conditions not inconsistent with this
Plan as may be determined by the Stock Option Plan Committee.

     (b)  In case of any conflict between this Plan and any Stock
Option Document, this Plan shall control.

     5.3  EXERCISE OF STOCK OPTIONS.  No Stock Option shall be
exercisable except in respect of whole shares, and fractional
share interests shall be disregarded.  Not less than 100 shares
of Common Stock (or such other amount as is set forth in the
applicable Stock Option Documents) may be purchased at one time
and Stock Options must be exercised in multiples of 100 unless
the number purchased is the total number at the time available
for purchase under the terms of the Stock Option.  A Stock Option
shall be deemed to be exercised when the Secretary or other
designated official of the Company receives written notice of
such exercise from the Optionee, together with payment of the
exercise price made in accordance with Section 5.4 and any
amounts required under Section 5.11.  Notwithstanding any other
provision of this Plan, the Administering Body may impose, by
rule and/or in Stock Option Documents, such conditions upon the
exercise of Stock Options (including without limitation
conditions limiting the time of exercise to specified periods) as
may be required to satisfy applicable regulatory requirements,
including without limitation Rule 16b-3 and Rule 10b-5 under the
Exchange Act, and any amounts required under Section 5.12 or
other applicable section of or regulation under the IRC.

     5.4  PAYMENT FOR STOCK OPTIONS.

     (a)  The exercise price or other payment for a Stock Option
shall be payable upon the exercise of a Stock Option pursuant to
a Stock Option granted hereunder by delivery of legal tender of
the United States or payment of such other consideration as the
Administering Body may from time to time deem acceptable in any
particular instance.

     (b)  The Company may assist any person to whom Stock Options
are granted hereunder (including without limitation any officer
or director of the Company) in the payment of the exercise price
or other amounts payable in connection with the receipt or
exercise of that Stock Option, by lending such amounts to such
person on such terms and at such rates of interest and upon such
security (if any) as shall be approved by the Administering Body.

     (c)  In the discretion of the Administering Body, Stock
Options may be exercised by matured capital stock of the Company
(i.e., owned longer than six months) delivered in transfer to the
Company by or on behalf of the person exercising the Stock Option
and duly endorsed in blank or accompanied by stock powers duly
endorsed in blank, with signatures guaranteed in accordance with
the Exchange Act if required by the Administering Body (valued at
Fair Market Value as of the exercise date); or such other
consideration as the Administering Body may from time to time in
the exercise of its discretion deem acceptable in any particular
instance; provided, however, that the Administering Body may, in
the exercise of its discretion, (i) allow exercise of Stock
Options in a broker-assisted or similar transaction in which the
exercise price is not received by the Company until promptly
after exercise, and/or (ii) allow the Company to loan the
exercise price to the Optionee, if the exercise will be followed
by a prompt sale of some or all of the underlying shares and a
portion of the sale proceeds is dedicated to full payment of the
exercise price and amounts required pursuant to Section 5.11.

     5.5  NO EMPLOYMENT RIGHTS.  Nothing contained in this Plan
(or in Stock Option Documents or in any other documents related
to this Plan or to Stock Options granted hereunder) shall confer
upon any Eligible Person or Recipient any right to continue in
the employ of the Company or any Affiliated Entity or constitute
any contract or agreement of employment or engagement, or
interfere in any way with the right of the Company or any
Affiliated Entity to reduce such person's compensation or other
benefits or to terminate the employment or engagement of

                               A-5

<PAGE>

such Eligible Person or Recipient, with or without cause.  Except
as expressly provided in this Plan or in any statement evidencing
the grant of Stock Options pursuant to this Plan, the Company
shall have the right to deal with each Recipient in the same
manner as if this Plan and any such statement evidencing the
grant of Stock Options pursuant to this Plan did not exist,
including without limitation with respect to all matters related
to the hiring, discharge, compensation and conditions of the
employment or engagement of the Recipient.  Any questions as to
whether and when there has been a termination of a Recipient's
employment or engagement, the reason (if any) for such
termination, and/or the consequences thereof under the terms of
this Plan or any statement evidencing the grant of Stock Options
pursuant to this Plan shall be determined by the Administering
Body and the Administering Body's determination thereof shall be
final and binding.
     .
     5.6  RESTRICTIONS UNDER APPLICABLE LAWS AND REGULATIONS.

     (a)  All Stock Options granted under this Plan shall be
subject to the requirement that, if at any time the Company shall
determine, in its discretion, that the listing, registration or
qualification of the shares subject to Stock Options granted
under this Plan upon any securities exchange or under any
federal, state or foreign law, or the consent or approval of any
government regulatory body, is necessary or desirable as a
condition of, or in connection with, the granting of such Stock
Options or the issuance, if any, or purchase of shares in
connection therewith, such Stock Options may not be exercised as
a whole or in part unless and until such listing, registration,
qualification, consent or approval shall have been effected or
obtained free of any conditions not acceptable to the Company.
During the term of this Plan, the Company will use its reasonable
efforts to seek to obtain from the appropriate regulatory
agencies any requisite qualifications, consents, approvals or
authorizations in order to issue and sell such number of shares
of its Common Stock as shall be sufficient to satisfy the
requirements of this Plan.  The inability of the Company to
obtain from any such regulatory agency having jurisdiction
thereof the qualifications, consents, approvals or authorizations
deemed by the Company to be necessary for the lawful issuance and
sale of any shares of its Common Stock hereunder shall relieve
the Company of any liability in respect of the nonissuance or
sale of such stock as to which such requisite authorization shall
not have been obtained.

     (b)  The Company shall be under no obligation to register or
qualify the issuance of Stock Options or underlying shares under
the Securities Act or applicable state securities laws.  Unless
the issuance of Stock Options and underlying shares have been
registered under the Securities Act and qualified or registered
under applicable state securities laws, the Company shall be
under no obligation to issue any Stock Options or underlying
shares of Common Stock covered by any Stock Options unless the
Stock Options and underlying shares may be issued pursuant to
applicable exemptions from such registration or qualification
requirements.  In connection with any such exempt issuance, the
Administering Body may require the Optionee to provide a written
representation and undertaking to the Company, satisfactory in
form and scope to the Company and upon which the Company may
reasonably rely, that such Optionee is acquiring such Stock
Options and underlying shares for such Optionee's own account as
an investment and not with a view to, or for sale in connection
with, the distribution of any such shares of stock, and that such
person will make no transfer of the same except in compliance
with any rules and regulations in force at the time of such
transfer under the Securities Act and other applicable law, and
that if shares of stock are issued without such registration, a
legend to this effect (together with any other legends deemed
appropriate by the Administering Body) may be endorsed upon the
securities so issued.  The Company may also order its transfer
agent to stop transfers of such shares.  The Administering Body
may also require the Optionee to provide the Company such
information and other documents as the Administering Body may
request in order to satisfy the Administering Body as to the
investment sophistication and experience of the Optionee and as
to any other conditions for compliance with any such exemptions
from registration or qualification.
     
     5.7  ADDITIONAL CONDITIONS.  Any Stock Option may also be
subject to such other provisions (whether or not applicable to
any other Stock Option or Optionee) as the Administering Body
determines appropriate including without limitation provisions to
assist the Optionee in financing the purchase of Common Stock
through the exercise of Stock Options, provisions for the
forfeiture of or restrictions on resale or other disposition of
shares of Common Stock acquired under any form of benefit,
provisions giving the Company the right to repurchase shares of
Common Stock acquired under any form of benefit in the event the
Optionee elects to dispose of such shares, and provisions to
comply with federal and state securities laws and federal and
state income tax withholding requirements.

                               A-6

<PAGE>

     5.8  NO PRIVILEGES OF STOCK OWNERSHIP.  Except as otherwise
set forth herein, an Optionee shall have no rights as a
shareholder with respect to any shares issuable or issued in
connection with the Stock Option until the date of the receipt by
the Company of all amounts payable in connection with exercise of
the Stock Option and performance by the Optionee of all
obligations thereunder.  Status as an Eligible Person shall not
be construed as a commitment that any Stock Option will be
granted under this Plan to an Eligible Person or to Eligible
Persons generally.  No person shall have any right, title or
interest in any fund or in any specific asset (including shares
of capital stock) of the Company by reason of any Stock Option
granted hereunder.  Neither this Plan (or any documents related
hereto) nor any action taken pursuant hereto (or thereto) shall
be construed to create a trust of any kind or a fiduciary
relationship between the Company and any Person.  To the extent
that any Person acquires a right to receive Stock Options
hereunder, such right shall be no greater than the right of any
unsecured general creditor of the Company.

     5.9  NONASSIGNABILITY. No Stock Option granted under this
Plan shall be assignable or transferable except (a) by will or by
the laws of descent and distribution, or (b) subject to the final
sentence of this Section 5.9, upon dissolution of marriage
pursuant to a qualified domestic relations order or, in the
discretion of the Administering Body and under circumstances that
would not adversely affect the interests of the Company, pursuant
to a nominal transfer that does not result in a change in
beneficial ownership; provided, however, that the Administering
Body may in the applicable Stock Option Document evidencing Stock
Options granted hereunder or at any time thereafter provide that
Stock Options granted hereunder may be transferred without
consideration by the Recipient, subject to such rules as the
Administering Body may adopt to preserve the purposes of the
Plan, to one or more Permitted Transferees; provided further,
that the Recipient gives the Administering Body advance written
notice describing the terms and conditions of the proposed
transfer and the Administering Body notifies the Recipient in
writing that such transfer would comply with the requirements of
the Plan and any applicable Stock Option Document.  The terms of
any Stock Option transferred to Permitted Transferees in
accordance with the immediately preceding sentence shall apply to
the Permitted Transferee, except that (a) Permitted Transferees
shall not be entitled to transfer any Stock Options, other than
by will or the laws of descent and distribution; and (b)
Permitted Transferees shall not be entitled to exercise any
transferred Stock Options unless there shall be in effect a
registration statement on an appropriate form covering the shares
of Common Stock to be acquired pursuant to the exercise of such
Stock Option if the Administering Body determines that such a
registration statement is necessary or appropriate.  During the
lifetime of an Optionee, Stock Options shall be exercisable only
by the Optionee or such person's guardian or legal
representative.
Notwithstanding the foregoing, (a) no Stock Option owned by an
Optionee subject to Section 16 of the Exchange Act may be
assigned or transferred in any manner inconsistent with Rule 16b-
3, and (b) Incentive Stock Options (or other Stock Options
subject to transfer restrictions under the IRC) may not be
assigned or transferred in violation of Section 422(b)(5) of the
IRC (or any comparable or successor provision) or the regulations
thereunder, and nothing herein is intended to allow such
assignment or transfer.

     5.10 INFORMATION TO OPTIONEES.

     (a)  The Administering Body in its sole discretion shall
determine what, if any, financial and other information shall be
provided to Optionees and when such financial and other
information shall be provided after giving consideration to
applicable federal and state laws, rules and regulations,
including without limitation applicable federal and state
securities laws, rules and regulations.

     (b)  The furnishing of financial and other information that
is confidential to the Company shall be subject to the Optionee's
agreement that the Optionee shall maintain the confidentiality of
such financial and other information, shall not disclose such
information to third parties, and shall not use the information
for any purpose other than evaluating an investment in the
Company's securities under this Plan.  The Administering Body may
impose other restrictions on the access to and use of such
confidential information and may require an Optionee to
acknowledge the Optionee's obligations under this Section 5.10(b)
(which acknowledgment shall not be a condition to the Optionee's
obligations under this Section 5.10(b)).

     5.11 WITHHOLDING TAXES.  Whenever the granting, vesting or
exercise of any Stock Option granted under this Plan, or the
transfer of any shares issued upon exercise of any Stock Option,
gives rise to tax or tax withholding liabilities or obligations,
the Administering Body shall have the right to require the
Optionee to remit to

                               A-7

<PAGE>

the Company an amount sufficient to satisfy any federal, state
and local withholding tax requirements prior to issuance of such
shares.  The Administering Body may, in the exercise of its
discretion, allow satisfaction of tax withholding requirements by
accepting delivery of stock of the Company or by withholding a
portion of the stock otherwise issuable in connection with Stock
Options.

     5.12 LEGENDS ON STOCK OPTIONS AND STOCK CERTIFICATES.  Each
Stock Option Document and each certificate representing shares
acquired upon exercise of Stock Options shall be endorsed with
all legends, if any, required by applicable federal and state
securities and other laws to be placed on the Stock Option
Document and/or the certificate.  The determination of which
legends, if any, shall be placed upon Stock Option Documents or
the certificates shall be made by the Administering Body in its
sole discretion and such decision shall be final and binding.

     5.13 EFFECT OF TERMINATION OF EMPLOYMENT ON STOCK OPTIONS.

     (a)  Termination for Just Cause.  Subject to Section
5.13(c), and except as otherwise provided in a written agreement
between the Company and the Optionee which may be entered into at
any time before or after termination of employment of the
Recipient, in the event of a Just Cause Dismissal of a Recipient,
all of the Optionee's unexercised Stock Options, whether or not
vested, shall expire and become unexercisable as of the date of
such Just Cause Dismissal.
     
     (b)  Termination Other than for Just Cause Dismissal.
Subject to Section 5.13(c) and except as otherwise provided in a
written agreement between the Company and the Optionee, which may
be entered into at any time before or after termination of
employment, in the event of a Recipient's termination of
employment for:

          (i)  any reason other than for Just Cause Dismissal,
death, Permanent Disability or normal retirement, the Optionee's
Stock Options, whether or not vested, shall expire and become
unexercisable as of the earlier of (A) the date such Stock
Options would expire in accordance with their terms had the
Recipient remained employed and (B) 30 days after the date of
employment termination.
          
          (ii) death, Permanent Disability or normal retirement,
the Optionee's unexercised Stock Options shall, whether or not
vested, expire and become unexercisable as of the earlier of
(A) the date such Stock Options would expire in accordance with
their terms had the Recipient remained employed and (B) six
months after the date of employment termination.

     (c)  Alteration of Vesting and Exercise Periods.
Notwithstanding anything to the contrary in Section 5.13(a) or
Section 5.13(b), the Administering Body may in its discretion
designate shorter or longer periods to exercise Stock Options
following a Recipient's termination of employment; provided,
however, that any shorter periods determined by the Administering
Body shall be effective only if provided for in the instrument
that evidences the grant to the Optionee of such Stock Options or
if such shorter period is agreed to in writing by the Optionee.
Notwithstanding anything to the contrary herein, Stock Options
shall be exercisable by an Optionee following such Optionee's
termination of employment only to the extent that installments
thereof had become exercisable on or prior to the date of such
termination; and provided, further, that the Administering Body
may, in its discretion, elect to accelerate the vesting of all or
any portion of any Stock Options that had not become exercisable
on or prior to the date of such termination.

     (d)  Leave of Absence.  In the case of any employee on an
approved leave of absence, the Administering Body may make such
provision respecting continuance of Stock Options as the
Administering Body in its discretion deems appropriate, except
that in no event shall a Stock Option be exercisable after the
date such Stock Option would expire in accordance with its terms
had the Recipient remained continuously employed.

     5.14 LIMITS ON STOCK OPTIONS TO CERTAIN ELIGIBLE PERSONS.
Notwithstanding any other provision of this Plan, in order for
the compensation attributable to Stock Options hereunder to
qualify as Performance-Based Compensation, no one Eligible Person
shall be granted any Stock Options with respect to more than
20,000 shares of Common Stock in any one calendar year.  The
limitation set forth in this Section 5.14 shall be subject to
adjustment as provided in Section 3.4 or under Article VII, but
only to the extent such adjustment would not affect the status of
compensation attributable to Stock Options granted hereunder as
Performance-Based Compensation.

                               A-8


<PAGE>
                           ARTICLE VI
                           ----------
                          STOCK OPTIONS
                                
     6.1  NATURE OF STOCK OPTIONS.  Stock Options may be
Incentive Stock Options or Non-qualified Stock Options.
     
     6.2  OPTION EXERCISE PRICE.  The exercise price for each
Stock Option shall be determined by the Administering Body as of
the date such Stock Option is granted.  The exercise price shall
be no less than the Fair Market Value of the Common Stock subject
to the Option.  The Administering Body may, with the consent of
the Optionee and subject to compliance with statutory or
administrative requirements applicable to Incentive Stock
Options, amend the terms of any Stock Option to provide that the
exercise price of the shares remaining subject to the Stock
Option shall be reestablished at a price not less than 100% of
the Fair Market Value of the Common Stock on the effective date
of the amendment.  No modification of any other term or provision
of any Stock Option that is amended in accordance with the
foregoing shall be required, although the Administering Body may,
in its discretion, make such further modifications of any such
Stock Option as are not inconsistent with this Plan.
     
     6.3  OPTION PERIOD AND VESTING.  Stock Options granted
hereunder shall vest and may be exercised as determined by the
Administering Body, except that exercise of such Stock Options
after termination of the Recipient's employment shall be subject
to Section 5.13.  Each Stock Option granted hereunder and all
rights or obligations thereunder shall expire on such date as
shall be determined by the Administering Body, but not later than
10 years after the date the Stock Option is granted and shall be
subject to earlier termination as provided herein or in the Stock
Option Document.  The Administering Body may, in its discretion
at any time and from time to time after the grant of a Stock
Option, accelerate vesting of such Option as a whole or in part
by increasing the number of shares then purchasable, provided
that the total number of shares subject to such Stock Option may
not be increased.  Except as otherwise provided herein, a Stock
Option shall become exercisable, as a whole or in part, on the
date or dates specified by the Administering Body and thereafter
shall remain exercisable until the expiration or earlier
termination of the Stock Option.
     
     6.4  SPECIAL PROVISIONS REGARDING INCENTIVE STOCK OPTIONS.
     
          (a)  Notwithstanding anything in this Article VI to the
contrary, the exercise price and vesting period of any Stock
Option intended to qualify as an Incentive Stock Option shall
comply with the provisions of Section 422 of the IRC and the
regulations thereunder.  As of the Effective Date, such
provisions require, among other matters, that (i) the exercise
price must not be less than the Fair Market Value of the
underlying stock as of the date the Incentive Stock Option is
granted, and not less than 110% of the Fair Market Value as of
such date in the case of a grant to a Significant Shareholder;
and (ii) that the Incentive Stock Option not be exercisable after
the expiration of five years from the date of grant in the case
of an Incentive Stock Option granted to a Significant
Shareholder.
          
          (b)  The aggregate Fair Market Value (determined as of
the respective date or dates of grant) of the Common Stock for
which one or more Options granted to any Recipient under this
Plan (or any other option plan of the Company or any of its
subsidiaries or affiliates) may for the first time become
exercisable as Incentive Stock Options under the federal tax laws
during any one calendar year shall not exceed $100,000.
          
          (c)  Any Options granted as Incentive Stock Options
pursuant to this Plan that for any reason fail or cease to
qualify as such shall be treated as Non-qualified Stock Options.


                           ARTICLE VII
                           -----------
                         REORGANIZATIONS
                                
     7.1  CORPORATE TRANSACTIONS NOT INVOLVING A CHANGE IN CONTROL.
If the Company shall consummate any Reorganization not involving a
Change in Control in which holders of shares of Common Stock are
entitled to receive in respect of such shares any securities, cash
or other consideration (including without limitation a different
number of shares of Common Stock), each Stock Option outstanding
under this Plan shall thereafter be exercisable, in accordance with
this Plan, only for the kind and amount of securities, cash and/or
other consideration receivable upon such Reorganization by a holder
of the same number of shares of Common Stock as

                               A-9

<PAGE>

are subject to that Stock Option immediately prior to such
Reorganization, and any adjustments will be made to the terms of the
Stock Option in the sole discretion of the Administering Body as it
may deem appropriate to give effect to the Reorganization.

7.2  CORPORATE TRANSACTIONS INVOLVING A CHANGE IN CONTROL.  As of
the effective time and date of any Change in Control, this Plan
and any then outstanding Stock Options (whether or not vested)
shall automatically terminate unless (a) provision is made in
writing in connection with such transaction for the continuance
of this Plan and for the assumption of such Stock Options, or for
the substitution for such Stock Options of new awards covering
the securities of a successor entity or an affiliate thereof,
with appropriate adjustments as to the number and kind of
securities and exercise prices, in which event this Plan and such
outstanding Stock Options shall continue or be replaced, as the
case may be, in the manner and under the terms so provided; or
(b) the Board otherwise has provided or shall provide in writing
for such adjustments as it deems appropriate in the terms and
conditions of the then-outstanding Stock Options (whether or not
vested), including without limitation (i) accelerating the
vesting of outstanding Stock Options and/or (ii) providing for
the cancellation of Stock Options and their automatic conversion
into the right to receive the securities, cash and/or other
consideration that a holder of the shares underlying such Stock
Options would have been entitled to receive upon consummation of
such Change in Control had such shares been issued and
outstanding immediately prior to the effective date and time of
the Change in Control (net of the appropriate option exercise
prices).  If, pursuant to the foregoing provisions of this
Section 7.2, this Plan and the Stock Options shall terminate by
reason of the occurrence of a Change in Control without provision
for any of the actions described in clause (a) or (b) hereof,
then any Optionee holding outstanding Stock Options shall have
the right, at such time immediately prior to the consummation of
the Change in Control as the Board shall designate, to exercise
the Optionee's Stock Options to the full extent not theretofore
exercised, including any installments which have not yet become
vested.
                          ARTICLE VIII
                          ------------
                           DEFINITIONS
                                
     Capitalized terms used in this Plan and not otherwise
defined shall have the meanings set forth below:

     "ADMINISTERING BODY" shall mean the Board as long as no
Stock Option Plan Committee has been appointed and is in effect
and shall mean the Stock Option Plan Committee as long as the
Stock Option Plan Committee is appointed and in effect.
     
     "AFFILIATED ENTITY" means any Parent Corporation or
Subsidiary Corporation.

     "BOARD" means the Board of Directors of the Company.
     
     "CHANGE IN CONTROL" means the following and shall be deemed
to occur if any of the following events occur:
     
     (a)  Any Person becomes after the Effective Date the
beneficial owner (within the meaning of Rule 13d-3 promulgated
under the Exchange Act) of 30% or more of either the then
outstanding shares of Common Stock or the combined voting power
of the Company's then outstanding securities entitled to vote
generally in the election of directors; or
     
     (b)  Individuals who, as of the effective date hereof,
constitute the Board of Directors of the Company (the "Incumbent
Board") cease for any reason to constitute at least a majority of
the Board of Directors of the Company, provided that any
individual who becomes a director after the effective date hereof
whose election, or nomination for election by the Company's
shareholders, is approved by a vote of at least a majority of the
directors then comprising the Incumbent Board shall be considered
to be a member of the Incumbent Board unless that individual was
nominated or elected by any Person having the power to exercise,
through beneficial ownership, voting agreement and/or proxy, 20%
or more of either the outstanding shares of Common Stock or the
combined voting power of the Company's then outstanding voting
securities entitled to vote generally in the election of
directors, in which case that individual shall not be considered
to be a member of the Incumbent Board unless such individual's
election or nomination for election by the Company's shareholders
is approved by a vote of at least two-thirds of the directors
then comprising the Incumbent Board; or

                              A-10

<PAGE>

     (c)  Consummation by the Company of the sale or other
disposition by the Company of all or substantially all of the
Company's assets or a reorganization or merger or consolidation
of the Company with any other person, entity or corporation,
other than
     
          (i)  a reorganization or merger or consolidation that
     would result in the voting securities of the Company
     outstanding immediately prior thereto (or, in the case of a
     reorganization or merger or consolidation that is preceded
     or accomplished by an acquisition or series of related
     acquisitions by any Person, by tender or exchange offer or
     otherwise, of voting securities representing 5% or more of
     the combined voting power of all securities of the Company,
     immediately prior to such acquisition or the first
     acquisition in such series of acquisitions) continuing to
     represent, either by remaining outstanding or by being
     converted into voting securities of another entity, more
     than fifty percent (50%) of the combined voting power of the
     voting securities of the Company or such other entity
     outstanding immediately after such reorganization or merger
     or consolidation (or series of related transactions
     involving such a reorganization or merger or consolidation),
     or
          (ii) a reorganization or merger or consolidation
     effected to implement a recapitalization or reincorporation
     of the Company (or similar transaction) that does not result
     in a material change in beneficial ownership of the voting
     securities of the Company or its successor; or
          
     (d)  Approval by the shareholders of the Company or any
order by a court of competent jurisdiction of a plan of
liquidation of the Company.
Notwithstanding the foregoing, a Change in Control of the type
described in paragraph (b), (c) or (d) shall be deemed to be
completed on the date it occurs, and a Change in Control of the
type described in paragraph (a) shall be deemed to be completed
as of the date the entity or group attaining 30% or greater
ownership has elected its representatives to the Company's Board
of Directors and/or caused its nominees to become officers of the
Company with the authority to terminate or alter the terms of
employee's employment.

     "COMMISSION" means the Securities and Exchange Commission.
     
     "COMMON STOCK" means the common stock of the Company, par
value $0.25 per share, as constituted on the Effective Date of
this Plan, and as thereafter adjusted as a result of any one or
more events requiring adjustment of outstanding Stock Options
under Section 3.4 above.
     
     "COMPANY" means Independent Bankshares, Inc., a Texas
corporation.
     
     "EFFECTIVE DATE" means February 17, 1999, which is the date
this Plan was adopted by the Board.
     
     "ELIGIBLE PERSON" shall include directors (other than non-
employee directors of the Company), officers, employees,
consultants and advisors of the Company or of any Affiliated
Entity.

     "ERISA" means the Employee Retirement Income Security Act of
1974, as amended.

     "EXCHANGE ACT" means the Securities Exchange Act of 1934, as
amended.

     "EXCHANGE ACT REGISTERED COMPANY" means that the Company has
any class of any equity security registered pursuant to
Section 12 of the Exchange Act.

     "EXPIRATION DATE" means the tenth anniversary of the
Effective Date.

     "FAIR MARKET VALUE" of a share of the Company's capital
stock as of a particular date shall be: (a) if the stock is
listed on an established stock exchange or exchanges (including
for this purpose, the Nasdaq National Market), the average of the
highest and lowest sale prices of the stock quoted for such date
as reported in the Transactions Index of each such exchange, as
published in The Wall Street Journal and determined by the
Administering Body, or, if no sale price was quoted in any such
Index for such date, then as of the next preceding date on which
such a sale price was quoted; or (b) if the stock is not then
listed on an exchange or the Nasdaq

                              A-11


<PAGE>

National Market, the average of the closing bid and asked prices
per share for the stock in the over-the-counter market as quoted
on The Nasdaq Small Cap Market on such date (in the case of (a)
or (b), subject to adjustment as and if necessary and appropriate
to set an exercise price not less than 100% of the Fair Market
Value of the stock on the date an option is granted); or (c) if
the stock is not then listed on an exchange or quoted in the over-
the-counter market, an amount determined in good faith by the
Administering Body; provided, however, that (i) when appropriate,
the Administering Body, in determining Fair Market Value of
capital stock of the Company, may take into account such other
factors as it may deem appropriate under the circumstances and
(ii) if the stock is traded on the Nasdaq Small Cap Market and
both sales prices and bid and asked prices are quoted or
available, the Administering Body may elect to determine Fair
Market Value under either clause (i) or (ii) above.
Notwithstanding the foregoing, the Fair Market Value of capital
stock for purposes of grants of Incentive Stock Options shall be
determined in compliance with applicable provisions of the IRC.

     "IMMEDIATE FAMILY" means the Recipient's spouse, children or
grandchildren (including adopted and stepchildren and
grandchildren).

     "INCENTIVE STOCK OPTION" means a Stock Option that qualifies
as an incentive stock option under Section 422 of the IRC, or any
successor statute thereto.

     "IRC" means the Internal Revenue Code of 1986, as amended.

     "JUST CAUSE DISMISSAL" shall mean a termination of a
Recipient's employment for any of the following reasons:  (a) the
Recipient violates any reasonable rule or regulation of the
Board, the Company's Chief Executive Officer or the Recipient's
superiors that results in damage to the Company or which, after
written notice to do so, the Recipient fails to correct within a
reasonable time; (b) any willful misconduct or gross negligence
by the Recipient in the responsibilities assigned to the
Recipient; (c) any willful failure to perform the Recipient's job
as required to meet Company objectives; (d) any wrongful conduct
of a Recipient which has an adverse impact on the Company or
which constitutes a misappropriation of Company assets; (e) the
Recipient's performing services for any other person or entity
that competes with the Company while the Recipient is employed by
the Company, without the written approval of the Chief Executive
Officer of the Company; or (f) any other conduct that the
Administering Body determines constitutes Just Cause for
Dismissal; provided, however, that if a Recipient is party to an
employment agreement with the Company providing for just cause
dismissal (or some comparable notion) of Recipient from
Recipient's employment with the Company, "Just Cause Dismissal"
for purposes of this Plan shall have the same meaning as ascribed
thereto or to such comparable notion in such employment
agreement.

     "NON-EMPLOYEE DIRECTOR" means any director of the Company
who qualifies as a "non-employee director" within the meaning of
Rule 16b-3.

     "NON-QUALIFIED STOCK OPTION" means a Stock Option that is
not an Incentive Stock Option.

     "OPTIONEE" means a Recipient or the Recipient's successor in
interest.

     "OUTSIDE DIRECTOR" means an "outside director" as defined in
the regulations adopted under Section 162(m) of the IRC.

     "PARENT CORPORATION" means any Parent Corporation as defined
in Section 424(e) of the IRC.

     "PERFORMANCE-BASED COMPENSATION" means performance-based
compensation as described in Section 162(m) of the IRC.  If the
amount of compensation an Eligible Person will receive under any
Stock Option is not based solely on an increase in the value of
Common Stock after the date of grant or award, the Stock Option
Plan Committee, in order to qualify Stock Options as performance-
based compensation under Section 162(m) of the IRC, can condition
the grant, award, vesting or exercisability of such Stock Options
on the attainment of a preestablished, objective performance
goal. For this purpose, a preestablished, objective performance
goal may include one or more of the following performance
criteria: (a) book value; (b) earnings per share; (c) return on
equity; (d) total shareholder return; (e) return on capital;
(f) return on assets or net assets; (g) income or net income;
(h)  net interest income; (i) net margin; (j)  attainment of
stated goals related to the Company's capitalization, costs,
financial condition or results of operations; and (k) any other
similar performance criteria.

                              A-12


<PAGE>

     "PERSON" means any person, entity or group, within the
meaning of Section 13(d) or 14(d) of the Exchange Act, but
excluding (a) the Company and its subsidiaries, (b) any employee
stock ownership or other employee benefit plan maintained by the
Company that is qualified under ERISA and (c) any underwriter or
underwriting syndicate that has acquired the Company's securities
solely in connection with a public offering thereof.

     "PERMANENT DISABILITY" shall mean that the Recipient becomes
physically or mentally incapacitated or disabled so that the
Recipient is unable to perform substantially the same services as
the Recipient performed prior to incurring such incapacity or
disability (the Company, at its option and expense, being
entitled to retain a physician to confirm the existence of such
incapacity or disability, and the determination of such physician
to be binding upon the Company and the Recipient), and such
incapacity or disability continues for a period of three
consecutive months or six months in any 12-month period or such
other period(s) as may be determined by the Stock Option Plan
Committee with respect to any Stock Option, provided that for
purposes of determining the period during which an Incentive
Stock Option may be exercised pursuant to Section 5.13(b)(ii)
hereof, Permanent Disability shall mean "permanent and total
disability" as defined in Section 22(e) of the IRC.

     "PERMITTED TRANSFEREE" means (a) the Recipient's Immediate
Family; (b) a trust solely for the benefit of the Recipient
and/or his or her Immediate Family; or (c) a partnership or
limited liability company the partners or shareholders of which
are limited to the Recipient and his or her Immediate Family.

     "PLAN" means this 1999 Stock Option Plan of the Company.

     "PLAN TERM" means the period during which this Plan remains
in effect (commencing on the Effective Date and ending on the
Expiration Date).

     "RECIPIENT" means a person who has received Stock Options
under this Plan.

     "REORGANIZATION" means any merger, consolidation or other
reorganization.

     "RULE 16B-3" means Rule 16b-3 under the Exchange Act.

     "SECURITIES ACT" means the Securities Act of 1933, as
amended.

     "SIGNIFICANT SHAREHOLDER" is an individual who, at the time
a Stock Option is granted to such individual under this Plan,
owns more than 10% of the combined voting power of all classes of
stock of the Company or of any Parent Corporation or Subsidiary
Corporation (after application of the attribution rules set forth
in Section 424(d) of the IRC).

     "STOCK OPTION" means a right to purchase stock of the
Company granted under Article VI of this Plan to an Eligible
Person.

     "STOCK OPTION DOCUMENT" means the agreement or confirming
memorandum setting forth the terms and conditions of Stock
Options.

     "STOCK OPTION PLAN COMMITTEE" means the committee appointed
by the Board to administer this Plan pursuant to Section 4.1.

     "SUBSIDIARY CORPORATION" means any Subsidiary Corporation as
defined in Section 424(f) of the IRC.


                              A-13

<PAGE>


                                                     EXHIBIT 10.1
                                
                                
                                
                INCENTIVE STOCK OPTION AGREEMENT
                ---------------------------------
                         pursuant to the
                                
       INDEPENDENT BANKSHARES, INC. 1999 STOCK OPTION PLAN

     This INCENTIVE STOCK OPTION AGREEMENT (the "Agreement") is
made and entered into by and between INDEPENDENT BANKSHARES,
INC., a Texas Corporation (the "Company"), and ______________
(the "Optionee"), effective as of ________, 1999/2000 (the "Date
of Grant").

     1.   GRANT OF OPTION.  The Company hereby grants to the
Optionee and the Optionee hereby accepts, subject to the terms
and conditions hereof, an incentive stock option (the "Option")
to purchase up to _______ shares of Company's Common Stock at the
Exercise Price per share set forth in Section 4 below.

     2.   GOVERNING PLAN.  This Option is granted pursuant to the
Company's 1999 Stock Option Plan (the "Plan"), a copy of which is
attached hereto.  Capitalized terms used but not otherwise
defined herein have the meanings as set forth in the Plan.  The
Optionee agrees to be bound by the terms and conditions of the
Plan, which are incorporated herein by reference and which
control in case of any conflict with this Agreement.

     3.   EXPIRATION OF THE OPTION.  The Option (to the extent
not earlier exercised or terminated due to cessation of the
Optionee's employment or otherwise in accordance with the Plan)
will expire at the end of business on _______, ____, ___(__)
years from the Date of Grant of the option.  The Option may
terminate sooner under certain circumstances, including, without
limitation, termination of the Optionee's employment, as set
forth in Section 5.13 (death, normal retirement, Permanent
Disability and termination for other reasons) of the Plan.  The
Option may not be exercised after its expiration or termination.

     4.   EXERCISE PLAN.  The "Option Price" of the Option is
$_____ per share of Common Stock.  The Exercise Price is subject
to adjustment as set forth in Section 6.2 of the Plan.

     5.   VESTING. On each Measurement Date set forth in Column 1
below, the Option shall vest and become exercisable for the
corresponding number of shares of Common Stock set forth in
Column 2 below if the Optionee's employment has not terminated.
The "Vested Portion" of the Option as of any particular date
shall be the cumulative total of all shares for which the Option
has become exercisable as of that date.

     Column 1            Column 2
                    Shares Vesting on
 Measurement Date    Measurement Date
                             
                             
                             

     Notwithstanding the foregoing, in the event the Optionee's
employment with the Company and/or any Parent Corporation or
Subsidiary Corporation is terminated within ________ (___)
year(s) after a "Change in Control" (as defined below) then,
immediately prior to the effective date of such termination, all
Options or converted rights which have not expired, shall become
fully vested and exercisable (if not already vested and
exercisable) by Optionee for

                               -1-

<PAGE>

a period of three (3) months thereafter.  In addition, upon a
Change in Control, pursuant to Section 7.2 of the Plan, this
Option shall be cancelled and automatically converted into the right
to receive, and thereafter shall be exercisable for, in
accordance with the Plan and this Agreement, the securities, cash
and/or other consideration that a holder of the shares underlying
the Options would have been entitled to receive upon consummation
of a Change in Control had such shares been issued and
outstanding immediately prior to the effective date and time of
the Change in Control (net of appropriate exercise prices

     6.   EXERCISE OF THE OPTION.  The Vested Portion (as herein
defined) of the Option may be exercised, to the extent not
previously exercised, in whole or in part, at any time or from
time to time prior to the expiration or termination of the
Option, except that no Option shall be exercisable except in
respect to whole shares, and not less than one hundred (100)
shares may be purchased at one time unless the number purchased
is the total number at the time available for purchase under the
terms of the Option.  Exercise shall be accomplished by providing
the Company with written notice in the form of Exhibit I hereto,
which notice shall be irrevocable when delivered and effective
upon payment in full of the Option Price in accordance with
Section 5.4 of the Plan and any amounts required in accordance
with Section 5.11 of the Plan for withholding taxes, and the
satisfaction of all other conditions to exercise imposed under
the Plan.

     7.   PAYMENT OF OPTION PRICE.  Upon any exercise of the
Option, the exercise price for the number of shares for which the
Option is then being exercised and the amount of any federal,
state and local withholding shall be paid in full to the Company
in cash or with shares of Common Stock that have been owned for
at least six months, or a combination thereof.

     8.   NONTRANSFERABILITY OF OPTION.  The Option shall not be
transferable or assignable by the Optionee, other than in
accordance with Section 5.9 of the Plan or by will or the laws of
descent and distribution (or as otherwise permitted by the
Compensation Committee in its sole discretion), and shall be
exercisable during the Optionee's lifetime only by him or her or
by his or her legal representative(s) or guardian(s).

     9.   ADMINISTRATION.  The Plan and this Agreement shall be
administered and may be definitively interpreted by the
Compensation Committee, and the Optionee agrees to accept and
abide by the decisions of such Compensation Committee concerning
administration and interpretation of the Plan and this Agreement.

     IN WITNESS WHEREOF, this Agreement has been executed on
behalf of the Company by its duly authorized officer, and by the
Optionee in acceptance of the above-mentioned Option, subject to
the terms and conditions of the Plan and of this Agreement, all
as of the day and year first above written.

                              INDEPENDENT BANKSHARES, INC.

                              ___________________________________
                              By:

                              OPTIONEE

                              ___________________________________


                               -2-

<PAGE>


                       NOTICE OF EXERCISE
                              under
                INCENTIVE STOCK OPTION AGREEMENT
                ---------------------------------
                         pursuant to the
       INDEPENDENT BANKSHARES, INC. 1999 STOCK OPTION PLAN
                                
                                
To:  Independent Bankshares, Inc. (the "Company")

From:     ____________________

Date:     ____________________


     Pursuant to the Independent Bankshares, Inc. 1999 Stock
Option Plan (the "Plan") and the Incentive Stock Option Agreement
(the "Agreement") between the Company and myself effective
______________________, I hereby exercise my Option as follows:

Number  of  shares of Common Stock  I  wish  to 
purchase under the Option
Exercise Price per share                        $
Total Exercise Price                            $
"Vested  Portion" of Option (see definition  in 
Section 5 of the Agreement)
Number of shares I have previously purchased by 
exercising the Option
Expiration Date of the Option                       

     I hereby represent, warrant, and covenant to the Company
that:

     a.   I am acquiring the Common Stock for my own account, for
investment, and not for distribution or resale, and I will make
no transfer of such Common Stock except in compliance with
applicable federal and state securities laws and in accordance
with the provisions of the Plan.

     b.   I can bear the economic risk of the investment in the
Common Stock resulting from this exercise of the Option,
including a total loss of my investment.

     c.   I am experienced in business and financial matters and
am capable of (i) evaluating the merits and risks of an
investment in the Company Stock; (ii) making an informed
investment decision regarding exercise of the Option; and (iii)
protecting my interests in connection therewith.

     I acknowledge that I must pay the exercise price in full and
make appropriate arrangements for the payment of all federal,
state and local tax withholdings due with respect to the Option
exercised herein, before the stock certificate evidencing the
shares of Common Stock resulting from this exercise of the Option
will be issued to me.

     Attached in full payment of the exercise price for the
Option exercised herein is (   ) a check made payable to the
Company in the amount of $___________________ and/or (   ) a
stock certificate for _______ shares of Common Stock that have
been owned for at least six months with a duly completed stock
power attached.


                                   ______________________________



                                                     EXHIBIT 10.2
                                
                                
               NONQUALIFIED STOCK OPTION AGREEMENT
              ------------------------------------
                                
                         pursuant to the
                                
       INDEPENDENT BANKSHARES, INC. 1999 STOCK OPTION PLAN

This NONQUALIFIED STOCK OPTION AGREEMENT (the "Agreement") is
made and entered into by and between INDEPENDENT BANKSHARES,
INC., a Texas Corporation (the "Company"), and ______________
(the "Optionee"), effective as of _______, 1999/2000 (the "Date
of Grant").

     1.   GRANT OF OPTION.  The Company hereby grants to the
Optionee and the Optionee hereby accepts, subject to the terms
and conditions hereof, a nonqualified stock option (the "Option")
to purchase up to _______ shares of Company's Common Stock at the
Exercise Price per share set forth in Section 4 below.

     2.   GOVERNING PLAN.  This Option is granted pursuant to the
Company's 1999 Stock Option Plan (the "Plan"), a copy of which is
attached hereto.  Capitalized terms used but not otherwise
defined herein have the meanings as set forth in the Plan.  The
Optionee agrees to be bound by the terms and conditions of the
Plan, which are incorporated herein by reference and which
control in case of any conflict with this Agreement.

     3.   EXPIRATION OF THE OPTION.  The Option (to the extent
not earlier exercised or terminated due to cessation of the
Optionee's employment or otherwise in accordance with the Plan)
will expire at the end of business on _______, 20__, ___ (__)
years from the Date of Grant of the option.  The Option may
terminate sooner under certain circumstances, including, without
limitation, termination of the Optionee's employment, as set
forth in Section 5.13 (death, normal retirement, Permanent
Disability and termination for other reasons) of the Plan.  The
Option may not be exercised after its expiration or termination.

     4.   EXERCISE PLAN.  The "Option Price" of the Option is
$_____ per share of Common Stock.  The Exercise Price is subject
to adjustment as set forth in Section 6.2 of the Plan.

     5.   VESTING. On each Measurement Date set forth in Column 1
below, the Option shall vest and become exercisable for the
corresponding number of shares of Common Stock set forth in
Column 2 below if the Optionee's employment has not terminated.
The "Vested Portion" of the Option as of any particular date
shall be the cumulative total of all shares for which the Option
has become exercisable as of that date.

     Column 1            Column 2
                    Shares Vesting on
 Measurement Date    Measurement Date
                             
                             
                             

     Notwithstanding the foregoing, in the event the Optionee's
employment with the Company and/or any Parent Corporation or
Subsidiary Corporation is terminated within _______ (___) year(s)
after a "Change in Control" then, immediately prior to the
effective date of such termination, all Options or converted
rights which have not expired, shall become fully vested and
exercisable (if not already vested and exercisable) by Optionee
for a period of

                               -1-

<PAGE>

three (3) months thereafter.  In addition, upon a Change in
Control, pursuant to Section 7.2 of the Plan, this Option shall
be cancelled and automatically converted into the right to receive,
and thereafter shall be exercisable for, in accordance with the
Plan and this Agreement, the securities, cash and/or other
consideration that a holder of the shares underlying the Options
would have been entitled to receive upon consummation of a Change
in Control had such shares been issued and outstanding
immediately prior to the effective date and time of the Change in
Control (net of appropriate exercise prices).

     6.   EXERCISE OF THE OPTION.  The Vested Portion (as herein
defined) of the Option may be exercised, to the extent not
previously exercised, in whole or in part, at any time or from
time to time prior to the expiration or termination of the
Option, except that no Option shall be exercisable except in
respect to whole shares, and not less than one hundred (100)
shares may be purchased at one time unless the number purchased
is the total number at the time available for purchase under the
terms of the Option.  Exercise shall be accomplished by providing
the Company with written notice in the form of Exhibit I hereto,
which notice shall be irrevocable when delivered and effective
upon payment in full of the Option Price in accordance with
Section 5.4 of the Plan and any amounts required in accordance
with Section 5.11 of the Plan for withholding taxes, and the
satisfaction of all other conditions to exercise imposed under
the Plan.

     7.   PAYMENT OF OPTION PRICE.  Upon any exercise of the
Option, the exercise price for the number of shares for which the
Option is then being exercised and the amount of any federal,
state and local withholding shall be paid in full to the Company
in cash or with shares of Common Stock that have been owned for
at least six months, or a combination thereof, or in such other
form as the Committee deems acceptable at the time of exercise.

     8.   NONTRANSFERABILITY OF OPTION.  The Option shall not be
transferable or assignable by the Optionee, other than in
accordance with Section 5.9 of the Plan or by will or the laws of
descent and distribution (or as otherwise permitted by the
Compensation Committee in its sole discretion), and shall be
exercisable during the Optionee's lifetime only by him or her or
by his or her legal representative(s) or guardian(s).

     9.   ADMINISTRATION.  The Plan and this Agreement shall be
administered and may be definitively interpreted by the
Compensation Committee, and the Optionee agrees to accept and
abide by the decisions of such Compensation Committee concerning
administration and interpretation of the Plan and this Agreement.

     IN WITNESS WHEREOF, this Agreement has been executed on
behalf of the Company by its duly authorized officer, and by the
Optionee in acceptance of the above-mentioned Option, subject to
the terms and conditions of the Plan and of this Agreement, all
as of the day and year first above written.

                              INDEPENDENT BANKSHARES, INC.

                              __________________________________
                              By:

                              OPTIONEE

                              __________________________________


                               -2-
                                
                                
<PAGE>

                       NOTICE OF EXERCISE
                              under
               NONQUALIFIED STOCK OPTION AGREEMENT
              ------------------------------------
                         pursuant to the
       INDEPENDENT BANKSHARES, INC. 1999 STOCK OPTION PLAN
                                
To:  Independent Bankshares, Inc. (the "Company")

From:     ____________________

Date:     ____________________

     Pursuant to the Independent Bankshares, Inc. 1999 Stock
Option Plan (the "Plan") and the Nonqualified Stock Option
Agreement (the "Agreement") between the Company and myself
effective ______________________, I hereby exercise my Option as
follows:

Number of shares of Common Stock I wish to      
purchase under the Option
Exercise Price per share                        $
Total Exercise Price                            $
"Vested Portion" of Option (see definition in   
Section 5 of the Agreement)
Number of shares I have previously purchased by 
exercising the Option
Expiration Date of the Option                       

     I hereby represent, warrant, and covenant to the Company
that:

     a.   I am acquiring the Common Stock for my own account, for
investment, and not for distribution or resale, and I will make
no transfer of such Common Stock except in compliance with
applicable federal and state securities laws and in accordance
with the provisions of the Plan.

     b.   I can bear the economic risk of the investment in the
Common Stock resulting from this exercise of the Option,
including a total loss of my investment.

     c.   I am experienced in business and financial matters and
am capable of (i) evaluating the merits and risks of an
investment in the Company Stock; (ii) making an informed
investment decision regarding exercise of the Option; and (iii)
protecting my interests in connection therewith.

     I acknowledge that I must pay the exercise price in full and
make appropriate arrangements for the payment of all federal,
state and local tax withholdings due with respect to the Option
exercised herein, before the stock certificate evidencing the
shares of Common Stock resulting from this exercise of the Option
will be issued to me.

     Attached in full payment of the exercise price for the
Option exercised herein is (   ) a check made payable to the
Company in the amount of $___________________ and/or (   ) a
stock certificate for _______ shares of Common Stock that have
been owned for at least six months with a duly completed stock
power attached.

                                   ___________________________





ANNUAL REPORT 98

SHAPING OUR COMPANY THROUGH GROWTH AND ACQUISITION

[Photograph: two individuals standing by pillars of a building,
enclosed in square]

[Photograph: eyeglasses placed on a sheet of graph paper,
enclosed in a circle]

[Photograph: man holding up a boy, enclosed in a triangle]

[Independent Bankshares Logo]

INDEPENDENT BANKSHARES, INC. 1998 ANNUAL REPORT

<PAGE>


[Illustration of Texas with an inset showing different Texas
cities in the West and North Central Regions]

[Independent Bankshares, Inc. Logo]

First State Bank, N.A.

Banking Locations in West Texas
=================================================================
<TABLE>
<S>                      <C>                      <C>
ABILENE - MAIN BANK      AZLE - MAIN BRANCH       ODESSA - WINWOOD BRANCH
547 Chestnut Street      150 Industrial Avenue    3898 E. 42nd Street
Abilene, Texas 79602     Azle, Texas 76020        Odessa, Texas 79762
(915)672-2902            (817) 444-2525           (915) 366-5903

SAN ANGELO BRANCH        ABILENE - WYLIE BRANCH   AZLE - NORTH BRANCH
4112 College             6301 Buffalo Gap Road    11588 FM 730 North
Hills Boulevard          Abilene, Texas 79606     Azle, Texas 76020
San Angelo, Texas 76904  (915) 691-0000           (817) 270-1112
(915) 942-8757

ODESSA - 42nd STREET     STAMFORD BRANCH          ABILENE - BUFFALO
BRANCH                   210 S. Swenson Street    GAP ROAD BRANCH
4950 E. 42nd Street      Stamford, Texas 79553    4450 Buffalo Gap Road
Odessa, Texas 79762      (915) 773-5755           Abilene, Texas 79606
(915) 362-2106                                    (915) 793-2477

LUBBOCK BRANCH           ODESSA - COUNTY ROAD     WINTERS BRANCH
82nd Street and          WEST BRANCH              500 S. Main Street
Nashville Avenue         2751 County Road West    Winters, Texas 79567
Lubbock, Texas 79423     Odessa, Texas 79763      (915) 754-5511
(806) 794-8300           (915) 335-8200

ODESSA - MAIN BRANCH
1330 E. 8th Street
Odessa, Texas 79761
(915) 332-0141

AR|98

<PAGE>


[Graphic: large square and a small circle]

FINANCIAL HIGHLIGHTS 98


</TABLE>
<TABLE>
<CAPTION>

INCOME STATEMENT DATA
FOR THE YEAR             1998           1997           1996
==================================================================
<S>                 <C>            <C>            <C>
Net Income          $2,188,000     $2,110,000     $1,422,000
Basic Earnings
  Per Common Share        1.07           1.12           1.00
Diluted Earnings
     Per Common Share     1.02           1.03           0.84


BALANCE SHEET DATA
AT YEAR END                   1998           1997           1996
==============================================================================
Assets                   $370,178,000   $264,574,000   $205,968,000
Loans                     184,560,000    140,853,000     92,017,000
Deposits                  330,804,000    242,801,000    189,575,000
Stockholders' Equity       24,505,000     20,527,000     14,937,000


BALANCE SHEET DATA
DAILY AVERAGES           1998           1997           1996
==============================================================================
Assets              $293,579,000   $258,874,000   $196,155,000
Loans                153,188,000    132,891,000     85,880,000
Deposits             265,959,000    237,379,000    180,005,000
Stockholders' Equity  22,114,000     19,275,000     14,375,000


STOCK TRANSFER AGENT          STOCK EXCHANGE LISTING
===============================================================
First State Bank, N.A.        American Stock Exchange
547 Chestnut Street           (AMEX)
P.O. Box 3296
Abilene, Texas 79604


COMPANY SECURITIES       AMEX TRADING SYMBOL      AMEX LISTING
===============================================================
Common Stock                  IBK                      Indep Bksh
Trust Preferred Securities    IBK.Pr                   Indep Cap


INDEPENDENT BANKSHARES, INC.
                                                          1

<PAGE>                                                     

[Graphic: large triangle with small circle] PRESIDENT'S LETTER

BRYAN STEPHENSON [PHOTOGRAPH OF BRYAN STEPHENSON AND RANDAL
CROSSWHITE] 
President and Chief Executive Officer

RANDAL CROSSWHITE
Senior Vice President and Chief Financial Officer

TO OUR SHAREHOLDERS: Independent Bankshares, Inc. is a bank
holding company headquartered in Abilene, Texas.  Through its
subsidiary, First State Bank, N.A., the Company offers a full
range of financial products to businesses and individuals located
in and around five of the more populated communities in West
Texas.  With thirteen branches and a loan limit in excess of
$4,000,000, the Company has the management, the visibility and
the size to compete effectively in its market.

During 1998, the Company continued its philosophy of growth
through acquisition with the purchase of Azle Bancorp and its
subsidiary, Azle State Bank, Azle, Texas.  The Company obtained
the funds necessary to complete this transaction through a
successful secondary Common Stock offering and an offering of
Trust Preferred Securities.  The purchase of Azle follows
acquisitions of Western National Bank, Lubbock, Texas in 1997,
and Peoples National Bank, Winters, Texas and a savings bank
branch in San Angelo, Texas, both in 1996.  The acquisitions
contributed significantly to the Company's market diversification
and provided important economies of scale.

While located in West Texas, a review of the accompanying map
indicates the geographic diversification the Company currently
enjoys.  Each market is driven by a different set of economic
forces.  Lubbock, for example, enjoys the benefits of higher
education, a large medical complex and agriculture, primarily
cotton.  Odessa, on the other hand, continues to be largely
dependent on the petroleum industry.  Abilene relies on a strong 
military base, healthcare, education and retail distribution for 
its economic base, while the San Angelo economy is centered
around ranching, retail businesses and a large retirement
community.

The Company's purchase of Azle State Bank provides a new and
exciting opportunity for market diversification.  Azle, located
on the doorstep of the Fort Worth/Dallas metroplex, is a growing 
bedroom community.  As small businesses spring up to support this
population growth, the Company's marketing efforts will be
directed toward the solicitation of these small businesses and
the attendant consumer relationships.

As noted above, our acquisitions have brought important economies
of scale.  There has been significant discussion in analytical
circles about the "urge to merge" and whether or not merging
companies actually realize expected economies of scale.  Our
Company has benefited from its acquisition savings in many areas,
the most notable being

AR|98
                                                          2

<PAGE>                                                      

greater employee efficiencies and utilization of excess computing
capacity.  The results of these economies of scale can be seen in
our five-year trend of improving efficiency ratios.

The movement to change the mix of our loan portfolio began in
earnest in January 1997.  Due in part to the acquisition of
Western National Bank, the Company had achieved a concentration
in consumer loans that was significantly higher than desired. 
Because of our perception that the consumer was becoming
overextended and due to competitive market forces that prevented 
the Company from charging interest rates that would compensate
for the increased risk associated with such loans, we determined 
to scale back our solicitation of this type of business and to
redirect our efforts toward increasing our commercial business
and commercial real estate lending.  The interest rates on
commercial loans were higher and we believed the market was
underserved.

As a result of this change in direction, the Company (excluding
the Azle acquisition) experienced a 30.7% reduction in loans to
individuals and a 32% increase in commercial business and
commercial real estate loans during 1998.  This shift, along with
the acquisition of Azle State Bank, allowed the Company to
increase its net interest margin in a generally decreasing net
interest margin environment.

Year 2000, or Y2K, computer issues have been high on our list of 
operational priorities during 1998, and will undoubtedly consume 
considerable time and effort during 1999.  Because the Company
had planned to upgrade all computer hardware during 1998 and
1999, and because the cost of hardware has continued to decline
over the last few years, the economic impact of the hardware
replacement has not been material to the Company.  All
replacement hardware is certified to be Y2K compliant.  The
Company is concluding the installation of software upgrades and
in-house tests as this letter is being written.  The goal is, of 
course, to assure that our operating systems will not be
negatively affected by the Y2K bug.  Because external Y2K
disruptions cannot be controlled by the Company, we have devised 
a contingency plan and business resumption plan aimed at assuring
that the customers' faith in our Company will not be diminished.

Lastly, we are a large community bank.  A community bank, by our 
definition, is one in which qualified banking professionals take 
care of the financial needs of the businesses and individuals
within its community.  This definition

[Photograph: man holding up a boy in front of a house]

[Independent Bankshares, Inc. Logo]

[Photograph caption:  The West Texas market area experienced a
stable economy. Our Company was able to capitalize on this
environment by increasing loans to small businesses]

Independent Bankshares, Inc.
                                                          3

<PAGE>                                                      

requires that we concentrate our efforts on hiring, training and 
retraining highly qualified personnel.  We are fortunate to have 
added several high-caliber lending officers and support staff and
two highly motivated individuals to our Company's Board of
Directors.

As pleased as we are with our staff, I am particularly pleased
with the two newest members of our Board:  Nancy Jones, Executive
Director of The Community Foundation of Abilene, and John Beckham
of the Beckham, Eargle & Rector Law Firm.  They are young,
energetic individuals who bring new ideas and renewed vigor to
our Board.

Officers, employees and directors of this caliber enable the
Company to prepare for the future.  The future, as always, if
filled with challenges and opportunities.

Thank you for your continued support.

/s/ Bryan Stephenson

Bryan Stephenson

[Graphic: large circle and small triangle] PERFORMANCE HIGHLIGHTS

[Bar Chart illustrating the Company's total assets at year end
for each of the five years in the period ended December 31, 1998]

TOTAL ASSETS

The Company recorded consistent growth over the last four years. 
Acquisitions of other financial institutions, including a bank in
Winters and a saving bank branch in San Angelo in 1996.  Western 
National Bank in Lubbock in 1997 and Azle State Bank in 1998,
contributed to this trend.

[Bar Chart illustrating the Company's total loans at year end for
each of the five years in the period ended December 31, 1998]

TOTAL LOANS

While acquisitions have fueled loan growth, the Company has
focused lending efforts to replace consumer loan roll-off with
commercial and commercial real estate loans.

AR|98

                                                            4

<PAGE>                                                      

[Bar Chart illustrating the Company's net income for each of the 
five years in the period ended December 31, 1998]

NET INCOME

Increases in net income have been achieved through economies of
scale and an improved net interest margin.

[Bar Chart illustrating the Company's diluted earnings per share 
for each of the five years in the period ended December 31, 1998]

DILUTED EARNINGS PER SHARE

Diluted earnings per share declined $0.01 in 1998 because of an
increase in the common shares outstanding.

[Bar Chart illustrating the Company's efficiency ratio for each
of the five years in the period ended December 31, 1998]

EFFICIENCY RATIO

The Company's efficiency ratio, calculated as noninterest
expenses, less goodwill amortization and expenses associated with
other real estate and other repossessed assets, divided by net
interest income and total noninterest income, excluding
securities gains (losses), has continued to improve with the
growth of the Company.

[Bar Chart illustrating the Company's return on average
stockholders' equity for each of the five years in the period
ended December 31, 1998]

RETURN ON AVERAGE STOCKHOLDERS' EQUITY

The decline in the return on average stockholders' equity for
1998 is a result of increases in stockholders' equity.

Independent Bankshares, Inc.
                                                          5

<PAGE>                                                      

[Text enclosed in a square with Independent Bankshares, Inc.
Logo]

BOARD OF DIRECTORS

Bryan W. Stephenson
President & Chief Executive Officer
Independent Bankshares, Inc.

John L. Beckham
Attorney
Beckham, Rector & Eargle, L.L.P.

Scott L. Taliaferro
Chairman of the Board
Independent Bankshares, Inc.
President
Scott Oils, Inc.

Lee Caldwell
Attorney

Mrs. William R. (Amber) Cree
Entrepreneuse

Randal N. Crosswhite
Senior Vice President & 
Chief Financial Officer
Independent Bankshares, Inc.

James D. Webster, M.D.
Physician
Nephrology Associates

Louis S. Gee
Chairman of the Board &
Chief Executive Officer
Tippett & Gee, Inc.,
Consulting Engineers

C.G. Whitten
Attorney, Whitten & Young, P.C.

Nancy E. Jones
Executive Director
Community Foundation of Abilene

Marshal M. Keller
Chairman of the Board
West Texas Wholesale Supply Co.

Tommy McAlister
President
McAlister, Inc.

[Text enclosed in a circle]

ADVISORY DIRECTORS

L.H. Mosley
President
Mosley Investments, Inc.

J.E. Smith
Investments

John A. Wright*
Banking Consultant

*Emeritus

[Text enclosed in a triangle] 

Bryan W. Stephenson
President & Chief
Executive Officer

Randal N. Crosswhite
Senior Vice President &
Chief Financial Officer

CORPORATE OFFICERS


AR|98
                                                          7

<PAGE>                                                      

[Text enclosed in a square] REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and
Shareholders of Independent Bankshares, Inc.

In our opinion, the accompanying consolidated balance sheets and 
the related consolidated statements of income and comprehensive
income, changes in stockholders' equity and cash flows present
fairly, in all material respects, the financial position of
Independent Bankshares, Inc. at December 31, 1998 and 1997, and
the results of its operations and its cash flows for each of the 
three years in the period ended December 31, 1998, in conformity 
with generally accepted accounting principles.  These financial
statements are the responsibility of the Company's management;
our responsibility is to express an opinion on these financial
statements based on our audits.  We conducted our audits of these
statements in accordance with generally accepted auditing
standards which require that we plan and perform the audit to
obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes 
examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements, accessing the accounting
principles used and significant estimates made by management, and
evaluating the overall financial statement presentation.  We
believe that our audits provide a reasonable basis for the
opinion expressed above.

/s/ PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

January 29, 1998

Independent Bankshares, Inc.
                                                       7

<PAGE>                                                     

[Independent Bankshares, Inc. Logo]

<PAGE>
                  INDEPENDENT BANKSHARES, INC.
                   CONSOLIDATED BALANCE SHEETS
                   DECEMBER 31, 1998 AND 1997


</TABLE>
<TABLE>
<CAPTION>
                             ASSETS
                                                                           1998               1997
                                                                      -------------       -------------
<S>                                                                   <C>                 <C>
Assets:
Cash and Cash Equivalents:
  Cash and Due from Banks                                             $  22,562,000       $  14,518,000
  Federal Funds Sold                                                     42,175,000          24,900,000
                                                                      -------------       -------------
      Total Cash and Cash Equivalents                                    64,737,000          39,418,000
                                                                      -------------       -------------
Securities (Note 3):
  Available-for-sale                                                     30,370,000          22,501,000
  Held-to-maturity                                                       64,838,000          47,293,000
                                                                      -------------       -------------
      Total Securities                                                   95,208,000          69,794,000
                                                                      -------------       -------------
Loans (Note 4):
  Total Loans                                                           186,326,000         142,315,000
  Less:
    Unearned Income on Installment Loans                                  1,766,000           1,462,000
    Allowance for Possible Loan Losses                                    1,842,000           1,173,000
                                                                      -------------       -------------
      Net Loans                                                         182,718,000         139,680,000
                                                                      -------------       -------------
Intangible Assets (Note 5)                                               10,831,000           3,159,000
Premises and Equipment (Note 6)                                          10,294,000           7,518,000
Accrued Interest Receivable                                               3,254,000           2,208,000
Other Real Estate and Other Repossessed Assets                              630,000             739,000
Other Assets                                                              2,506,000           2,058,000
                                                                      -------------       -------------

     Total Assets                                                     $ 370,178,000       $ 264,574,000
                                                                      =============       =============

               LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Deposits (Note 7):
  Noninterest-bearing Demand Deposits                                 $  60,086,000       $  43,868,000
  Interest-bearing Demand Deposits                                      110,485,000          77,495,000
  Interest-bearing Time Deposits                                        160,233,000         121,438,000
                                                                      -------------       -------------
     Total Deposits                                                     330,804,000         242,801,000
Accrued Interest Payable                                                  1,163,000             947,000
Notes Payable (Note 8)                                                        1,000              57,000
Other Liabilities                                                           705,000             242,000
                                                                      -------------       -------------
     Total Liabilities                                                  332,673,000         244,047,000
                                                                      -------------       -------------

Guaranteed Preferred Beneficial Interests in the Company's
  Subordinated Debentures (Note 10)                                      13,000,000                   0
                                                                      -------------       -------------

Commitments and Contingent Liabilities (Notes 15 and 17)

Stockholders' Equity (Notes 11 and 18):
Preferred Stock - Par Value $10.00; 5,000,000 Shares Authorized:
    Series C Preferred Stock - Stated Value $42.00; 50,000 Shares
      Designated; 5,066 and 5,590 Shares Issued and Outstanding at
      December 31, 1998 and 1997, Respectively                               51,000              56,000
Common Stock - Par Value $0.25; 30,000,000 Shares Authorized;
  2,217,296 and 1,975,263 Shares Issued and Outstanding 
  at December 31, 1998 and 1997, Respectively                               554,000             494,000
Additional Paid-in Capital                                               15,933,000          13,921,000
Retained Earnings                                                         7,975,000           6,218,000
Net Unrealized Gain on Available-for-sale Securities (Note 3)               161,000              31,000
Unearned Employee Stock Ownership Plan Stock (Note 11)                     (169,000)           (193,000)
                                                                      -------------       -------------
     Total Stockholders' Equity                                          24,505,000          20,527,000
                                                                      -------------       -------------

     Total Liabilities and Stockholders' Equity                       $ 370,178,000       $ 264,574,000
                                                                      =============       =============

</TABLE>
                     See accompanying notes.


                               -8-

<PAGE>


                  INDEPENDENT BANKSHARES, INC.
   CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
          YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996


<TABLE>
<CAPTION>

                                                                      1998           1997          1996
                                                                 -------------  -------------  -------------
<S>                                                              <C>            <C>            <C>
Interest Income:
  Interest and Fees on Loans (Note 4)                            $  14,150,000  $  12,236,000  $   8,005,000
  Interest on Securities                                             4,425,000      5,176,000      4,504,000
  Interest on Federal Funds Sold                                     1,859,000        912,000      1,047,000
                                                                 -------------  -------------  -------------
      Total Interest Income                                         20,434,000     18,324,000     13,556,000
                                                                 -------------  -------------  -------------
Interest Expense:
  Interest on Deposits                                               9,268,000      8,600,000      6,382,000
  Interest on Notes Payable (Note 8)                                     8,000         59,000         59,000
                                                                 -------------  -------------  -------------
      Total Interest Expense                                         9,276,000      8,659,000      6,441,000
                                                                 -------------  -------------  -------------
     Net Interest Income                                            11,158,000      9,665,000      7,115,000
  Provision for Loan Losses (Note 4)                                   570,000        250,000        201,000
                                                                 -------------  -------------  -------------
     Net Interest Income After Provision for Loan Losses            10,588,000      9,415,000      6,914,000
                                                                 -------------  -------------  -------------
Noninterest Income:
  Service Charges                                                    2,227,000      1,605,000      1,259,000
  Trust Fees                                                           199,000        195,000        189,000
  Other Income                                                         365,000        109,000        103,000
                                                                 -------------  -------------  -------------
      Total Noninterest Income                                       2,791,000      1,909,000      1,551,000
                                                                 -------------  -------------  -------------
Noninterest Expenses:
  Salaries and Employee Benefits                                     4,752,000      3,970,000      3,082,000
  Net Occupancy Expense                                              1,099,000        857,000        716,000
  Equipment Expense                                                    887,000        834,000        663,000
  Stationery, Printing and Supplies Expense                            442,000        419,000        288,000
  Amortization of Intangible Assets                                    339,000        218,000         46,000
  Professional Fees                                                    305,000        333,000        304,000
  Distributions on Guaranteed Preferred Beneficial Interests
    in the Company's Subordinated Debentures (Note 10)                 304,000              0              0
  Net Costs (Revenues) Applicable to Other Real Estate 
    and Other Repossessed Assets                                       106,000         23,000        (24,000)
  Other Expenses                                                     1,764,000      1,583,000      1,215,000
                                                                 -------------  -------------  -------------
      Total Noninterest Expenses                                     9,998,000      8,237,000      6,290,000
                                                                 -------------  -------------  -------------
     Income Before Federal Income Taxes                              3,381,000      3,087,000      2,175,000
  Federal Income Taxes (Note 9)                                      1,193,000        977,000        753,000
                                                                 -------------  -------------  -------------
     Net Income                                                      2,188,000      2,110,000      1,422,000
Other Comprehensive Income, Net of Tax: 
  Unrealized Holding Gains (Losses) on Available-for-sale
     Securities Arising During the Period                              130,000          6,000        (43,000)
                                                                 -------------  -------------  -------------

          Comprehensive Income                                   $   2,318,000  $   2,116,000  $   1,379,000
                                                                 =============  =============  =============

Preferred Stock Dividends (Note 11)                              $      22,000  $      41,000  $      63,000
                                                                 =============  =============  =============

Net Income Available to Common Stockholders                      $   2,166,000  $   2,069,000  $   1,359,000
                                                                 =============  =============  =============

Basic Earnings Per Common Share
  Available to Common Stockholders (Note 12)                     $        1.07  $        1.12  $        1.00
                                                                 =============  =============  =============

Diluted Earnings Per Common Share
  Available to Common Stockholders (Note 12)                     $        1.02  $        1.03  $        0.84
                                                                 =============  =============  =============

</TABLE>

                     See accompanying notes.

                               -9-

<PAGE>

                  INDEPENDENT BANKSHARES, INC.
   CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
          YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

<TABLE>
<CAPTION>

                                                        SERIES C 
                                                    PREFERRED STOCK            COMMON STOCK          ADDITIONAL
                                                  --------------------     --------------------        PAID-IN      RETAINED
                                                   SHARES     AMOUNT         SHARES    AMOUNT          CAPITAL      EARNINGS
                                                  --------- ----------     --------- ----------      -----------   -----------
<S>                                                 <C>     <C>            <C>       <C>             <C>           <C>

Balances-January 1, 1996                             16,436 $  164,000     1,050,292 $  263,000      $ 9,875,000   $ 3,448,000
  Net Income                                                                                                         1,422,000
  Adjustment to Unrealized Gain 
     on Available-for-sale Securities,
     Net of Tax of $22,000 (Note 3)
  Cash Dividends                                                                                                      (260,000)
  Conversion of Series C
    Preferred Stock (Note 11)                        (2,958)   (29,000)       54,352     13,000           16,000     
                                                  --------- ----------     --------- ----------      -----------   -----------
Balances-December 31, 1996                           13,478    135,000     1,104,644    276,000        9,891,000     4,610,000
  Net Income                                                                                                         2,110,000
  Adjustment to Unrealized Gain 
     on Available-for-sale Securities, 
     Net of Tax of $3,000 (Note 3)
  Cash Dividends                                                                                                      (405,000)
  Sale of Stock in Secondary Offering (Note 11)                              316,250     79,000        3,899,000
  Purchase of Stock in Secondary Offering by
    ESOP, Financed by a Loan from the
    Company - Unearned Stock (Note 11)
  Principal Payments on Loan to ESOP for
     Stock Purchase - Earned Stock (Note 11)
  5-for-4 Stock Split (Note 11)                                              388,911     97,000           (5,000)      (97,000)
  Exercise of Stock Options (Note 11)                                         17,499      5,000           94,000
  Conversion of Series C Preferred
      Stock (Note 11)                                (7,888)   (79,000)      147,959     37,000           42,000
                                                  --------- ----------     --------- ----------      -----------   -----------
Balances--December 31, 1997                           5,590     56,000     1,975,263    494,000       13,921,000     6,218,000
  Net Income                                                                                                         2,188,000
  Adjustment to Unrealized Gain 
     on Available-for-sale Securities, Net
     of Tax of $67,000 (Note 3)
  Cash Dividends                                                                                                      (431,000)
  Sale of Stock in Secondary Offering (Note 11)                              230,000     57,000        2,010,000
  Principal Payments on Loan to ESOP for
     Stock Purchase - Earned Stock (Note 11)
  Conversion of Series C Preferred 
     Stock (Note 11)                                   (524)   (5,000)        12,033      3,000            2,000
                                                  --------- ---------      --------- ----------      -----------   -----------

Balances--December 31, 1998                           5,066 $  51,000      2,217,296 $  554,000      $15,933,000   $ 7,975,000
                                                  ========= =========      ========= ==========      ===========   ===========




                                                  UNREALIZED            UNEARNED EMPLOYEE
                                                  GAIN ON                STOCK OWNERSHIP
                                                  AVAILABLE-                PLAN STOCK
                                                  FOR-SALE            ---------------------
                                                  SECURITIES           SHARES     AMOUNT
                                                  ----------          --------  -----------
<S>                                               <C>                   <C>     <C>
Balances-January 1, 1996                          $   68,000                 0  $         0
  Net Income
  Adjustment to Unrealized Gain 
     on Available-for-sale Securities,
     Net of Tax of $22,000 (Note 3)                  (43,000)
  Cash Dividends
  Conversion of Series C
    Preferred Stock (Note 11)
                                                  -----------         --------  -----------
Balances-December 31, 1996                             25,000                0            0
  Net Income
  Adjustment to Unrealized Gain 
     on Available-for-sale Securities, 
     Net of Tax of $3,000 (Note 3)                      6,000
  Cash Dividends
  Sale of Stock in Secondary Offering (Note 11)
  Purchase of Stock in Secondary Offering by
    ESOP, Financed by a Loan from the
    Company - Unearned Stock (Note 11)                                 (15,000)    (214,000)
  Principal Payments on Loan to ESOP for
     Stock Purchase - Earned Stock (Note 11)                             1,789       21,000
  5-for-4 Stock Split (Note 11)                                         (3,750)
  Exercise of Stock Options (Note 11)
  Conversion of Series C Preferred
      Stock (Note 11)                             -----------         --------  -----------         
Balances--December 31, 1997                            31,000          (16,961)    (193,000)
  Net Income
  Adjustment to Unrealized Gain 
     on Available-for-sale Securities, Net
     of Tax of $67,000 (Note 3)                       130,000
  Cash Dividends
  Sale of Stock in Secondary Offering (Note 11)
  Principal Payments on Loan to ESOP for
     Stock Purchase - Earned Stock (Note 11)                             2,122       24,000
  Conversion of Series C Preferred
     Stock (Note 11)
                                                  -----------         --------  -----------
Balances--December 31, 1998                       $   161,000          (14,839) $  (169,000)
                                                  ===========         ========  ===========




                           See accompanying notes.


                                    -10-

<PAGE>

                        INDEPENDENT BANKSHARES, INC.
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996



</TABLE>
<TABLE>
<CAPTION>


                                                                                     1998           1997           1996
                                                                                ------------   ------------   ------------
<S>                                                                             <C>            <C>            <C>
Cash Flows from Operating Activities:
    Net Income                                                                  $  2,188,000   $  2,110,000   $  1,422,000
Adjustments to Reconcile Net Income to Net Cash
  Provided by Operating Activities:
    Deferred Federal Income Tax Expense                                              488,000        772,000        677,000
    Depreciation and Amortization                                                    962,000        733,000        404,000
    Provision for Loan Losses                                                        570,000        250,000        201,000
    Losses on Sales of Investment Securities                                               0              0         10,000
    Gains on Sales of Other Real Estate and Other Repossessed Assets                 (12,000)       (58,000)       (50,000)
    Writedown of Other Real Estate and Other Repossessed Assets                        3,000          2,000         21,000
    Increase in Accrued Interest Receivable                                         (190,000)      (192,000)       (17,000)
    Decrease (Increase) in Other Assets                                             (698,000)       452,000       (382,000)
    Decrease in Accrued Interest Payable                                             (92,000)      (182,000)       (14,000)
    Increase (Decrease) in Other Liabilities                                          84,000     (1,106,000)       166,000
                                                                                ------------   ------------   ------------
       Net Cash Provided by Operating Activities                                   3,303,000      2,781,000      2,438,000
                                                                                ------------   ------------   ------------
Cash Flows from Investing Activities:
    Proceeds from Maturities of Available-for-sale Securities                     15,766,000     17,809,000      9,437,000
    Proceeds from Maturities of Held-to-maturity Securities                       36,745,000     20,195,000     26,461,000
    Proceeds from Sales of Available-for-sale Securities                                   0        193,000         30,000
    Proceeds from Sales of Held-to-maturity Securities                                     0              0      2,000,000
    Purchases of Available-for-sale Securities                                   (19,489,000)    (8,060,000)   (19,382,000)
    Purchases of Held-to-maturity Securities                                     (22,627,000)   (15,080,000)   (36,680,000)
    Net Increase in Loans                                                           (254,000)    (8,692,000)    (8,160,000)
    Proceeds from Sales of Premises and Equipment                                          0              0         94,000
    Additions to Premises and Equipment                                             (651,000)      (819,000)      (138,000)
    Proceeds from Sales of Other Real Estate and Other Repossessed Assets          1,551,000      1,352,000        754,000
    Net Cash and Cash Equivalents Acquired (Paid) in Acquisitions                (10,133,000)    (1,236,000)    14,203,000
                                                                                ------------   ------------   ------------
        Net Cash Provided by (Used in) Investing Activities                          908,000      5,662,000    (11,381,000)
                                                                                ------------   ------------   ------------
Cash Flows from Financing Activities:
    Net Increase (Decrease) in Deposits                                            7,048,000       (378,000)     5,018,000
    Proceeds from Notes Payable                                                    4,300,000      1,300,000              0
    Repayment of Notes Payable                                                    (4,356,000)    (3,572,000)      (616,000)
    Net Proceeds from Issuance of Equity Securities                                2,067,000      4,077,000              0
    Net Proceeds from Issuance of Guaranteed Preferred Beneficial 
       Interests in the Company's Subordinated Debentures                         12,480,000              0              0
    Payment of Cash Dividends                                                       (431,000)      (405,000)      (260,000)
    Cash Paid for Fractional Shares in Stock Dividend                                      0         (5,000)             0
                                                                                ------------   ------------   ------------
        Net Cash Provided by Financing Activities                                 21,108,000      1,017,000      4,142,000
                                                                                ------------   ------------   ------------
Net Increase (Decrease) in Cash and Cash Equivalents                              25,319,000      9,460,000     (4,801,000)
Cash and Cash Equivalents at Beginning of Year                                    39,418,000     29,958,000     34,759,000
                                                                                ------------   ------------   ------------
Cash and Cash Equivalents at End of Year                                        $ 64,737,000   $ 39,418,000   $ 29,958,000
                                                                                ============   ============   ============

</TABLE>


                           See accompanying notes.



                                    -11-

<PAGE>

                        INDEPENDENT BANKSHARES, INC.
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                      DECEMBER 31, 1998, 1997 AND 1996


NOTE 1:  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
- ---------------------------------------------------

Business

     Independent Bankshares, Inc., a Texas corporation (the "Company"), is a
bank holding company headquartered in Abilene, Texas. The Company owns all of
the common securities of Independent Capital Trust ("Independent Capital")
and indirectly owns through a Delaware subsidiary, Independent Financial
Corp. ("Independent Financial"), 100% of the stock of First State Bank,
National Association, Abilene, Texas ("First State"), and Azle State Bank,
Azle, Texas ("Azle State") (collectively, the "Banks"). The Banks currently
operate full-service banking locations in the Texas cities of Abilene (3
locations), Azle (2 locations), Lubbock, Odessa (4 locations), San Angelo,
Stamford and Winters.

     The Company's primary activities are to assist the Banks in the
management and coordination of their financial resources and to provide
capital, business development, long range planning and public relations for
the Banks. The Banks operate under the day-to-day management of their own
officers and boards of directors and formulate their own policies with
respect to banking matters.

     The principal services provided by the Banks are as follows:

     Commercial Services. The Banks provide a full range of banking services
for their commercial customers. Commercial lending activities include
short-term and medium-term loans, revolving credit arrangements, inventory
and accounts receivable financing, equipment financing and interim and
permanent real estate lending. Other services include cash management
programs and federal tax depository and night depository services.

     Consumer Services. The Banks also provide a wide range of consumer
banking services, including checking, savings and money market accounts,
savings programs and installment and personal loans. The Banks make
automobile and other installment loans directly to customers, as well as
indirectly through automobile dealers. The Banks make home improvement, home
equity and real estate loans and provide safe deposit services. As a result
of sharing arrangements with the Pulse automated teller machine system
network, the Banks provide 24-hour routine banking services through automated
teller machines ("ATMs"). The Pulse network provides ATM accessibility
throughout the United States. The Banks also offer investment services and
banking by phone or personal computer.

     Trust Services. First State provides trust and agency services to
individuals, partnerships and corporations from its offices in Abilene,
Lubbock and Odessa. The trust division also provides investment management,
administration and advisory services for agency and trust accounts, and acts
as trustee for pension and profit sharing plans.

PRINCIPLES OF CONSOLIDATION

     The Consolidated Financial Statements include the accounts of the
Company, Independent Capital, Independent Financial and the Banks. All
significant intercompany accounts and transactions have been eliminated upon
consolidation.

STATEMENTS OF CASH FLOWS

     For purposes of reporting cash flows, cash and cash equivalents include
cash on hand, amounts due from banks and federal funds sold. Generally,
federal funds are purchased and sold for one-day periods.

SECURITIES

     Management determines the appropriate classification of securities at
the time of purchase. If the securities are purchased with the positive
intent and the ability to hold the securities until maturity, they are
classified as held-to-maturity and carried at historical cost, adjusted for
amortization of premiums and accretion of fees and discounts using


                                    -12-

<PAGE>

a method that approximates the interest method. Securities to be held for
indefinite periods of time are classified as available-for-sale and carried
at fair value. Unrealized gains and losses, net of taxes, related to
securities available-for-sale are recorded as a separate component of
stockholders' equity. The Company has no securities classified as trading as
of December 31, 1998 and 1997.  The cost of securities sold is based on the
specific identification method.

LOANS

     Loans are stated at the principal amount outstanding. Interest on the
various types of commercial loans is accrued daily based on the principal
balances outstanding. Income on installment loans is recognized using this
method or other methods under which income approximates the effective
interest method.

     The recognition of income on a loan is discontinued, and previously
accrued interest is reversed, when interest or principal payments become
ninety (90) days past due unless, in the opinion of management, the
outstanding interest remains collectible. Interest is subsequently recognized
only as received until the loan is returned to accrual status.

ALLOWANCE FOR POSSIBLE LOAN LOSSES

     The allowance for possible loan losses is maintained at a level that, in
management's opinion, is adequate to absorb possible losses in the loan
portfolio and unfunded loan commitments. The allowance is based on a number
of factors, including risk ratings of individual credits, current business
and economic conditions, the size and diversity of the portfolio, collateral
values and past loan loss experience.

     Impaired loans, should they occur, are normally placed on nonaccrual
status and, as a result, interest income is recorded only as cash is
received. There was no interest income recognized on such loans during the
years ended December 31, 1998, 1997 or 1996.

PREMISES AND EQUIPMENT

     Premises and equipment are stated at cost less accumulated depreciation.
Depreciation for financial reporting purposes is computed primarily on the
straight-line method over the estimated useful lives of five (5) to forty
(40) years. When assets are retired or otherwise disposed of, the cost and
related accumulated depreciation are removed from the accounts and any
resulting gain or loss is included in the results of operations for the
period.

INTANGIBLE ASSETS

     A core deposit intangible resulting from the acquisition of Azle State
is being amortized over a twelve (12) year period. Goodwill resulting from
the acquisition of Azle State and other acquisitions accounted for using the
purchase method is being amortized on the straight-line method over a period
of fifteen (15) to twenty-five (25) years. Management assesses the
recoverability of goodwill by comparing the goodwill to the undiscounted cash
flows expected to be generated by the acquired banks during the anticipated
period of benefit. As of December 31, 1998, management believes that no
impairment has occurred.

FEDERAL INCOME TAXES

     The Company uses the liability method of accounting for income taxes as
required by the Financial Accounting Standards Board (the "FASB") Statement
of Financial Accounting Standards No. 109, "Accounting for Income Taxes ("FAS
109"). Deferred income taxes reflect the net effects of temporary differences
between the carrying amount of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes.

OTHER REAL ESTATE AND OTHER REPOSSESSED ASSETS

     Other real estate and other repossessed assets consist principally of
real estate properties and automobiles acquired by the Company through
foreclosure. Such assets are carried at the lower of cost (generally the
outstanding loan balance) or estimated fair value, net of estimated costs of
disposal, if any. If the estimated fair value of the collateral securing the
loan is less than the amount outstanding on the loan at the time the assets
are acquired, the difference is charged against the allowance for possible
loan losses. Subsequent declines in estimated fair value, if any, are charged
to noninterest expense.


                                    -13-

<PAGE>


EARNINGS PER SHARE

     In March 1997, the FASB issued Statement of Financial Accounting
Standards No. 128, "Earnings Per Share" ("FAS 128"), which establishes
standards for computing and presenting earnings per share for entities with
publicly held common stock or potential common stock. It replaces the
presentation of primary earnings per share with a presentation of basic
earnings per share, which excludes dilution. It also requires dual
presentation of basic and diluted earnings per share on the face of the
income statement for all entities with complex capital structures. The
Company adopted FAS 128 on December 31, 1997.

COMPREHENSIVE INCOME

     In June 1997, the FASB issued Statement of Financial Accounting
Standards No. 130, "Reporting Comprehensive Income" ("FAS 130"). FAS 130
establishes standards for reporting and display of comprehensive income and
its components (revenues, expenses, gains and losses) in a full set of
general purpose financial statements. FAS 130 requires that all items that
are required to be recognized under accounting standards as components of
comprehensive income be reported in a financial statement that is displayed
with the same prominence as other financial statements. The Company adopted
FAS 130 on January 1, 1998.

USE OF ESTIMATES

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make certain estimates
and assumptions that affect the reported amounts of assets and liabilities
and disclosure of contingent assets and liabilities at the date of the
financial statements and the reported amounts of revenues and expenses during
the reporting period. Actual results could differ from those estimates.

NOTE 2:  BANK ACQUISITIONS
- --------------------------

     The Company completed the acquisition of Azle Bancorp and its subsidiary
bank, Azle State, effective September 22, 1998, for an aggregate cash
consideration of $19,025,000. To obtain funding for the acquisition, the
Company sold an aggregate of 230,000 shares of Common Stock at a price of
$11.50 per share, and Independent Capital, a Delaware business trust formed
by the Company, sold 1,300,000 of its 8.5% Cumulative Trust Preferred
Securities (the "Trust Preferred Securities") at $10.00 per preferred
security (having a liquidation value of $13,000,000) in an underwritten
offering (the "1998 Offering"). The proceeds from the sale of the Trust
Preferred Securities were used by Independent Capital to purchase an
equivalent amount of Subordinated Debentures ("Subordinated Debentures") of
the Company. The Company also borrowed $4,300,000 from a financial
institution in Fort Worth, Texas (the "Fort Worth Bank") to finance a portion
of the cost of acquiring Azle Bancorp. The borrowings from the Fort Worth
Bank were paid off on September 30, 1998, from the proceeds of a cash
dividend paid to the Company by Azle State. At the date of acquisition, Azle
Bancorp had total assets of $93,158,000, total loans, net of unearned income,
of $45,163,000, total deposits of $80,955,000 and stockholders' equity of
$9,872,000. This acquisition was accounted for using the purchase method of
accounting.  A total of $8,014,000 of intangible assets, including $2,895,000
of core deposit intangible and $5,119,000 of goodwill, was recorded as a
result of this acquisition. The core deposit intangible is being amortized
over a period of 12 years and the goodwill is being amortized over a period
of 25 years.

     The Company completed the acquisition of Crown Park Bancshares, Inc.
("Crown Park") and its wholly owned subsidiary bank, Western National Bank,
Lubbock, Texas ("Western National"), effective January 28, 1997, for an
aggregate cash consideration of $7,510,000. On the acquisition date, Crown
Park was merged with and into a wholly owned subsidiary of the Company and
Western National was merged with and into the First State. To obtain funding
for the acquisition, the Company sold an aggregate of 395,312 shares of its
common stock ("Common Stock") in an underwritten offering at a price of
$11.40 per share (the "1997 Offering"). The 1997 Offering included the sale
of 51,562 shares covered by the underwriter's over-allotment option. The
above number of shares and price per share have been adjusted for the 5-for-4
stock split, effected in the form of a 25% stock dividend, paid to the
Company's shareholders in May 1997. The Company borrowed $800,000 from a
financial institution in Amarillo, Texas (the "Amarillo Bank") to finance a
portion of the cost of acquiring Crown Park. The $800,000 of borrowings was
reduced to $400,000 with the proceeds of the sale of the over-allotment
shares. The borrowing was paid off on December 31, 1997. At the date of
acquisition, Crown Park had total assets of $60,420,000, total loans, net of
unearned income, of $41,688,000, total deposits of $53,604,000 and
stockholders' equity of $4,238,000. This 


                                    -14-

<PAGE>


acquisition was accounted for using the purchase method of accounting. A
total of $2,486,000 of goodwill was recorded as a result of this acquisition.
Such goodwill is being amortized over a period of 15 years.

     A total of $339,000, $218,000 and $46,000 in amortization expense of
intangible assets was recorded during the years ended December 31, 1998, 1997
and 1996, respectively.

     The following pro forma financial information combines the historical
results of the Company as if the Azle Bancorp acquisition had occurred as of
the beginning of each period presented. The pro forma amounts do not purport
to be indicative of the results that would have actually been obtained if the
acquisition had occurred at the beginning of each period presented or that
may be obtained in the future:

                                   Year Ended December 31,
                                   -----------------------
                                      1998           1997   
                                   ---------      --------
                                        (In thousands,
                                   except per share amounts)

     Net interest income           $  14,195      $  13,667
     Net income                        1,889          2,333
     Basic earnings per share           0.85           1.11
     Diluted earnings per share         0.82           1.02

     Certain amounts, specifically the pro forma amounts for net income and
basic and diluted earnings per share for the year ended December 31, 1998,
are less than the amounts reported herein.

NOTE 3:  SECURITIES
- -------------------

     The amortized cost and estimated fair value of available-for-sale
securities at December 31, 1998 and 1997, were as follows:

<TABLE>
<CAPTION>

                                                                       1998
                                             ---------------------------------------------------------
                                                Gross          Gross        Estimated
                                               Amortized    Unrealized      Unrealized        Fair
                                                 Cost          Gains         Losses           Value
                                             ------------   ------------   ------------   ------------
<S>                                          <C>            <C>            <C>            <C>
Obligations of U.S. Government agencies
  and corporations                           $ 18,085,000   $    158,000   $     13,000   $ 18,230,000
Mortgage-backed securities                      2,426,000          1,000         16,000      2,411,000
U.S. Treasury securities                        9,031,000        115,000              0      9,146,000
Other securities                                  583,000              0              0        583,000
                                             ------------   ------------   ------------   ------------

    Total available-for-sale securities      $ 30,125,000   $    274,000   $     29,000   $ 30,370,000
                                             ============   ============   ============   ============


                                                                       1997
                                             ---------------------------------------------------------
                                                Gross          Gross        Estimated
                                               Amortized    Unrealized      Unrealized        Fair
                                                 Cost          Gains         Losses           Value
                                             ------------   ------------   ------------   ------------
<S>                                          <C>            <C>            <C>            <C>
Obligations of U.S. Government agencies
  and corporations                           $  4,520,000   $     20,000   $      2,000   $  4,538,000
U.S. Treasury securities                       16,280,000         40,000         13,000     16,307,000
Mortgage-backed securities                      1,066,000          7,000              0      1,073,000
Other securities                                  583,000              0              0        583,000
                                             ------------   ------------   ------------   ------------

    Total available-for-sale securities      $ 22,449,000   $     67,000   $     15,000   $ 22,501,000
                                             ============   ============   ============   ============
</TABLE>

                                    -15-

<PAGE>

     The amortized cost and estimated fair value of held-to-maturity
securities at December 31, 1998 and 1997, were as follows:

<TABLE>
<CAPTION>

                                                                       1998
                                             ---------------------------------------------------------
                                                Gross          Gross        Estimated
                                               Amortized    Unrealized      Unrealized        Fair
                                                 Cost          Gains         Losses           Value
                                             ------------   ------------   ------------   ------------
<S>                                          <C>            <C>            <C>            <C>
Obligations of U.S. Government agencies
  and corporations                           $ 43,452,000   $     49,000   $    116,000   $ 43,385,000
Mortgage-backed securities                      9,697,000         42,000         10,000      9,729,000
U.S. Treasury securities                        2,427,000         27,000              0      2,454,000
Obligations of states and political 
  subdivisions                                  9,262,000         76,000              0      9,338,000
                                             ------------   ------------   ------------   ------------

    Total held-to-maturity securities        $ 64,838,000   $    194,000   $    126,000   $ 64,906,000
                                             ============   ============   ============   ============


                                                                       1997
                                             ---------------------------------------------------------
                                                Gross          Gross        Estimated
                                               Amortized    Unrealized      Unrealized        Fair
                                                 Cost          Gains         Losses           Value
                                             ------------   ------------   ------------   ------------
<S>                                          <C>            <C>            <C>            <C>
Obligations of U.S. Government agencies
  and corporations                           $ 31,584,000   $    119,000   $    113,000   $ 31,590,000
U.S. Treasury securities                        4,985,000          7,000              0      4,992,000
Mortgage-backed securities                     10,549,000         82,000         21,000     10,610,000
Obligations of states and political 
  subdivisions                                    175,000          9,000              0        184,000
                                             ------------   ------------   ------------   ------------

    Total held-to-maturity securities        $ 47,293,000   $    217,000   $    134,000   $ 47,376,000
                                             ============   ============   ============   ============

</TABLE>

     The amortized cost and estimated fair value of securities at December
31, 1998, by contractual maturity, are shown below. Expected maturities may
differ from contractual maturities because borrowers may have the right to
call or prepay obligations with or without call or prepayment penalties.

<TABLE>
<CAPTION>

                                              Amortized      Estimated
     Available-for-sale Securities               Cost        Fair Value    
     -----------------------------           ------------   ------------
     <S>                                     <C>            <C>
     Due in one year or less                 $  5,014,000   $  5,063,000
     Due after one year through five years     22,102,000     22,313,000
     Due after five years through ten years             0              0
     Due after ten years                          583,000        583,000
                                             ------------   ------------
                                               27,699,000     27,959,000
     Mortgage-backed securities                 2,426,000      2,411,000
                                             ------------   ------------

       Total available-for-sale securities   $ 30,125,000   $ 30,370,000
                                             ============   ============

                                               Amortized      Estimated
     Held-to-maturity Securities                 Cost         Fair Value   
     ---------------------------             ------------   -------------
     <S>                                     <C>            <C>
     Due in one year or less                 $  7,453,000   $  7,468,000
     Due after one year through five years     38,607,000     38,567,000
     Due after five years through ten years     8,079,000      8,124,000
     Due after ten years                        1,002,000      1,018,000
                                             ------------   ------------
                                               55,141,000     55,177,000
     Mortgage-backed securities                 9,697,000      9,729,000
                                             ------------   ------------

       Total held-to-maturity securities     $ 64,838,000   $ 64,906,000
                                             ============   ============

</TABLE>


     At December 31, 1998, securities with an amortized cost and estimated
fair value of $17,094,000 and $17,355,000, respectively, were pledged as
collateral for public and trust fund deposits and for other purposes required
or permitted by law. At December 31, 1997, the amortized cost and estimated
fair value of pledged securities were $9,666,000 and $9,650,000,
respectively.


                                    -16-

<PAGE>


     During 1998, the Company did not sell any securities prior to marturity.
During 1997, the Company sold available-for-sale securities with a book value
of $193,000 and recorded no gain or loss on such sale.  During 1996, the
Company sold available-for-sale securities with a book value of $42,000 and
recorded a $12,000 loss on such sale. In addition, the Company sold held-to-
maturity securities with a book value of $1,198,000 approximately thirty (30)
days prior to their scheduled maturity and recorded a $2,000 gain on such
sale.

NOTE 4:  LOANS
- --------------

     The composition of loans at December 31, 1998 and 1997, was as follows:

<TABLE>
<CAPTION>

                                                          1998           1997  
                                                      ------------   ------------
     <S>                                              <C>            <C>
     Real estate loans                                $ 71,901,000   $ 44,569,000
     Loans to individuals                               57,564,000     67,453,000
     Commercial and industrial loans                    47,551,000     24,184,000
     Other loans                                         9,310,000      6,109,000
                                                      ------------   ------------
       Total loans                                     186,326,000    142,315,000
     Less unearned income                                1,766,000      1,462,000
                                                      ------------   ------------

       Total loans, net of unearned income            $184,560,000   $140,853,000
                                                      ============   ============
</TABLE>

     Nonperforming assets at December 31, 1998 and 1997, were as follows:

<TABLE>
<CAPTION>
                                                           1998           1997  
                                                       ----------     ----------
     <S>                                               <C>            <C>
     Nonaccrual loans                                  $  238,000     $   70,000
     Accruing loans past due over ninety days             198,000        121,000
     Restructured loans                                   110,000        104,000
     Other real estate and other repossessed assets       630,000        739,000
                                                       ----------     ----------

       Total nonperforming assets                      $1,176,000     $1,034,000
                                                       ==========     ==========

</TABLE>


     The amount of interest income that would have been recorded on
nonaccrual loans for the years ended December 31, 1998, 1997 and 1996, based
on the loans' original terms was $12,000, $16,000 and $17,000, respectively.
A total of $1,000 and $2,000 in interest on nonaccrual loans was actually
collected and recorded as income during the year ended December 31, 1998 and
1997, respectively. No interest was collected on such loans and recorded as
income during 1996.

     A summary of the activity in the allowance for possible loan losses for
the years ended December 31, 1998, 1997 and 1996, is as follows:


<TABLE>
<CAPTION>

                                                          1998           1997           1996
                                                       ----------     ----------     ----------
     <S>                                               <C>            <C>            <C>
     Balance at beginning of year                      $1,173,000     $  793,000     $  759,000
     Provision for loan losses                            570,000        250,000        201,000
     Loans charged off                                   (729,000)      (581,000)      (389,000)
     Recoveries of loans charged off                      102,000        316,000         73,000
     Bank acquisitions                                    726,000        395,000        149,000
                                                       ----------     ----------     ----------

       Balance at end of year                          $1,842,000     $1,173,000     $  793,000
                                                       ==========     ==========     ==========

</TABLE>

NOTE 5:  INTANGIBLE ASSETS
- --------------------------

     The following is a summary of intangible assets at December 31, 1998 and
1997:

<TABLE>
<CAPTION>
          
                                            1998           1997  
                                        -----------    -----------
     <S>                                <C>            <C>
     Goodwill                           $ 8,539,000    $ 3,423,000
     Core deposit intangible              2,895,000              0
                                        -----------    -----------
                                         11,434,000      3,423,000
     Less accumulated amortization          603,000        264,000
                                        -----------    -----------

       Net intangible assets            $10,831,000    $ 3,159,000
                                        ===========    ===========

</TABLE>

                                    -17-

<PAGE>

NOTE 6:  PREMISES AND EQUIPMENT
- -------------------------------

     The following is a summary of premises and equipment at December 31,
1998 and 1997:

                                             1998           1997 
                                        -----------    -----------
     Land                               $ 1,684,000    $ 1,486,000
     Buildings and improvements           9,207,000      6,821,000
     Furniture and equipment              2,573,000      2,028,000
                                        -----------    -----------
                                         13,464,000     10,335,000
     Less accumulated depreciation        3,170,000      2,817,000
                                        -----------    -----------

       Net premises and equipment       $10,294,000    $ 7,518,000
                                        ===========    ===========

NOTE 7:  DEPOSITS
- -----------------

     At December 31, 1998 and 1997, interest-bearing time deposits of
$100,000 or more were $49,674,000, and $38,371,000, respectively.

     At December 31, 1998, the scheduled maturities of interest-bearing time
deposits was as follows:

                                        Interest-bearing
                                          Time Deposits     
                                        -----------------
               1999                     $    140,926,000
               2000                           12,504,000
               2001                            2,987,000
               2002                            2,214,000
               2003                            1,602,000
                                        ----------------
              Total interest-bearing
                 time deposits          $    160,233,000
                                        =================

NOTE 8:  NOTES PAYABLE
- ----------------------

     The Company has a revolving line of credit with the Fort Worth Bank. 
Proceeds of $4,300,000 under the $6,500,000 line of credit were used to fund
the purchase of Azle Bancorp on September 22, 1998.  These borrowings were
paid off on September 30, 1998, from the proceeds of a $4,500,000 dividend
that was paid to the Company by Azle State.  The amount available under the
line of credit was reduced to $1,500,000 on January 5, 1999, and reduces
further to $1,000,000 on October 5, 1999.  The line of credit matures on
October 1, 2000, bears interest at the floating prime interest rate of the
Fort Worth Bank (7.75% at December 31, 1998) and is collateralized by 100% of
the stock of Independent Financial and First State. There was no balance
outstanding under the line of credit at December 31, 1998.

     At December 31, 1998, First State had a $1,000 note payable to an
individual which matures in March 1999. Principal, plus interest at 7.5%, is
payable monthly. The note is collateralized by a two-story commercial
building in Abilene, Texas.

     The Company had a note payable to the Amarillo Bank. The note, proceeds
of which were used to help fund the purchase of Crown Park, originated on
January 23, 1997, in the amount of $800,000. The balance was reduced to
$200,000 by July 23, 1997. The note bore interest at the Amarillo Bank's
floating base rate plus 1% and was collateralized by 100% of the stock of
First State. On December 31, 1997, the Company paid off the remaining
principal balance of the note.

     At December 31, 1997, the Company had a note payable to one current
director of the Company with a balance of $50,000. The note had an original
face amount of $152,000, but was discounted upon issuance because it bore
interest at a below-market interest rate (6%). The note was payable in three
equal annual installments, plus accrued interest beginning March 1, 1996. The
note was paid off on January 2, 1998. The note represented a portion of the
final settlement of certain litigation. 

NOTE 9:  FEDERAL INCOME TAXES
- -----------------------------

     Due to the fact that the Company effected a quasi-reorganization as of
December 31, 1989, utilization of any of the Company's net operating loss
carryforwards subsequent to that date will not be credited to future income.
For periods subsequent to December 31, 1994, the effect of such utilization
has been credited against the Company's gross 


                                    -18-

<PAGE>


deferred tax asset. The Company's deferred tax provision for 1998, 1997 and
1996 totaled $488,000, $772,000 and $677,000, respectively.

     Significant components of the Company's deferred tax assets and
liabilities at December 31, 1998 and 1997, were as follows:

<TABLE>
<CAPTION>
                                                                      1998          1997
                                                                 ------------   ------------ 
     <S>                                                         <C>            <C>
     Deferred tax assets:
       Tax credit carryforwards                                  $    527,000   $    998,000
       Net operating loss carryforwards                               211,000        238,000
       Retirement plan                                                228,000              0
       Allowance for possible loan losses                              67,000        265,000
       Other real estate and other repossessed assets                  55,000        115,000
       Director indemnification                                             0         17,000
                                                                 ------------   ------------
         Total gross deferred tax assets                            1,088,000      1,633,000
         Less valuation allowance for deferred tax assets            (132,000)      (167,000)
                                                                 ------------   ------------
           Net deferred tax assets                                    956,000      1,466,000
                                                                 ------------   ------------
     Deferred tax liabilities:
       Depreciation and amortization                                 (257,000)       (93,000)
       Net unrealized gain on available-for-sale securities           (83,000)       (17,000)
       Other, net                                                    (108,000)       (74,000)
                                                                 ------------   ------------
         Total gross deferred tax liabilities                        (448,000)      (184,000)
                                                                 ------------   ------------

              Net deferred tax asset                             $    508,000   $  1,282,000
                                                                 ============   ============
</TABLE>



     Deferred income taxes reflect the net effects of temporary differences
between the carrying amount of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. As a result of the
acquisition of Peoples National Bank in Winters, Texas ("Peoples National")
in 1996, the Company increased its gross deferred tax asset and the related
valuation allowance by $162,000. The Company decreased the valuation
allowance relating to Peoples National and Winters State Bank, Winters, Texas
("Winters State"), which was acquired in 1993, by $35,000 and $112,000 during
1998 and 1997, respectively, based on the Company's trend of positive
operating results. The Company may reduce or increase its valuation allowance
depending on changes in the expectation of future earnings and other
circumstances. Management believes that it is more likely than not that the
Company will generate sufficient future taxable income to realize the
deferred tax asset less the related valuation allowance.

     At December 31, 1998, the Company had available net operating loss
carryforwards of approximately $335,000 acquired as part of the Winters State
acquisition and approximately $325,000 acquired as part of the Peoples
National acquisition. For federal income tax purposes, due to certain change
of ownership requirements of the Internal Revenue Code, utilization of the
Winters State and Peoples National net operating loss carryforwards are
limited to approximately $37,000 per year and $42,000 per year, respectively.
If the full amount of these limitations is not used in any year, the amount
not used increases the allowable limit in the subsequent year. These net
operating loss carryforwards, if not used, expire between 2003 and 2010.

     At December 31, 1998, the Company had available general business credit
and alternative minimum tax credit carryforwards of approximately $17,000 and
$510,000, respectively. If not utilized, the general business credit
carryforwards will expire as follows: 1999-$6,000 and 2000-$11,000. The
alternative minimum tax credit will carryforward until utilized to reduce
future federal income taxes.

     The comprehensive provisions for federal income taxes for the years
ended December 31, 1998, 1997 and 1996, consist of the following:


<TABLE>
<CAPTION>

                                                          1998           1997           1996   
                                                       -----------    -----------    -----------
     <S>                                               <C>            <C>            <C>
     Current tax provision                             $   705,000    $   205,000    $    76,000
     Deferred tax provision                                488,000        772,000        677,000
                                                       -----------    -----------    -----------
       Provision for tax expense charged to
        results of operations                            1,193,000        977,000        753,000
     Tax (benefit) on adjustment to unrealized
       gain/loss on available-for-sale securities           67,000          3,000        (23,000)
                                                       -----------    -----------    -----------
             Comprehensive provision for
               federal income taxes                    $ 1,260,000    $   980,000    $   730,000
                                                       ===========    ===========    ===========

</TABLE>


                                    -19-

<PAGE>

NOTE 10: GUARANTEED PREFERRED BENEFICIAL INTERESTS IN THE COMPANY'S
         SUBORDINATED DEBENTURES
- -------------------------------------------------------------------

     Independent Capital sold 1,300,000 of Trust Preferred Securities at
$10.00 per preferred security in the 1998 Offering.  The proceeds from the
sale of the Trust Preferred Securities were used by Independent Capital to
purchase an equivalent amount of Subordinated Debentures of the Company.  The
Trust Preferred Securities carry a distribution rate of 8.5%, have a stated
maturity of September 22, 2028, and are guaranteed by the Company.  The
securities are redeemable at par after September 22, 2003, and can be
redeemed during the first five years after issuance for a premium to par.

     Distributions on the Trust Preferred Securities are payable quarterly on
March 31, June 30, September 30 and December 31.  Distributions paid during
the year ended December 31, 1998, totaled $304,000.

NOTE 11:  STOCKHOLDERS' EQUITY
- ------------------------------

     The Company's Series C Cumulative Convertible Preferred Stock (the
"Series C Preferred Stock") pays quarterly dividends at the annual rate of
$4.20 per share, is senior to the Common Stock with respect to dividends and
liquidation rights, is convertible into Common Stock at a price of $1.83 per
share, adjusted for stock dividends, and has certain voting rights if
dividends are in arrears for three quarters. The Series C Preferred Stock is 
redeemable in cash and/or Common Stock at the Company's option at $42.00 per
share.

     An additional 388,911 shares of Common Stock were issued as a result of
the 5-for-4 stock split, effected in the form of a 25% stock dividend, paid
to stockholders in May 1997. The stock dividend was accounted for by a
transfer from retained earnings to common stock of $97,000, representing the
above respective number of shares at a par value of $0.25 per share. Cash
paid in lieu of fractional shares was transferred from additional paid-in
capital.

     All references throughout these consolidated financial statements to the
number of shares of Common Stock, per share amounts, stock option data and
market prices of the Common Stock have been restated for stock dividends.

     The following are summaries of the number of shares of Series C
Preferred Stock, the number of shares of Common Stock reserved for issuance
upon conversion of Series C Preferred Stock and the related conversion price 
per share, adjusted for stock dividends, for the three years ended December
31, 1998:

<TABLE>
<CAPTION>
                                               Shares         Conversion
                                             Reserved for       Price
     Series C Preferred Stock                  Issuance        Per Share
     ------------------------                ------------   -------------
     <S>                                       <C>             <C>
     Balance January 1, 1996                    302,010        $  2.29
         Shares Converted                       (54,352)             0
                                               --------        -------
     Balance December 31, 1996                  247,658           2.29
         5-for-4 Stock Split                     28,697          (0.46)
         Shares Converted                      (147,959)             0
                                               --------        -------
     Balance December 31, 1997                  128,396           1.83
         Shares Converted                       (12,033)             0
                                               --------        -------
     Balance December 31, 1998                  116,363        $  1.83
                                               ========        =======

</TABLE>

     The Company's Employee Stock Ownership/401(k) Plan (the "ESOP/401(k)
Plan") purchased 18,750 shares of the Company's Common Stock in the 1997
Offering for $214,000. The funds used for the purchase were borrowed from the
Company. The note evidencing such borrowing is due in eighty-four equal
monthly installments of $4,000, including interest, and matures on February
27, 2004. The note bears interest at the Company's floating base rate plus 1%
(8.75% at December 31, 1998). The note is collateralized by the stock
purchased in the stock offering.

     As a result of the lending arrangement between the Company and the
ESOP/401(k) Plan, the shares are considered "unearned."  The shares are
"earned" on a pro rata basis as principal payments are made on the note used
to purchase the shares. The shares are included in the Company's earnings per
share calculations only as they are earned. At December 31, 1998, a total
14,839 shares with an original cost of $169,000 are considered to be
unearned.


                                    -20-

<PAGE>

NOTE 12:  EARNINGS PER SHARE
- ----------------------------

     Basic earnings per common share is computed by dividing net income
available to common stockholders by the weighted average number of common
shares outstanding during the period. Because the Company's outstanding
Series C Preferred Stock is cumulative, the dividends allocable to such
preferred stock reduces income available to common stockholders in the basic
earnings per share calculations. In computing diluted earnings per common
share for the years ended December 31, 1998, 1997 and 1996, the conversion of
the Series C Preferred Stock and the exercise of any outstanding stock
options were assumed, as the effects are dilutive. The following table
presents information necessary to calculate earnings per share for the years
ended December 31, 1998, 1997 and 1996 (adjusted for the 5-for-4 stock split,
effected in the form of a 25% stock dividend, paid to stockholders in May
1997):

<TABLE>
<CAPTION>
                                                                Year Ended December 31,
                                                       ----------------------------------------
                                                          1998           1997           1996
                                                       ----------     ----------     ----------
Basic Earnings Per Common Share                                     (In thousands)
- -------------------------------
<S>                                                    <C>            <C>            <C>
Net income                                             $    2,188     $    2,110     $    1,422
Preferred stock dividends                                     (22)           (41)           (63)
                                                       ----------     ----------     ----------

    Net income available to common stockholders        $    2,166     $    2,069     $    1,359
                                                       ==========     ==========     ==========

Weighted average shares outstanding                         2,031          1,842          1,355
                                                       ==========     ==========     ==========


                                                                Year Ended December 31,
                                                       ----------------------------------------
                                                          1998           1997           1996
                                                       ----------     ----------     ----------
Diluted Earnings Per Common Share                                   (In thousands)
- ---------------------------------
<S>                                                    <C>            <C>            <C>
Net income                                             $    2,188     $    2,110     $    1,422
                                                       ==========     ==========     ==========

Weighted average shares outstanding                         2,031          1,842          1,355
Exercise of stock options                                       0              9              8
Conversion of Series C Preferred Stock                        120            197            335
                                                       ----------     ----------     ----------

    Adjusted weighted average shares outstanding            2,151          2,048          1,698
                                                       ==========     ==========     ========== 

</TABLE>

NOTE 13:  BENEFIT PLANS
- -----------------------

     The Company's ESOP/401(k) Plan covers most of its officers and
employees. The ESOP/401(k) Plan stipulates, among other things, that vesting
in employer contributions begins after one year of service, each participant
will become fully vested in employer contributions after seven years of
service and the determination of the level of vesting began with the original
date of current employment of each participant with the Company or the Banks.
Contributions made to the employee stock ownership portion of the ESOP/401(k)
Plan by the Company were $106,000, $100,000 and $77,000 for the years ended
December 31, 1998, 1997 and 1996, respectively. These contributions were used
to make distributions to employees who left the Company's employment in the
respective years and to purchase Common Stock of the Company. No
contributions have been made by the Company to match contributions made by
plan participants in the 401(k) portion of the ESOP/401(k) Plan. The amount
of all such contributions is at the discretion of the Company's board of
directors. Employee contributions are invested in various equity, debt and
money market investments, including Common Stock of the Company. At December
31, 1998, 157,059 shares of Common Stock of the Company were held by the
ESOP/401(k) Plan.

NOTE 14:  RELATED PARTY TRANSACTIONS
- ------------------------------------

     In the ordinary course of business, the Company and the Banks have
loans, deposits and other transactions with their respective directors and
businesses with which such persons are associated. It is the Company's policy
that all such transactions are entered into on substantially the same terms
as those prevailing at the time for comparable transactions with unrelated
third parties. The balances of loans to all such persons were $3,880,000,
$2,511,000 and $3,025,000 at December 31, 1998, 1997 and 1996, respectively.
Additions and reductions on such loans were $4,338,000 and $2,969,000,
respectively, for the year ended December 31, 1998.

     The Company and its subsidiaries paid $39,000, $42,000 and $28,000 in
fees to a director-related company for services rendered on various legal
matters during 1998, 1997 and 1996, respectively.


                                    -21-

<PAGE>

NOTE 15:  COMMITMENTS AND CONTINGENT LIABILITIES
- ------------------------------------------------

     The Company is involved in various litigation proceedings incidental to
the ordinary course of business. In the opinion of management, the ultimate
liability, if any, resulting from such other litigation would not be material
in relation to the Company's financial condition, results of operations and
liquidity.

     The Banks lease certain of their premises and equipment under
noncancellable operating leases. Rental expense under such operating leases
was approximately $322,000, $289,000 and $336,000 in 1998, 1997 and 1996,
respectively.

     The minimum payments due under these leases at December 31, 1998, are as
follows:

                              1999           $   404,000
                              2000               403,000
                              2001               364,000
                              2002               327,000
                              2003               121,000
                                             -----------
                              Total          $ 1,619,000
                                             ===========

NOTE 16:  FAIR VALUE OF FINANCIAL INSTRUMENTS
- ---------------------------------------------

     The carrying amounts and fair values of financial assets and financial
liabilities at December 31, 1998 and 1997, were as follows:

<TABLE>
<CAPTION>

                                                              1998                         1997
                                                  ---------------------------   ---------------------------
                                                    Carrying                      Carrying 
                                                     Amount       Fair Value       Amount       Fair Value 
     Financial Assets                             ------------   ------------   ------------   ------------
     ----------------
       <S>                                        <C>            <C>            <C>            <C>
       Cash and due from banks                    $ 22,562,000   $ 22,562,000   $ 14,518,000   $ 14,518,000
       Federal funds sold                           42,175,000     42,175,000     24,900,000     24,900,000
       Available-for-sale securities                30,370,000     30,370,000     22,501,000     22,501,000
       Held-to-maturity securities                  64,838,000     64,906,000     47,293,000     47,376,000
       Loans, net of unearned income               184,560,000    186,194,000    140,853,000    143,744,000
       Accrued interest receivable                   3,254,000      3,254,000      2,208,000      2,208,000

     Financial Liabilities
     ---------------------
       Noninterest-bearing demand deposits        $ 60,086,000   $ 60,086,000   $ 43,868,000   $ 43,868,000
       Interest-bearing demand deposits            110,485,000    110,485,000     77,495,000     77,495,000
       Interest-bearing time deposits              160,233,000    161,035,000    121,438,000    121,724,000
       Accrued interest payable                      1,163,000      1,163,000        947,000        947,000
       Notes payable                                     1,000          1,000         57,000         57,000
       Guaranteed preferred beneficial
          interests in the Company's 
          subordinated debentures                   13,000,000     13,000,000              -              -

</TABLE>

     Fair values for investment securities are based on quoted market prices,
where available. If quoted market prices are not available, fair values are
based on quoted market prices of comparable instruments.

     For variable-rate loans that reprice frequently with no significant
change in credit risk, fair values are based on carrying values. The fair
values of other loans are estimated using discounted cash flow analyses,
which utilize interest rates currently being offered for loans with similar
terms to borrowers of similar credit quality.

     The fair values of noninterest and interest-bearing demand deposits are,
by definition, equal to the amount payable on demand, i.e., their carrying
amount. The fair values of interest-bearing time deposits are estimated using
a discounted cash flow calculation that applies interest rates currently
being offered on certificates of similar maturities. 

     Fair value for the guaranteed preferred beneficial interests in the
Company's subordinated debentures is based on the closing price for the Trust
Preferred Securities as quoted on the American Stock Exchange at December 31,
1998.


                                    -22-

<PAGE>

     The carrying amounts for cash and due from banks, federal funds sold,
accrued interest receivable, accrued interest payable, notes payable and
approximate the fair values of such assets and liabilities.

     Fair values for the Company's off-balance-sheet instruments, which
consist of lending commitments and standby and commercial letters of credit,
are based on fees currently charged to enter into similar agreements, taking
into account the remaining terms of the agreements and the counterparties'
credit standing. Management believes that the fair value of these off-
balance-sheet instruments is not materially different from the commitment
amount.

NOTE 17:  FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK
- -----------------------------------------------------------

     The Company is a party to financial instruments with off-balance-sheet
risk entered into in the normal course of business to meet the financing
needs of its customers. These financial instruments include commitments to
extend credit and standby and commercial letters of credit. Those instruments
involve, to varying degrees, elements of credit risk in excess of the amount
recognized in the accompanying financial statements. The contractual amounts
of those instruments reflect the extent of involvement the Company has in
particular classes of financial instruments.

     The Company's exposure to credit loss in the event of nonperformance by
the other party to the financial instrument for commitments to extend credit
or standby or commercial letters of credit is represented by the contractual
amount of those instruments. The Company uses the same credit policies in
making commitments and conditional obligations as it does for on-balance-
sheet instruments. Unless noted otherwise, the Company does not require
collateral or other security to support financial instruments with credit
risk. The Company had outstanding loan commitments of approximately
$19,606,000 and outstanding standby and commercial letters of credit of
approximately $206,000 at December 31, 1998.

     Commitments to extend credit are agreements to lend to a customer as
long as there is no violation of any condition established in the contract.
Commitments generally have fixed expiration dates or other termination
clauses and may require payment of a fee. Because many of the commitments are
expected to expire without being drawn upon, the total commitment amounts do
not necessarily represent future cash requirements. The Company evaluates
each customer's creditworthiness on a case-by-case basis. The amount of
collateral obtained, if deemed necessary by the Company upon extension of
credit, is based on management's credit evaluation of the customer.
Collateral held varies but may include real estate, accounts receivable,
inventory, property, plant and equipment and income-producing commercial
properties.

     Standby and commercial letters of credit are conditional commitments
issued by the Company to guarantee the performance of a customer to a third
party. These guarantees are primarily issued to support public and private
borrowing arrangements. The credit risk involved in issuing standby or
commercial letters of credit is essentially the same as that involved in
making loans to customers.

     The Company does not expect any material losses as a result of loan
commitments or standby or commercial letters of credit that were outstanding
at December 31, 1998.

     In the normal course of business, the Company maintains deposits with
other financial institutions in amounts which exceed FDIC insurance coverage
limits.

NOTE 18:  REGULATORY MATTERS
- ----------------------------

     The Company and the Banks are subject to various regulatory capital
requirements administered by the federal banking agencies. Failure to meet
minimum capital requirements could cause the initiation of certain mandatory,
and possibly additional discretionary, actions by the regulatory authorities
that, if undertaken, could have a direct material effect on the Company's and
each of the Banks' respective financial statements. Under capital adequacy
guidelines and the regulatory framework for prompt corrective action, the
Company and each of the Banks must meet specific capital guidelines that
involve quantitative measures of the Company's and each Banks' respective
assets, liabilities, and certain off-balance-sheet items as calculated under
regulatory accounting practices. The Company's and each Banks' respective
capital amounts and classification are also subject to qualitative judgments
by the regulators about components, risk weightings and other factors.

     Quantitative measures established by regulation to ensure capital
adequacy require the Company and each of the Banks to maintain minimum
amounts and ratios (set forth in the table below) of Tier 1 capital and total
capital (Tier 1 and Tier 2) to risk-weighted assets and of Tier 1 capital to
adjusted quarterly average assets. At December 31, 1998, the Company and the
Banks met all capital adequacy requirements to which they were subject.

     At December 31, 1998, the most recent notifications from the FDIC
categorized the Banks as well capitalized under the regulatory framework for
prompt corrective action. To be categorized as well capitalized, the Company
and 


                                    -23-

<PAGE>


the Banks must maintain minimum Tier 1 capital to risk-weighted assets, total
capital to risk-weighted assets and Tier 1 capital to adjusted quarterly
average assets ratios as set forth in the tables. There are no other
conditions or events since the most recent notification that management
believes have changed either the Company's or any of the Banks' category.

     The minimum regulatory capital ratios, minimum capital ratios for well
capitalized bank holding companies and the Company's actual capital amounts
and ratios at December 31, 1998 and 1997, were as follows:

<TABLE>
<CAPTION>
                                                              December 31,           Minimum      Well
                                                       ------------------------      Capital   Capitalized
                                                          1998          1997         Ratios       Ratios
                                                       ---------      ---------      -------   -----------
     (Dollars in thousands)
     <S>                                               <C>            <C>              <C>         <C>
     Tier 1 capital                                    $  21,344      $  17,737

     Total capital                                        28,356         18,510

     Risk-weighted assets                                205,971        154,036

     Adjusted quarterly average assets                   357,815        258,496

     Capital ratios:

     Tier 1 capital to risk-weighted assets                10.36%         11.26%       4.00%       6.00%

     Total capital to risk-weighted assets                 13.77          12.02        8.00       10.00

     Tier 1 capital to adjusted quarterly average
       assets                                               5.97           6.71        4.00        5.00

</TABLE>


     The minimum capital ratios for well capitalized banks and the Banks'
actual capital ratios at December 31, 1998, were as follows:


<TABLE>
<CAPTION>
                                                                Minimum
                                                             Ratios for Well         Actual Ratios at
                                                            Capitalized Banks        December 31, 1998   
                                                            -----------------        -----------------
     <S>                                                        <C>                     <C>
     Tier 1 capital to risk-weighted assets                       6.00%                 11.46-12.04%

     Total capital to risk-weighted assets                       10.00                  12.21-13.22

     Tier 1 capital to adjusted quarterly average assets          5.00                   6.77-7.53

</TABLE>

     At December 31, 1998, retained earnings of the Banks included
approximately $4,254,000 that was available for payment of dividends to the
Company without prior approval of regulatory authorities.






                                    -24-

<PAGE>


NOTE 19:  PARENT COMPANY FINANCIAL INFORMATION
- ----------------------------------------------

     Condensed financial statements of the Company, parent only, are
presented below:

                        INDEPENDENT BANKSHARES, INC.
                          CONDENSED BALANCE SHEETS
                         DECEMBER 31, 1998 AND 1997


<TABLE>
<CAPTION>

                                                                                1998           1997
                                                                           ------------   ------------
<S>                                                                        <C>            <C> 
Assets:
 Cash                                                                      $    550,000   $    326,000
 Loans                                                                           65,000              0
 Investment in subsidiaries                                                  36,314,000     19,125,000
 Premises and equipment                                                               0          2,000
 Other assets                                                                 1,033,000      1,214,000
                                                                           ------------   ------------
     
    Total assets                                                           $ 37,962,000   $ 20,667,000
                                                                           ============   ============

Liabilities:
 Note payable                                                              $          0   $     50,000
 Accrued interest payable and other liabilities                                  55,000         90,000
                                                                           ------------   ------------
  Total liabilities                                                              55,000        140,000

Subordinated debentures                                                      13,402,000              0
Stockholders' equity                                                         24,505,000     20,527,000
                                                                           ------------   ------------

    Total liabilities and stockholders' equity                             $ 37,962,000   $ 20,667,000
                                                                           ============   ============

</TABLE>

                         INDEPENDENT BANKSHARES, INC.
                         CONDENSED INCOME STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

<TABLE>
<CAPTION>

                                                                1998           1997           1996
                                                            ------------   ------------   ------------
<S>                                                         <C>            <C>            <C>
Income:
  Dividends from subsidiaries (see Note 18)                 $  5,259,000   $    900,000   $  1,000,000
  Management fees from subsidiaries                              145,000        150,000        161,000
  Interest on loan to the ESOP/401(k) Plan                        23,000         18,000              0
  Interest from subsidiaries                                       6,000          1,000          3,000
  Other income                                                    11,000              0              0
                                                            ------------   ------------   ------------

    Total income                                               5,444,000      1,069,000      1,164,000
                                                            ------------   ------------   ------------
Expenses:
  Interest                                                       321,000         33,000         58,000
  Other expenses                                                 680,000        570,000        557,000
                                                            ------------   ------------   ------------
    Total expenses                                             1,001,000        603,000        615,000
                                                            ------------   ------------   ------------
     Income before federal income taxes and equity in
     undistributed earnings of subsidiaries                    4,443,000        466,000        549,000
  Federal income tax benefit                                     (93,000)      (276,000)      (162,000)
                                                            ------------   ------------   ------------
     Income before equity in undistributed
         earnings of subsidiaries                              4,536,000        742,000        711,000
  Equity in undistributed earnings of subsidiaries            (2,348,000)     1,368,000        711,000
                                                            ------------   ------------   ------------

     Net income                                             $  2,188,000   $  2,110,000   $  1,422,000
                                                            ============   ============   ============

</TABLE>


                                    -25-

<PAGE>


                        INDEPENDENT BANKSHARES, INC.
                     CONDENSED STATEMENTS OF CASH FLOWS
                YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996


<TABLE>
<CAPTION>


                                                                      1998          1997           1996
                                                                 ------------   ------------   ------------
<S>                                                              <C>            <C>            <C>
Cash flows from operating activities:
    Net income                                                   $  2,188,000   $  2,110,000   $  1,422,000
Adjustments to reconcile net income to net cash
  provided by operating activities:
    Deferred federal income tax expense                               488,000        772,000        677,000
    Depreciation and amortization                                       2,000          1,000          1,000
    Equity in undistributed earnings of subsidiaries                2,348,000     (1,368,000)      (711,000)
    Increase in other assets                                         (398,000)      (197,000)      (540,000)
    Increase (decrease) in accrued interest payable
      and other liabilities                                            76,000       (231,000)       (16,000)
                                                                 ------------   ------------   ------------
        Net cash provided by operating activities                   4,704,000      1,087,000        833,000
                                                                 ------------   ------------   ------------
Cash flows from investing activities:
    Loans made to employee stock ownership plan                       (95,000)      (239,000)             0
    Proceeds from repayments of loans made to 
       employee stock ownership plan                                   54,000         46,000              0
    Purchase of subsidiary bank                                   (19,025,000)             0              0
    Capital contributions made to subsidiaries                       (402,000)    (4,200,000)             0
                                                                 ------------   ------------   ------------
        Net cash used in investing activities                     (19,468,000)    (4,393,000)             0
                                                                 ------------   ------------   ------------
Cash flows from financing activities:
    Proceeds from notes payable                                     4,300,000        800,000              0
    Repayment of notes payable                                     (4,350,000)      (983,000)      (616,000)
    Proceeds from issuance of subordinated debentures              13,402,000              0              0
    Net proceeds from issuance of equity securities                 2,067,000      4,077,000              0
    Cash paid for fractional shares in stock dividend                       0         (5,000)             0
    Payment of cash dividends                                        (431,000)      (405,000)      (260,000)
                                                                 ------------   ------------   ------------
       Net cash provided by (used in) financing activities         14,988,000      3,484,000       (876,000)
                                                                 ------------   ------------   ------------
Net increase (decrease) in cash and cash equivalents                  224,000        178,000        (43,000)
Cash and cash equivalents at beginning of year                        326,000        148,000        191,000
                                                                 ------------   ------------   ------------

    Cash and cash equivalents at end of year                     $    550,000   $    326,000   $    148,000
                                                                 ============   ============   ============


</TABLE>

NOTE 20:  SUPPLEMENTAL CASH FLOW INFORMATION
- --------------------------------------------

     Supplemental cash flow information for the years ended December 31,
1998, 1997 and 1996, is as follows:

<TABLE>
<CAPTION>


                                                                     1998           1997           1996
                                                                 ------------   ------------   ------------
<S>                                                              <C>            <C>            <C>
Cash paid during the year for:
  Interest                                                       $  9,368,000   $  8,663,000   $  6,372,000
  Federal income taxes                                                630,000        670,000        438,000
Noncash investing activities:
  Additions to other real estate and other repossessed assets
    during the year through foreclosures                         $  1,433,000   $  1,283,000   $  1,015,000
  Sales of other real estate and other repossessed assets
    financed with loans                                               167,000         93,000        240,000
Increase (decrease) in unrealized gain on
    available-for-sale securities, net of tax                    $    130,000   $      6,000   $    (43,000)
Details of acquisitions:
  Cash paid in acquisitions                                      $ 19,025,000   $  7,510,000   $  1,505,000
  Cash and cash equivalents held by companies acquired
    at dates of acquisition                                        (8,892,000)    (6,274,000)   (15,708,000)
                                                                 ------------   ------------   ------------

        Net cash paid (acquired) in acquisitions                 $ 10,133,000   $  1,236,000   $(14,203,000)
                                                                 ============   ============   ============


                                    -26-

<PAGE>


QUARTERLY DATA (UNAUDITED)
- -------------------------

     The following table presents the unaudited results of operations for the
past two years by quarter. See "Note 12: Earnings Per Share" in the Company's
Consolidated Financial Statements.



</TABLE>
<TABLE>
<CAPTION>

                                                              1998
                                        ------------------------------------------------
                                        First     Second     Third    Fourth
                                        Quarter   Quarter   Quarter   Quarter     Total
                                        --------  --------  --------  --------  --------
                                             (In thousands, except per share amounts)
<S>                                     <C>       <C>       <C>       <C>       <C>
Interest income                         $  4,575  $  4,649  $  4,872  $  6,338  $ 20,434
Interest expense                           2,153     2,134     2,196     2,793     9,276
Net interest income                        2,422     2,515     2,676     3,545    11,158
Provision for loan losses                    175       125       135       135       570
Income before federal income taxes           723       814       890       954     3,381
Net income                                   455       519       568       646     2,188

Basic earnings per common share
  available to common stockholders      $   0.23  $   0.26  $   0.28  $   0.30  $   1.07
Diluted earnings per common share
  available to common stockholders          0.22      0.25      0.27      0.28      1.02



                                                              1997
                                        -------------------------------------------------
                                        First     Second     Third    Fourth
                                        Quarter   Quarter   Quarter   Quarter     Total
                                        --------  --------  --------  --------  ---------
                                             (In thousands, except per share amounts)
<S>                                     <C>       <C>       <C>       <C>       <C>
Interest income                         $  4,296  $  4,678  $  4,678  $  4,672  $  18,324
Interest expense                           2,056     2,193     2,204     2,206      8,659
Net interest income                        2,240     2,485     2,474     2,466      9,665
Provision for loan losses                      0        60       150        40        250
Income before federal income taxes           772       821       698       796      3,087
Net income                                   493       562       550       505      2,110

Basic earnings per common share
  available to common stockholders      $   0.29  $   0.30  $   0.27  $   0.26  $    1.12
Diluted earnings per common share
  available to common stockholders          0.26      0.27      0.26      0.24       1.03


</TABLE>

     The above unaudited financial information reflects all adjustments that
are, in the opinion of management, necessary to present a fair statement of
the results of operations for the interim periods presented.


                                    -27-

<PAGE>

SELECTED CONSOLIDATED FINANCIAL INFORMATION

     The following table presents selected consolidated financial information
for the last five years. Such financial information has been restated to
reflect the 4-for-3 stock split, effected in the form of a 33-1/3% stock
dividend, paid to stockholders in May 1995 and the 5-for-4 stock split,
effected in the form of a 25% stock dividend, paid to stockholders in May
1997. See "Note 1: Summary of Significant Accounting Policies-Principles of
Consolidation," "Note 2: Bank Acquisitions," Note 12: Earnings Per Share" and
the Other Notes in the Company's Consolidated Financial Statements for an
explanation of changes in financial statement items.

<TABLE>
<CAPTION>


                                           1998           1997             1996          1995           1994
                                        -----------    -----------    -----------    -----------    -----------
                                                           (In thousands, except per share amounts)
<S>                                     <C>            <C>            <C>            <C>            <C>
Balance sheet information:
  Assets                                $   370,178    $   264,574    $   205,698    $   180,344    $   159,860
  Loans, net of unearned income             184,560        140,853         92,017         81,927         81,306
  Deposits                                  330,804        242,801        189,575        164,704        146,184
  Notes payable                                   1             57            240            849            930
  Stockholders' equity                       24,505         20,527         14,937         13,818         11,073

Income statement information:
  Total interest income                 $    20,434    $    18,324    $    13,556    $    11,962    $    10,131
  Net interest income                        11,158          9,665          7,115          6,653          6,679
Net income                                    2,188          2,110          1,422          1,132            450

Basic earnings per common share
  available to common stockholders      $      1.07    $      1.12    $      1.00    $      0.82    $      0.29

Diluted earnings per common share
  available to common stockholders             1.02           1.03            0.84          0.67           0.27

Cash dividends per common share                0.20           0.19            0.14          0.09           0.06

Weighted average common shares 
  outstanding:
     Basic                                    2,031          1,842           1,355         1,299          1,302
     Diluted                                  2,151          2,048           1,698         1,689          1,685

</TABLE>

                                 -28-

<PAGE>

MARKET INFORMATION

     The Company's Common Stock trades on the American Stock Exchange (the
"AMEX") under the symbol "IBK." Independent Capital's Trust Preferred
Securities trade on the AMEX under the symbol "IBK.Pr." The following table
sets forth, for the periods indicated, the high and low sales prices for the
Common Stock and Trust Preferred Securities as quoted on the AMEX and the
amount of cash dividends and distributions paid per share, adjusted for the
5-for-4 stock split of the Common Stock, effected in the form of a 25% stock
dividend, paid to stockholders in May 1997.

<TABLE>
<CAPTION>

                                                Common Stock                   Trust Preferred Securities     
                                        -----------------------------      ---------------------------------
                                                              Cash                             Distributions
                                                            Dividends                               Per
                                         High       Low     Per Share       High       Low        Security    
                                        -------   -------   ---------      ------    ------    --------------
     Year Ended December 31, 1997
     ----------------------------
     <S>                                <C>       <C>         <C>           <C>       <C>         <C>
     First Quarter                      $13-5/8   $11-1/2     $0.04         $  -      $  -        $    -
     Second Quarter                      13-1/4   11-13/16     0.05            -         -             -
     Third Quarter                       18-1/4   13-1/8       0.05            -         -             -
     Fourth Quarter                      19-3/4   16-1/8       0.05            -         -             - 

     Year Ended December 31, 1998
     ----------------------------
     First Quarter                      $19-5/8   $15-3/4      $0.05         $ -       $ -        $    -
     Second Quarter                      19        14-3/8       0.05           -         -             -
     Third Quarter                       15-9/16   11           0.05          10-1/16   10-1/16        -
     Fourth Quarter                      11-7/8    10-1/4       0.05          10-3/4     9-1/2      0.23

     Year Ending December 31, 1999
     -----------------------------
     First Quarter (through March 18)   $12-1/8   $10-1/2      $0.05(1)       10-7/8     9-1/2      0.21(2)

_____________
(1)  This cash dividend was paid February 26, 1999, to shareholders of record
     on February 12, 1999.
(2)  This distribution is scheduled to be paid on March 31, 1999, to security
     holders of record on such date.

     At March 18, 1999, there were approximately 1,777 stockholders who were
individual participants in security position listings.

</TABLE>



                                    -29-

<PAGE>

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


Forward-looking Statements - Cautionary Statements
- --------------------------------------------------

     THIS REPORT CONTAINS CERTAIN FORWARD-LOOKING STATEMENTS AND INFORMATION
RELATING TO INDEPENDENT BANKSHARES, INC. (THE "COMPANY") AND ITS SUBSIDIARIES
THAT ARE BASED ON THE BELIEFS OF THE COMPANY'S MANAGEMENT AS WELL AS
ASSUMPTIONS MADE BY AND INFORMATION CURRENTLY AVAILABLE TO THE COMPANY'S
MANAGEMENT. WHEN USED IN THIS REPORT, THE WORDS "ANTICIPATE," "BELIEVE,"
"ESTIMATE," "EXPECT" AND "INTEND" AND WORDS OR PHRASES OF SIMILAR IMPORT, AS
THEY RELATE TO THE COMPANY OR ITS SUBSIDIARIES OR COMPANY MANAGEMENT, ARE
INTENDED TO IDENTIFY FORWARD-LOOKING STATEMENTS. SUCH STATEMENTS REFLECT THE
CURRENT VIEW OF THE COMPANY WITH RESPECT TO FUTURE EVENTS AND ARE SUBJECT TO
CERTAIN RISKS, UNCERTAINTIES AND ASSUMPTIONS RELATED TO CERTAIN FACTORS
INCLUDING, WITHOUT LIMITATION, COMPETITIVE FACTORS, GENERAL ECONOMIC
CONDITIONS, CUSTOMER RELATIONS, THE INTEREST RATE ENVIRONMENT, GOVERNMENTAL
REGULATION AND SUPERVISION, NONPERFORMING ASSET LEVELS, LOAN CONCENTRATIONS,
CHANGES IN INDUSTRY PRACTICES, ONE TIME EVENTS AND OTHER FACTORS DESCRIBED
HEREIN. BASED UPON CHANGING CONDITIONS, SHOULD ANY ONE OR MORE OF THESE RISKS
OR UNCERTAINTIES MATERIALIZE, OR SHOULD ANY UNDERLYING ASSUMPTIONS PROVE
INCORRECT, ACTUAL RESULTS MAY VARY MATERIALLY FROM THOSE DESCRIBED HEREIN AS
ANTICIPATED, BELIEVED, ESTIMATED, EXPECTED OR INTENDED. THE COMPANY DOES NOT
INTEND TO UPDATE THESE FORWARD-LOOKING STATEMENTS.

The Company
- -----------

     The Company is a bank holding company headquartered in Abilene, Texas.
The Company owns all of the common securities of Independent Capital Trust
("Independent Capital") and indirectly owns through a Delaware subsidiary,
Independent Financial Corp. ("Independent Financial"), 100% of the stock of
First State Bank, N.A., Abilene, Texas ("First State") and Azle State Bank,
Azle, Texas ("Azle State") (collectively, the "Banks"). The Banks currently
operate full-service banking locations in the Texas cities of Abilene (3
locations), Azle (2 locations), Lubbock, Odessa (4 locations), San Angelo,
Stamford and Winters.  On March 12, 1999, Azle State was merged with and into
First State and Azle State's two locations became branches of First State.

General
- -------

     The following discussion and analysis presents the more significant
factors affecting the Company's financial condition at December 31, 1998 and
1997, and results of operations for each of the three years in the period
ended December 31, 1998, after accounting for the acquisition of the
subsidiary banks noted below. This discussion and analysis should be read in
conjunction with the Company's Consolidated Financial Statements, notes
thereto and other financial information appearing elsewhere in this annual
report. All references herein to the number of shares of Common Stock, per
share amounts and market prices of the Common Stock have been restated for
the stock split, effected in the form of a stock dividend, described in Note
11 to the Company's Consolidated Financial Statements.

Bank Acquisitions
- -----------------

     AZLE BANCORP AND AZLE STATE. The Company completed the acquisition of
Azle Bancorp and its subsidiary bank, Azle State, effective September 22,
1998, for an aggregate cash consideration of $19,025,000. To obtain funding
for the acquisition, the Company sold an aggregate of 230,000 shares of
Common Stock at a price of $11.50 per share, and Independent Capital, a
Delaware business trust formed by the Company, sold 1,300,000 of its 8.5%
Cumulative Trust Preferred Securities (the "Trust Preferred Securities") at
$10.00 per preferred security (having a liquidation value of $13,000,000) in
an underwritten offering (collectively, the "1998 Offering"). The proceeds
from the sale of the Trust Preferred Securities were used by Independent
Capital to purchase an equivalent amount of Subordinated Debentures of the
Company. The Company also borrowed $4,300,000 from a financial institution in
Fort Worth, Texas (the "Fort Worth Bank") to finance a portion of the cost of
acquiring Azle Bancorp. The borrowings from the Fort Worth Bank were paid off
on September 30, 1998, from the proceeds of a cash dividend paid to the
Company by Azle State. At the date of acquisition, Azle Bancorp had total
assets of $93,158,000, total loans, net of unearned income, of $45,163,000,
total deposits of $80,955,000 and stockholders' equity of $9,872,000. This
acquisition was accounted for using the purchase method of accounting.  A
total of $8,014,000 of intangible assets, including $2,895,000 of core
deposit intangible and $5,119,000 of goodwill, was


                                    -30-

<PAGE>

recorded as a result of this acquisition. The core deposit intangible is
being amortized over a period of 12 years and the goodwill is being amortized
over a period of 25 years.

     CROWN PARK AND WESTERN NATIONAL. The Company completed the acquisition
of Crown Park Bancshares, Inc. ("Crown Park") and its wholly owned subsidiary
bank, Western National Bank, Lubbock, Texas ("Western National"), effective
January 28, 1997, for an aggregate cash consideration of $7,510,000. On the
acquisition date, Crown Park was merged with and into a wholly owned
subsidiary of the Company and Western National was merged with and into First
State. To obtain funding for the acquisition, the Company sold an aggregate
of 395,312 shares of its common stock ("Common Stock") in an underwritten
offering at a price of $11.40 per share (the "1997 Offering"). The 1997
Offering included the sale of 51,562 shares covered by the underwriter's
over-allotment option. The above number of shares and price per share have
been adjusted for the 5-for-4 stock split, effected in the form of a 25%
stock dividend, paid to the Company's shareholders in May 1997. The Company
borrowed $800,000 from a financial institution in Amarillo, Texas (the
"Amarillo Bank") to finance a portion of the cost of acquiring Crown Park.
The $800,000 of borrowings was reduced to $400,000 with the proceeds of the
sale of the over-allotment shares. The borrowing was paid off on December 31,
1997. At the date of acquisition, Crown Park had total assets of $60,420,000,
total loans, net of unearned income, of $41,688,000, total deposits of
$53,604,000 and stockholders' equity of $4,238,000. This acquisition was
accounted for using the purchase method of accounting. A total of $2,486,000
of goodwill was recorded as a result of this acquisition. Such goodwill is
being amortized over a period of 15 years.

     SAN ANGELO BRANCH. On May 27, 1996, First State assumed the deposits and
certain other liabilities and purchased the loans and certain other assets of
the San Angelo, Texas branch of Coastal Banc ssb ("Coastal Banc - San
Angelo") in a cash transaction, and Coastal Banc - San Angelo became a branch
of First State. On the date of the acquisition, Coastal Banc - San Angelo had
approximately $14,895,000 in total deposits and $155,000 in total loans. A
total of $743,000 of goodwill was recorded as a result of this acquisition
and is being amortized over a period of 15 years.

     Peoples National. First State completed the acquisition of Peoples
National Bank, Winters, Texas ("Peoples National") effective January 1, 1996,
and Peoples National became part of the Winters branch of First State. At
December 31, 1995, Peoples National had total assets of $5,505,000, total
loans, net of unearned income, of $2,767,000, total deposits of $4,958,000
and stockholders' equity of $525,000. A total of $260,000 of goodwill was
recorded as a result of this acquisition and is being amortized over a period
of 15 years.

     These acquisitions were accounted for under the purchase method of
accounting, and the results of operations of Azle State, Western National,
Coastal Banc - San Angelo and Peoples National are included in the Company's
results of operations from their respective dates of purchase. The assets and
liabilities of Azle State, Western National, Coastal Banc - San Angelo and
Peoples National were recorded at their estimated fair value. 

Results of Operations
- ---------------------

GENERAL

     Net income for the year ended December 31, 1998, amounted to $2,188,000
($1.02 diluted earnings per common share) compared to net income of
$2,110,000 ($1.03 diluted earnings per common share) for the year ended
December 31, 1997, and compared to net income of $1,422,000 ($0.84 diluted
earnings per common share) for the year ended December 31, 1996. The results
of operations for 1998 were negatively impacted by $125,000 ($83,000, net of
tax), or $0.04 diluted earnings per common share, as a result of the
settlement of certain potential litigation.

     Two industry measures of the performance by a banking institution are
its return on average assets and return on average stockholders' equity.
Return on average assets ("ROA") measures net income in relation to average
total assets and indicates a company's ability to employ its resources
profitably. During 1998, the Company's ROA was 0.75%, compared to 0.82% for
1997 and compared to 0.72% for 1996. Excluding the nonrecurring item noted
above, the Company's ROA for 1998 would have been 0.77%.

     Return on average stockholders' equity ("ROE") is determined by dividing
net income by average stockholders' equity and indicates how effectively a
company can generate net income on the capital invested by its 

                                    -31-

<PAGE>

stockholders. During 1998, the Company's ROE was 9.89%, compared to 10.95%
for 1997 and 9.89% for 1996. Excluding the nonrecurring item noted above, the
Company's ROE for 1998 would have been 10.27%.

NET INTEREST INCOME

     Net interest income represents the amount by which interest income on
interest-earning assets, including loans and securities, exceeds interest
paid on interest-bearing liabilities, including deposits and other borrowed
funds. Net interest income is the principal source of the Company's earnings.
Interest rate fluctuations, as well as changes in the amount and type of
interest-earning assets and interest-bearing liabilities, combine to affect
net interest income.

     Net interest income amounted to $11,158,000 for 1998, an increase of
$1,493,000, or 15.4%, from 1997. Net interest income for 1997 was $9,665,000,
an increase of $2,550,000, or 35.8%, from 1996. The increase in 1998 was
primarily due to the acquisition of Azle State in September 1998. The
increase in 1997 was primarily due to the acquisition of Western National in
January 1997. The net interest margin on a fully taxable-equivalent basis was
4.30% for 1998, compared to 4.13% for 1997 and 3.95% for 1996. The primary
reasons for the increase in net interest margin during 1998 were a small
increase in the Company's average loan-to-deposit ratio, a decrease in the
Company's overall costs of funds and a shift within the loan portfolio to
more commercial and real estate loans and away from lower-yielding indirect
installment loans. The primary reason for the increase in 1997 was the
acquisition of Western National, which had a higher loan-to-deposit ratio
than First State.

     At December 31, 1998, approximately $48,093,000, or 26.1%, of the
Company's total loans, net of unearned income, were loans with floating
interest rates. This amount represented 37.4% of loans, excluding loans to
individuals, which are exclusively fixed rate in nature. The overall average
rate paid for total deposits decreased slightly in 1998. The average rate
paid by the Company for certificates of deposit and other time deposits of
$100,000 or more decreased to 5.35% during 1998 from 5.54% in 1997. The
average rate paid for certificates of deposit less than $100,000 decreased
from 5.36% in 1997 to 5.31% in 1998. Rates on other types of deposits, such
as savings accounts, money market accounts and NOW accounts, decreased from
an average of 2.69% in 1997 to an average of 2.55% in 1998. Given the fact
that the Company's interest-bearing liabilities are subject to repricing
faster than its interest-earning assets in the very short term, an overall
falling interest rate environment would normally produce a higher net
interest margin than a rising interest rate environment. As noted under
"Analysis of Financial Condition - Interest Rate Sensitivity" below, because
the Company's interest-bearing demand, savings and money market deposits are
somewhat less rate-sensitive, the Company's net interest margin does not
necessarily increase significantly in an overall falling interest rate
environment. 

     The following table presents the average balance sheets of the Company
for each of the last three fiscal years and indicates the interest earned or
paid on each major category of interest-earning assets and interest-bearing
liabilities on a fully taxable-equivalent basis, and the average rates earned
or paid on each major category. This analysis details the contribution of
interest-earning assets and the overall impact of the cost of funds on net
interest income.







                                    -32-

<PAGE>




<TABLE>
<CAPTION>

                                                                           Year Ended December 31,  
                                             -------------------------------------------------------------------------------------
                                                         1998                         1997                          1996     
                                             --------------------------    --------------------------    -------------------------
                                                       Interest                      Interest                      Interest
                                             Average   Income/   Yield/    Average   Income/   Yield/    Average   Income/   Yield/
                                             Balance   Expense   Rate      Balance   Expense   Rate      Balance   Expense    Rate
                                             -------   -------   ------    -------   -------   ------    -------   -------   ------
<S>                                          <C>       <C>         <C>     <C>       <C>         <C>     <C>       <C>        <C>
ASSETS (1)                                                    (Dollars in thousands)
Interest-earning assets:
  Loans, net of unearned income (2)          $153,188  $ 14,150    9.24%   $132,891  $ 12,236    9.21%   $ 85,880  $  8,005    9.32%
  Securities (3)                               73,363     4,498    6.13      84,566     5,181    6.13      74,920     4,507    6.02
  Federal funds sold                           34,472     1,859    5.39      16,469       912    5.54      19,406     1,047    5.40
                                             --------  --------  ------    --------  --------  ------    --------  --------  ------
      Total interest-earning assets           261,023    20,507    7.86     233,926    18,329    7.84     180,206    13,559    7.52
                                             --------  --------  ------    --------  --------  ------    --------  --------  ------

Noninterest-earning assets:
  Cash and due from banks                      15,149                        11,051                         7,151
  Premises and equipment, net                   8,233                         6,951                         4,427
  Intangible assets                             5,242                         3,116                           689
  Accrued interest receivable
    and other assets                            5,220                         5,030                         4,507
  Allowance for possible loan losses           (1,288)                       (1,200)                         (825)
                                             --------                      --------                      --------
      Total noninterest-earning assets         32,556                        24,948                        15,949
                                             --------                      --------                      --------

             Total assets                    $293,579                      $258,874                      $196,155
                                             ========                      ========                      ========

LIABILITIES AND STOCKHOLDERS' EQUITY (1)
Interest-bearing liabilities:
  Demand, savings and money
    market deposits                          $ 86,428  $  2,207     2.55%  $ 75,833  $  2,037    2.69%   $ 57,847  $  1,397    2.41%
  Time deposits                               132,654     7,061     5.32    121,218     6,563    5.41      92,065     4,985    5.41
                                             --------  --------  -------   --------  --------  ------    --------  --------  ------
      Total interest-bearing deposits         219,082     9,268     4.23    197,051     8,600    4.36     149,912     6,382    4.26
  Notes payable                                   100         8     8.00        714        59    8.26         568        59   10.39
                                             --------  --------  -------   --------  --------  ------    --------  --------  ------
      Total interest-bearing liabilities      219,182     9,276     4.23    197,765     8,659    4.38     150,480     6,441    4.28
                                             --------  --------  -------   --------  --------  ------    --------  --------  ------

Noninterest-bearing liabilities:
  Demand deposits                              46,877                        40,328                        30,093
  Accrued interest payable and
    other liabilities                           1,809                         1,506                         1,207
                                             --------                      --------                      --------
      Total noninterest-bearing liabilities    48,686                        41,834                        31,300
                                             --------                      --------                      --------
             Total liabilities                267,868                       239,599                       181,780
Guaranteed preferred beneficial
   interests in the Company's
   subordinated debentures                      3,597                             0                             0
Stockholders' equity                           22,114                        19,275                        14,375
                                             --------                      --------                      --------
               Total liabilities and
                 stockholders' equity        $293,579                      $258,874                      $196,155
                                             ========                      ========                      ========

Net interest income                                    $ 11,231                      $  9,670                      $  7,118
                                                       ========                      ========                      ========

Interest rate spread (4)                                           3.63%                         3.46%                         3.24%
                                                                 ======                        ======                        ======

Net interest margin (5)                                            4.30%                         4.13%                         3.95%
                                                                 ======                        ======                        ======


______________________________
(1)  The Average Balance and Interest Income/Expense columns include the
     balance sheet and income statement accounts of Peoples National, Coastal
     Banc-San Angelo, Western National and Azle State from January 1, 1996,
     May 27, 1996, January 28, 1997 and September 22, 1998 (the respective
     dates of acquisition of such banks), through December 31, 1998.
(2)  Nonaccrual loans are included in the Average Balance columns and income
     recognized on these loans, if any, is included in the Interest
     Income/Expense columns. Interest income on loans includes fees on loans,
     which are not material in amount.
(3)  Nontaxable interest income on securities was adjusted to a taxable yield
     assuming a tax rate of 34%.
(4)  The interest rate spread is the difference between the average yield on
     interest-earning assets and the average cost of interest-bearing
     liabilities.
(5)  The net interest margin is equal to net interest income, on a fully
     taxable-equivalent basis, divided by average interest-earning assets.

</TABLE>

                              -33-

<PAGE>


     The following table presents the changes in the components
of net interest income and identifies the part of each change due
to differences in the average volume of interest-earning assets
and interest-bearing liabilities and the part of each change due
to the average rate on those assets and liabilities. The changes
in interest due to both volume and rate in the table have been
allocated to volume or rate change in proportion to the absolute
amounts of the change in each.

<TABLE>
<CAPTION>
                                        1998(1) vs 1997                      1997(1) vs 1996   
                                   ---------------------------        ---------------------------
                                   Increase (Decrease) Due To         Increase (Decrease) Due To
                                           Changes In:                        Changes In:
                                   ---------------------------        ---------------------------
                                   Volume      Rate     Total         Volume     Rate      Total
                                   -------   -------   -------        -------   -------   -------
                                                           (In thousands)
  <S>                              <C>       <C>       <C>            <C>       <C>       <C>
  Interest-earning assets:
    Loans, net of unearned income  $ 1,875   $    39   $ 1,914        $ 4,377   $  (146)  $ 4,231
    Securities (2)                    (683)        0      (683)           581        93       674
    Federal funds sold                 971       (24)      947           (158)       23      (135)
                                   -------   -------   -------        -------   -------   -------
            Total interest income    2,163        15     2,178          4,800       (30)    4,770
                                   -------   -------   -------        -------   -------   -------

  Interest-bearing liabilities:
    Deposits:
      Demand, savings and money
        market deposits                270      (100)      170            430       210       640
      Time deposits                    608      (110)      498          1,578         0     1,578
                                   -------   -------   -------        -------   -------   -------
          Total deposits               878      (210)      668          2,008       210     2,218
    Notes payable                      (49)       (2)      (51)            15       (15)        0
                                   -------   -------   -------        -------   -------   -------
            Total interest expense     829      (212)      617          2,023       195     2,218
                                   -------   -------   -------        -------   -------   -------
  Increase (decrease) in net
    interest income                $ 1,334   $   227   $ 1,561        $ 2,777   $  (225)  $ 2,552
                                   =======   =======   =======        =======   =======   =======


______________________________
(1)  Income statement items include the income statement accounts
     of Peoples National, Coastal Banc - San Angelo Western
     National and Azle State beginning January 1, 1996, May 27,
     1996, January 28, 1997 and September 22, 1998 (the
     respective dates of acquisition of such banks), through
     December 31, 1998.
(2)  Information with respect to interest income on tax-exempt
     securities is provided on a fully taxable-equivalent basis
     assuming a tax rate of 34%.

</TABLE>


Provision for Loan Losses
- -------------------------

     The amount of the provision for loan losses is based on
periodic (not less than quarterly) evaluations of the loan
portfolio, especially nonperforming and other potential problem
loans. During these evaluations, consideration is given to such
factors as: management's evaluation of specific loans; the level
and composition of nonperforming loans; historical loss
experience; results of examinations by regulatory agencies; an
internal asset review process conducted by the Company that is
independent of the management of the Banks; expectations of
future economic conditions and their impact on particular
industries and individual borrowers; the market value of
collateral; the strength of available guarantees; concentrations
of credit; and other judgmental factors. The provision for loan
losses for the year ended December 31, 1998, was $570,000,
compared to $250,000 for the previous year. The provision in 1998
represented an increase of $320,000, or 128%, from the 1997
provision. The higher provision in 1998 is due to increased
charge-offs during 1998, primarily in the indirect installment
loan portfolio. This situation was mitigated somewhat by the fact
that the Company's classified loans have continued to decline,
notwithstanding the acquisitions made during 1996, 1997 and 1998.
The provision in 1997 represented an increase of $49,000, or
24.4%, from the 1996 provision due to increased charge-offs in
the indirect installment loan portfolio noted above.

Noninterest Income
- ------------------

     Noninterest income increased $882,000, or 46.2%, from
$1,909,000 in 1997 to $2,791,000 in 1998. The amount for 1997
increased $358,000, or 23.1%, from $1,551,000 in 1996.


                              -34-

<PAGE>


     Service charges on deposit accounts and charges for other
types of services are the major source of noninterest income to
the Company. This source of income increased $622,000, or 38.8%,
from $1,605,000 for 1997 to $2,227,000 for 1998. Approximately
33% of the increase was attributable to the acquisition of Azle
State in September 1998. The remainder of the increase was due to
service charges on the accounts of seven (7) large grocery
stores, which began in October 1997, and an increase in rates on
selected charges during the first quarter of 1998. Service charge
income increased $346,000, or 27.5%, from $1,259,000 for 1996 to
$1,605,000 for 1997, primarily due to the acquisition of Western
National in January 1997.

     Trust fees from trust operations increased $4,000, or 2.1%,
from $195,000 in 1997 to $199,000 in 1998. Trust fees increased
$6,000, or 3.2%, from $189,000 during 1996 to $195,000 during
1997. The increases in 1998 and 1997 are due to an overall
increase in the value of assets under management of the trust
department.

     There were no sales of securities during 1998. Securities
with a carrying value of $193,000 were sold during 1997. There
was no gain or loss recorded on such sale. Securities with a
carrying value of $2,028,000 were sold during 1996. Net losses of
$10,000 were recorded on the securities sold during 1996. The
securities portfolio had an average life of approximately 2.36
years at December 31, 1998, compared to approximately 1.32 years
at December 31, 1997. The increase in average life is due to the
acquisition of Azle State, whose securities, particularly
obligations of states and political subdivisions, have a longer
average maturity than First State's securities portfolio.

     Other income is the sum of several components of noninterest
income including insurance premiums earned on automobiles
financed through the Company's indirect installment loan program,
check printing income, commissions earned on the sale of mutual
funds and annuities, bankcard royalty income and other sources of
miscellaneous income. Other income increased $256,000, or 234.9%,
from $109,000 in 1997 to $365,000 in 1998 due to the acquisition
of Azle State in September 1998, a significant increase in
insurance premiums received during the first half of 1998 on
automobiles financed through the Company's indirect installment
lending program and an increase in check printing income.  The
Company also had a significant increase in commissions earned
from investment services, which the Company began promoting
during the second quarter of 1997. Other income increased $6,000,
or 5.8%, from $103,000 in 1996 to $109,000 for 1997, due to the
acquisition of Western National in January 1997.

Noninterest Expenses
- --------------------

     Noninterest expenses increased $1,761,000, or 21.4%, from
$8,237,000 in 1997 to $9,998,000 in 1998. Over two-thirds of the
increase was attributable to the acquisition of Azle State and
the payment of distributions on the Company's Trust Preferred
Securities that were sold in the 1998 Offering. Noninterest
expenses increased $1,947,000, or 31.0%, from $6,290,000 in 1996
to $8,237,000 in 1997. Approximately 80% of the increase was due
to the acquisition of Western National.

     Salaries and benefits rose $782,000, or 19.7%, from
$3,970,000 in 1997 to $4,752,000 in 1998. Approximately 61% of
the increase was a result of the acquisition of Azle State in
September 1998.  An additional 23% of the increase was due to the
opening of three supermarket branch locations, two in October
1997 and one in May 1998. Salaries and employee benefits
increased $888,000, or 28.8%, from $3,082,000 in 1996 to
$3,970,000 in 1997. Approximately 79% of the increase was a
result of the acquisition of Western National.

     Net occupancy expense increased $242,000, or 28.2%, from
$857,000 in 1997 to $1,099,000 in 1998. Approximately 37% of the
increase was due to the acquisition of Azle State. An additional
42% of the increase was due to the opening of the three
supermarket branch locations. Net occupancy expense increased
$141,000, or 19.7%, from $716,000 in 1996 to $857,000 in 1997.
The increase was due entirely to the acquisition of Western
National.

     Equipment expense increased $53,000, or 6.4%, from $834,000
in 1997, to $887,000 in 1998. The relatively small increase was
due to the expiration of operating leases on certain data
processing equipment during the first half of 1998.  The
equipment was purchased at the end of the leases.  The
depreciation expense on this equipment and other replacement
equipment purchased later in 1998 was less than the lease expense
previously recorded.  The reduction in these expenses helped
offset additional equipment expense incurred as a result of the
acquisition of Azle State and the opening of the three
supermarket branches. Equipment expense increased $171,000, or
25.8%, from $663,000 in 1996 to $834,000 for 1997. Approximately
three-fourths of this increase was the result of the Western
National acquisition. 


                              -35-

<PAGE>


     Stationery, printing and supplies expense increased $23,000,
or 5.5%, from $419,000 for 1997 to $442,000 for 1998.
Approximately three-fourths of the increase was due to the Azle
State acquisition and the opening of the three supermarket bank
branches. Stationery, printing and supplies expense increased
$131,000, or 45.5%, from $288,000 for 1996 to $419,000 for 1997,
primarily due to the acquisition of Western National and the
opening of two of the supermarket branches during the fourth
quarter of 1997.

     Amortization of intangible assets increased $121,000 or
55.5%, from $218,000 for 1997 to $339,000 for 1998 as a result of
the amortization of the core deposit intangible and goodwill
incurred in conjunction with the acquisition of Azle State. 
These expenses increased $172,000, or 373.9%, from $46,000 for
1996 to $218,000 for 1997 as a result of amortization of goodwill
recorded upon the acquisition of Western National.

     Professional fees, which include legal and accounting fees,
decreased $28,000, or 8.4%, from $333,000 during 1997 to $305,000
during 1998.  The decrease was a result of increased legal fees
incurred immediately after the 1997 acquisition related to
Western National and legal fees incurred during the first quarter
of 1997 to settle litigation, which resulted in a recovery of
approximately $108,000 of a previously charged off loan.
Professional fees increased $29,000, or 9.5%, from $304,000
during 1996 to $333,000 for 1997. The increase during 1997 was
due to the additional legal fees incurred on collection of loans
made by Western National noted above.

     Distributions on guaranteed preferred beneficial interests
in the Company's Subordinated Debentures totaled $304,000 for
1998.  Independent Capital issued $13,000,000 of Trust Preferred
Securities in the 1998 Offering, on which distributions are
payable quarterly at the rate of 8.5%.

     Net costs (revenues) applicable to other real estate and
other repossessed assets consist of expenses associated with
holding and maintaining various repossessed assets, the net gain
or loss on the sales of such assets, the write-down of the
carrying value of the assets and any rental income on such assets
that is credited as a reduction in such expenses. The Company
recorded net costs of $106,000 in 1998 compared to net costs of
$23,000 in 1997, an increase of $83,000, or 360.9%.  The increase
in net costs during 1998 was partially due to an increase in the
number of repossessed automobiles during 1998 and the acquisition
of Azle State.  In addition, net gains on sales and rental income
received on such assets totaled $27,000 for 1998, compared to
$81,000 for 1997. Net costs of the Company were $23,000 in 1997
compared to net revenues of $24,000 in 1996 as a result of
$52,000 of such expenses recorded by the Lubbock branch of First
State during 1997.

     Other noninterest expense includes, among many other items,
postage, due from bank account charges, data processing, armored
car and courier fees, travel and entertainment, advertising,
insurance, regulatory examinations, directors' fees, dues and
subscriptions, franchise taxes and Federal Deposit Insurance
Corporation ("FDIC") insurance. These expenses increased
$181,000, or 11.4%, from $1,583,000 during 1997 to $1,764,000
during 1998. Approximately 71% of the increase was due to the
acquisition of Azle State in September 1998. These expenses
increased $368,000, or 30.3%, from $1,215,000 for 1996 to
$1,583,000 for 1997. The entire increase in 1997 was due to the
acquisition of Western National.

Federal Income Taxes
- --------------------

     Due to the fact that the Company effected a quasi-
reorganization as of December 31, 1989, utilization of any of the
Company's net operating loss carryforwards subsequent to that
date will not be credited to future income. For periods
subsequent to December 31, 1994, the tax effect of such
utilization has been credited against the Company's gross
deferred tax asset. The Company provided for $1,193,000, $977,000
and $753,000 in federal income taxes in 1998, 1997 and 1996,
respectively. The 1998 and 1997 amounts were lowered by $35,000
and $112,000, respectfully, as a result of a reduction made in
the Company's deferred tax asset valuation allowance relating to
Peoples National and Winters State based on the Company's trend
of positive operating results.

Impact of Inflation
- -------------------

     The effects of inflation on the local economy and on the
Company's operating results have been relatively modest for the
past several years. Because substantially all of the Company's
assets and liabilities are monetary in nature, such as cash,
securities, loans and deposits, their values are less sensitive
to the effects of inflation than to changing interest rates,
which do not necessarily change in accordance with inflation
rates. The Company attempts to 

                              -36-

<PAGE>

control the impact of interest rate fluctuations by managing the
relationship between its interest rate sensitive assets and
liabilities. See "Analysis of Financial Condition - Interest Rate
Sensitivity" below.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


     The business of the Company and the composition of its
consolidated balance sheet consists of investments in interest-
earning assets (primarily loans and investment securities) which
are primarily funded by interest-bearing liabilities (deposits). 
Such financial instruments have varying levels of sensitivity to
changes in market interest rates resulting in the market risk.

Interest Rate Risk Measurement
- ------------------------------

     Interest rate risk arises when an interest-earning asset
matures or when its rate of interest changes in a time frame
different from that of the supporting interest-bearing liability. 
The Company seeks to minimize the difference between the amount
of interest-earning assets and the amount of interest-bearing
liabilities that could change interest rates in the same time
frame in an attempt to reduce the risk of significant adverse
effects on the Company's net interest income caused by interest
rate changes.  The Company does not attempt to match each
interest-earning asset with a specific interest-bearing
liability.  Instead, as shown in the table below, it aggregates
all of its interest-earning assets and interest-bearing
liabilities to determine the difference between the two in
specific time frames.  This difference is known as the rate-
sensitivity gap.  A positive gap indicates that more interest-
earning assets than interest-bearing liabilities mature in a time
frame, and a negative gap indicates the opposite.  Maintaining a
balanced position will reduce risk associated with interest rate
changes, but it will not guarantee a stable interest rate spread
because the various rates within a time frame may change by
differing amounts and occasionally change in different
directions.  Management regularly monitors the interest
sensitivity position and considers this position in its decisions
in regard to interest rates and maturities for interest-earning
assets acquired and interest-bearing liabilities accepted.

     In adjusting the Company's asset/liability position,
management attempts to manage the Company's interest rate risk
while enhancing net interest margins.  The rates, terms and
interest rate indices of the Company's interest-earning assets
result primarily from the Company's strategy of investing in
loans and securities, which permit the Company to limit its
exposure to interest rate risk, together with credit risk, while
at the same time achieving a positive interest rate spread from
the difference between the income earned on interest-earning
assets and the cost of interest-bearing liabilities.

     The Company's objective is to maintain a ratio of interest-
sensitive assets to interest-sensitive liabilities that is as
balanced as possible. The following tables show that ratio to be
70.2% at the 90-day interval, 64.7% at the 180-day interval and
63.0% at the 365-day interval at December 31, 1998. Currently,
the Company is in a liability-sensitive position at the three
intervals. During an overall falling interest rate environment,
this position would normally produce a higher net interest margin
than in a rising interest rate environment; however, because the
Company had $110,485,000 of interest-bearing demand, savings and
money market deposits at December 31, 1998, that are somewhat
less rate-sensitive, the Company's net interest margin does not
necessarily increase significantly in an overall declining
interest rate environment. Excluding these types of deposits, the
Company's interest-sensitive assets to interest sensitive
liabilities ratio at the 365-day interval would have been 112.3%
at December 31, 1998. The interest sensitivity position is
presented as of a point in time and can be modified to some
extent by management as changing conditions dictate.


                              -37-

<PAGE>

     The following table shows the interest rate sensitivity
position of the Company at December 31, 1998:

<TABLE>
<CAPTION>
                                                                                 Volumes
                                                                                Subject to
                                                  Cumulative Volumes            Repricing
                                              Subject to Repricing Within          After
                                             90 Days   180 Days  365 Days         1 Year        Total
                                             --------  --------  --------       ----------     --------
                                                          (Dollars in thousands)
<S>                                          <C>       <C>       <C>             <C>           <C>
Interest-earning assets:
  Federal funds sold                         $ 42,175  $ 42,175  $ 42,175        $      0      $ 42,175
  Securities                                    4,404     7,411    13,450          81,758        95,208
  Loans, net of unearned income                68,205    81,634   102,707          81,853       184,560
                                             --------  --------  --------        --------      --------
      Total interest-earning assets           114,784   131,220   158,332         163,611       321,943
                                             --------  --------  --------        --------      --------

Interest-bearing liabilities:
  Demand, savings and money market
    deposits                                  110,485   110,485   110,485               0       110,485
  Time deposits                                52,939    92,215   140,926          19,307       160,233
  Notes payable                                     1         1         1               0             1
                                             --------  --------  --------        --------      --------
      Total interest-bearing liabilities      163,425   202,701   251,412          19,307       270,719
                                             --------  --------  --------        --------      --------

Rate-sensitivity gap(1)                      $(48,641) $(71,481) $(93,080)       $144,304      $ 51,224
                                             ========  ========  ========        ========      ========

Rate-sensitivity ratio (2)                       70.2%     64.7%     63.0%
                                                 ====      ====      ====

______________________________
(1)  Rate-sensitive interest-earning assets less rate-sensitive
     interest-bearing liabilities.
(2)  Rate-sensitive interest-earning assets divided by rate-
     sensitive interest-bearing liabilities.

</TABLE>


Net Economic Value
- ------------------

     The interest rate risk ("IRR") component is a dollar amount
that is deducted from total capital for the purpose of
calculating an institution's risk-based capital requirement and
is measured in terms of the sensitivity of its net economic value
("NEV") to changes in interest rates.  An institution's NEV is
calculated as the net discounted cash flows from assets,
liabilities and off-balance sheet contracts.  As an institution's
IRR component is measured as the change in the ratio of NEV to
the net present value of total assets as a result of a
hypothetical 200 basis point change in market interest rates.  A
resulting decline in this ratio of more than 2% of the estimated
present value of an institution's total assets prior to the
hypothetical 200 basis point change will require the institution
to deduct from its regulatory capital 50% of that excess decline. 
Based on quarterly calculations, the Banks experienced no such
decline.

     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, the interest
rates on certain types of assets and liabilities may fluctuate in
advance of changes in market interest rates, while interest rates
on other types may lag behind changes in market rates. 
Additionally, certain assets, such as adjustable-rate mortgage
loans, have features that restrict changes in interest rates on a
short-term basis and over the life of the loan.  Further, in the
event of a change in interest rates, prepayment and early
withdrawal levels could deviate significantly from those assumed
in calculating the table.  Finally, the ability of many borrowers
to service their debt may decrease in the event of a significant
interest rate increase. The Company considers all of these
factors in monitoring its exposure to interest rate risk.

     The repricing of certain categories of assets and
liabilities are subject to competitive and other pressures beyond
the Company's control.  As a result, certain assets and
liabilities indicated as maturing or otherwise repricing within a
stated period may in fact mature or reprice at different times
and at different volumes. 

     The following table provides information about the Company's
financial instruments that are sensitive to changes in interest
rates. Except for the effects of prepayments and scheduled
principal amortization on mortgage 


                              -38-

<PAGE>

related assets, the table presents principal cash flows and
related weighted average interest rates by the contractual terms
to maturity. Nonaccrual loans are included in the loan totals.
All investments are classified as other than trading.

<TABLE>
<CAPTION>

     
                                        Year Ending December 31
                              -------------------------------------------------                                 Fair
                                 1999      2000      2001      2002      2003   Thereafter       Total          Value
                              --------- --------- --------- --------- --------- ---------      ---------      ---------
<S>                           <C>       <C>       <C>       <C>       <C>       <C>            <C>            <C>
                                                            (Dollars in thousands)
Fixed Rate Loans:
   Maturities                 $  54,679 $  27,137 $  18,876 $  17,952 $  15,387 $   2,436      $   136,467    $ 138,101
   Average interest rate          9.51%     9.90%     9.79%     9.73%     8.87%     9.11%            9.58%

Adjustable Rate Loans:
   Maturities                    22,747     6,570     4,720     3,750     3,055     7,251           48,093       48,093
   Average interest rate          9.49%     9.23%     9.44%     9.39%     9.17%     8.94%            9.34%

Investments and Other
  Interest-earning Assets:
   Maturities                    55,625    28,253    15,841     9,249    17,680    10,735          137,383      137,450
   Average interest rate          5.21%     5.56%     6.08%     6.36%     6.43%     8.11%            5.84%

Total Interest-earning 
  Assets:
   Maturities                 $ 133,051 $  61,960 $  39,437 $  30,951 $  36,122 $  20,422      $   321,943    $ 323,644
   Average interest rate           7.71%    7.85%     8.26%     8.68%     7.70%     8.52%            7.95%

Savings Deposits:
   Maturities                 $       0 $       0 $       0 $       0 $       0 $  22,864      $    22,864    $  22,864
   Average interest rate            --%       --%       --%       --%       --%     2.63%            2.63%

NOW Deposits:
   Maturities                         0         0         0         0         0    52,006           52,006       52,006
   Average interest rate            --%       --%       --%       --%       --%     1.67%            1.67%    

Money Market Deposits:
   Maturities                         0         0         0         0         0    35,615           35,615       35,615
   Average interest rate            --%       --%       --%       --%       --%     3.15%            3.15%

Certificates of Deposit:
   Maturities                   140,926    12,504     2,987     2,214     1,602         0          160,233      161,035
   Average interest rate          5.08%     5.59%     5.64%     5.78%     3.95%       --%            5.13%

Notes Payable:
   Maturities                         1         0         0         0         0         0                1            1
   Average interest rate          7.50%       --%       --%       --%       --%       --%            7.50%

Total Interest-bearing
  Liabilities:
   Maturities                 $ 140,927 $  12,504 $   2,987 $   2,214 $   1,602 $ 110,485        $ 270,719    $ 271,521
   Average interest rate          5.08%     5.59%     5.64%     5.78%     3.95%     2.35%            3.99%

</TABLE>

     The Company assumes that 100% of savings, NOW and money
market deposits at December 31, 1998, are core deposits and are,
therefore, expected to roll off after five years. No roll-off is
applied to certificates of deposit. Fixed maturity deposits
reprice at maturity.

ANALYSIS OF FINANCIAL CONDITION

Assets
- ------

     Total assets increased $105,604,000, or 39.9%, from
$264,574,000 at December 31, 1997, to $370,178,000 at December
31, 1998, due to the acquisition of Azle Bancorp, which had total
assets of $93,158,000 at September 22, 1998, the date of
acquisition. Total assets increased $58,606,000, or 28.5%, from
$205,968,000 at year-end 1996 to 

                              -39-

<PAGE>

$264,574,000 at December 31, 1997, due to the acquisition of
Crown Park, which had total assets of $60,420,000 at January 28,
1997, the date of acquisition.

Cash and Cash Equivalents
- -------------------------

     At December 31, 1998, the Company had $64,737,000 in cash
and cash equivalents, up $25,319,000, or 64.2%, from $39,418,000
at December 31, 1997, due to the acquisition of Azle State, which
had $8,892,000 at the date of acquisition, and due to an
increased amount of funds being invested temporarily in federal
funds sold. During 1997, cash and cash equivalents increased
$9,460,000, or 31.6%, from the December 31, 1996, balance of
$29,958,000 as a result of the then-existing interest rate
environment. Cash and cash equivalents averaged $49,621,000,
$27,520,000 and $26,557,000 for the years ended December 31,
1998, 1997 and 1996, respectively.

Securities
- ----------

     Securities increased $25,414,000, or 36.4%, from $69,794,000
at December 31, 1997, to $95,208,000 at December 31, 1998. The
increase in 1998 was due to the acquisition of Azle State, which
had $35,808,000 in securities at the date of acquisition.  This
increase was offset somewhat by a decrease in securities due to
lower interest rates that were being paid on securities during
the fourth quarter of 1998. As a result, more of the Company's
available funds were being invested temporarily in federal funds
sold as noted above.

     The boards of directors of the Banks review all securities
transactions monthly and the securities portfolio periodically.
The Company's current investment policy provides for the purchase
of U.S. Treasury securities and federal agency securities having
maturities of five years or less and for the purchase of state,
county and municipal agencies' securities with maximum maturities
of 10 years. The Company's policy is to maintain a securities
portfolio with a mixture of securities classified as held-to-
maturity and available-for-sale with staggered maturities to meet
its overall liquidity needs. Municipal securities must be rated A
or better. Certain school district issues, however, are
acceptable with a Baa rating. Securities totaling $30,370,000 are
classified as available-for-sale and are carried at fair value at
December 31, 1998. Securities totaling $64,838,000 are classified
as held-to-maturity and are carried at amortized cost. The
securities portfolio had an average life of approximately 2.36
years at December 31, 1998, compared to approximately 1.32 years
at December 31, 1996. The decision to sell securities classified
as available-for-sale is based upon management's assessment of
changes in economic or financial market conditions.

     Certain of the Company's securities are pledged to secure
public and trust fund deposits and for other purposes required or
permitted by law. At December 31, 1998, the book value of U.S.
Government and other securities so pledged amounted to
$17,094,000, or 18.0% of the total securities portfolio.

     The following table summarizes the amounts and the
distribution of the Company's investment securities held at the
dates indicated:

<TABLE>
<CAPTION>
                                                         December 31,
                                   --------------------------------------------------------
                                         1998                1997                1996     
                                   ----------------    ----------------    ----------------
                                    Amount      %       Amount      %       Amount     %  
                                   --------  ------    --------  ------    --------  ------
<S>                                <C>       <C>       <C>       <C>       <C>       <C>
                                                     (Dollars in thousands)
Carrying value:
  Obligations of U.S. Government
    agencies and corporations      $ 61,669    64.8%   $ 36,122    51.8%   $ 29,928    39.8%
  Mortgage-backed securities         12,121    12.7      11,622    16.7       9,438    12.6
  U.S. Treasury securities           11,573    12.2      21,292    30.5      35,143    46.8
  Obligations of states and
    political subdivisions            9,262     9.7         175     0.2         200     0.2
  Other securities                      583     0.6         583     0.8         443     0.6
                                   --------  ------    --------  ------    --------  ------

     Total securities              $ 95,208   100.0%   $ 69,794   100.0%   $ 75,152   100.0%
                                   ========  ======    ========  ======    ========  ======

     Total fair value              $ 95,276            $ 69,877            $ 75,062
                                   ========            ========            ========
</TABLE>


                              -40-

<PAGE>

     The fair value of held-to-maturity securities is usually
different from the reported carrying value of such securities due
to interest rate fluctuations that cause market valuations to
change.

     The following table provides the maturity distribution and
weighted average interest rates of the Company's total securities
portfolio at December 31, 1998. The yield has been computed by
relating the forward income stream on the securities, plus or
minus the anticipated amortization of premium or accretion of
discount, to the book value of the securities. The book value of
available-for-sale securities is their fair value. The book value
of held-to-maturity securities is their cost, adjusted for
previous amortization or accretion. The restatement of the yields
on tax-exempt securities to a fully taxable-equivalent basis has
been computed assuming a tax rate of 34%.


<TABLE>
<CAPTION>
                                                                                     Estimated      Weighted
                                                       Principal      Carrying         Fair         Average
Type and Maturity Grouping at December 31, 1998         Amount          Value          Value         Yield
- -----------------------------------------------        ---------      --------       ---------      --------
<S>                                                    <C>            <C>            <C>               <C>
                                                                       (Dollars in thousands)
Obligations of U.S. Government
  agencies and corporations:
    Within one year                                    $   7,000      $   7,000      $   7,016         6.19%
    After one but within five years                       52,800         53,182         53,097         5.80
    After five but within ten years                        1,500          1,500          1,500         6.08
                                                       ---------      ---------      ---------      --------
       Total obligations of U.S. government
         agencies and corporations                        61,300         61,682         61,613         5.86
                                                       ---------      ---------      ---------      --------

Mortgage-backed securities                                11,999         12,108         12,140         6.03
                                                       ---------      ---------      ---------      --------

U.S. Treasury securities:
    Within one year                                        5,400          5,465          5,465         6.15
    After one but within five years                        6,000          6,108          6,135         5.62
                                                       ---------      ---------      ---------      --------
       Total U.S. Treasury securities                     11,400         11,573         11,600         5.87
                                                       ---------      ---------      ---------      --------

Obligations of states and political subdivisions:
    Within one year                                           50             50             50         6.36
    After one but within five years                        1,545          1,631          1,648         8.87
    After five but within ten years                        6,185          6,579          6,624         9.24
    After ten years                                          945          1,002          1,018         8.36
                                                       ---------      ---------      ---------      --------
       Total obligations of states and
          political subdivisions                           8,725          9,262          9,340         9.05
                                                       ---------      ---------      ---------      --------

Other securities:
    Within one year                                            0              0              0           --
    After one but within five years                            0              0              0           --
    After five but within ten years                            0              0              0           --
    After ten years                                          583            583            583         3.96
                                                       ---------      ---------      ---------      --------

       Total other securities                                583            583            583         3.96
                                                       ---------      ---------      ---------      --------

          Total securities                             $  94,007      $  95,208      $  95,276         6.15%
                                                       =========      =========      =========      ========

</TABLE>

Loan Portfolio
- --------------

     Total loans, net of unearned income, increased $43,707,000,
or 31.0%, from $140,853,000 at December 31, 1997, to $184,560,000
at December 31, 1998. The increase during 1998 was due to the
acquisition of Azle State, which had $45,163,000 in loans, net of
unearned income, at the date of acquisition.

     The Banks primarily make installment loans to individuals
and commercial loans to small to medium-sized businesses and
professionals. The Banks offer a variety of commercial lending
products including revolving lines of credit, letters of credit,
working capital loans and loans to finance accounts receivable,
inventory and equipment. Typically, the Banks' commercial loans
have floating rates of interest, are for varying terms (generally
not exceeding 

                              -41-

<PAGE>


five years), are personally guaranteed by the borrower and are
collateralized by real estate, accounts receivable, inventory or
other business assets.

     Due to the diminished loan demand during the early 1990's,
First State instituted an installment loan program whereby it
began to purchase automobile loans from automobile dealerships in
its market areas. Under this program, an automobile dealership
will agree to make a loan to a prospective customer to finance
the purchase of a new or used automobile. The different financial
institutions that have a pre-established relationship with the
particular dealership review the transaction, including the
credit history of the prospective borrower, and decide if they
would agree to purchase the loan from the dealership and, if so,
at what rate of interest. The dealership selects the financial
institution to which it decides to sell the loan. The financial
institution purchasing the loan has a direct loan to the borrower
collateralized by the automobile, and the dealership realizes a
profit based on the difference between the interest rate quoted
to the buyer by the dealership and the interest rate at which the
loan is purchased by the financial institution. At December 31,
1998 and 1997, the Company had approximately $29,890,000 and
$50,052,000 net of unearned income, respectively, of this type of
loan outstanding. The decrease is due to management's decision to
shift the loan portfolio toward more commercial and real estate
loans and less toward indirect installment loans.

     The following table presents the Company's loan balances at
the dates indicated separated by loan type:

<TABLE>
<CAPTION>

                                                                       December 31,  
                                   ---------------------------------------------------------------------
                                      1998           1997           1996          1995            1994   
                                   ---------      ---------      ---------      ---------      ---------
                                                               (In thousands)
<S>                                <C>            <C>            <C>            <C>            <C>
Real estate loans                  $  71,901      $  44,569      $  26,233      $  23,265      $  22,760
Loans to individuals                  57,564         67,453         46,975         42,142         43,113
Commercial and industrial loans       47,551         24,184         18,430         17,236         16,702
Other loans                            9,310          6,109          2,626          2,638          2,943
                                   ---------      ---------      ---------      ---------      ---------
  Total loans                        186,326        142,315         94,264         85,281         85,518
Less unearned income                   1,766          1,462          2,247          3,354          4,212
                                   ---------      ---------      ---------      ---------      ---------

    Loans, net of unearned income  $ 184,560      $ 140,853      $  92,017      $  81,927      $  81,306
                                   =========      =========      =========      =========      =========

</TABLE>

     Loan concentrations are considered to exist when there are
amounts loaned to a multiple number of borrowers engaged in
similar activities that would cause them to be similarly impacted
by economic or other conditions. The Company had no
concentrations of loans at December 31, 1998, except for those
described above. The Banks had no loans outstanding to foreign
countries or borrowers headquartered in foreign countries at
December 31, 1998.

     Management of the Banks may renew loans at maturity when
requested by a customer whose financial strength appears to
support such renewal or when such renewal appears to be in the
Company's best interest. The Company requires payment of accrued
interest in such instances and may adjust the rate of interest,
require a principal reduction or modify other terms of the loan
at the time of renewal.



                              -42-

<PAGE>


     The following table presents the distribution of the
maturity of the Company's loans and the interest rate sensitivity
of those loans, excluding loans to individuals, at December 31,
1998. The table also presents the portion of loans that have
fixed interest rates or interest rates that fluctuate over the
life of the loans in accordance with changes in the interest rate
environment as represented by the prime rate.


<TABLE>
<CAPTION>
                                                   One to          Over          Total
                                   One Year         Five           Five         Carrying
                                   and Less         Years          Years         Value
                                   ---------      ---------      ---------      ---------
                                                       (In thousands)
<S>                                <C>            <C>            <C>            <C>
Real estate loans                  $  24,323      $  43,388      $   4,190      $  71,901
Commercial and industrial loans       25,438         18,163          3,950         47,551
Other loans                            5,847          3,125            338          9,310
                                   ---------      ---------      ---------      ---------
  Total loans                      $  55,608      $  64,676      $   8,478      $ 128,762
                                   =========      =========      =========      =========

With fixed interest rates          $  32,861      $  46,581      $   1,227      $  80,669
With variable interest rates          22,747         18,095          7,251         48,093
                                   ---------      ---------      ---------      ---------
  Total loans                      $  55,608      $  64,676      $   8,478      $ 128,762
                                   =========      =========      =========      =========

</TABLE>

Nonperforming Assets
- --------------------

     Nonperforming loans consist of nonaccrual, past due and
restructured loans. A past due loan is an accruing loan that is
contractually past due 90 days or more as to principal or
interest payments. Loans on which management does not expect to
collect interest in the normal course of business are placed on
nonaccrual or are restructured. When a loan is placed on
nonaccrual, any interest previously accrued but not yet collected
is reversed against current income unless, in the opinion of
management, the outstanding interest remains collectible.
Thereafter, interest is included in income only to the extent of
cash received. A loan is restored to accrual status when all
interest and principal payments are current and the borrower has
demonstrated to management the ability to make payments of
principal and interest as scheduled.

     A "troubled debt restructuring" is a restructured loan upon
which interest accrues at a below market rate or upon which
certain principal has been forgiven so as to aid the borrower in
the final repayment of the loan, with any interest previously
accrued, but not yet collected, being reversed against current
income. Interest is accrued based upon the new loan terms.

     Nonperforming loans are fully or substantially
collateralized by assets, with any excess of loan balances over
collateral values allocated in the allowance. Assets acquired
through foreclosure are carried at the lower of cost or estimated
fair value, net of estimated costs of disposal, if any. See
"Other Real Estate and Other Repossessed Assets" below. 

     The following table lists nonaccrual, past due and
restructured loans and other real estate and other repossessed
assets at year-end for each of the past five years.

<TABLE>
<CAPTION>

                                                          December 31,
                                        ----------------------------------------------
                                         1998      1997      1996      1995      1994
                                        ------    ------    ------    ------    ------
                                                        (In thousands)
<S>                                     <C>       <C>       <C>       <C>       <C>
Nonaccrual loans                        $  238    $   70    $   82    $  204    $   48
Accruing loans contractually past
  due over 90 days                         198       121        41        23        26
Restructured loans                         110       104        73        65        80
Other real estate and other
  repossessed assets                       630       739       389       337       631
                                        ------    ------    ------    ------    ------
    Total nonperforming assets          $1,176    $1,034    $  585    $  629    $  785
                                        ======    ======    ======    ======    ======

</TABLE>

                              -43-

<PAGE>


     The gross interest income that would have been recorded in
1998 on the Company's nonaccrual loans if such loans had been
current, in accordance with the original terms thereof and had
been outstanding throughout the period or, if shorter, since
origination, was approximately $12,000. A total of $1,000 in
interest on nonaccrual loans was actually recorded (received)
during 1998.

     A potential problem loan is defined as a loan where
information about possible credit problems of the borrower is
known, causing management to have serious doubts as to the
ability of the borrower to comply with the present loan repayment
terms and which may result in the inclusion of such loan in one
of the nonperforming asset categories. The Company does not
believe it has any potential problem loans other than these
reported in the above table.

     The Company follows a loan review program to evaluate the
credit risk in its loan portfolio. Through the loan review
process, the Banks maintain an internally classified loan list
that, along with the list of nonperforming loans discussed below,
helps management assess the overall quality of the loan portfolio
and the adequacy of the allowance. Loans classified as
"substandard" are those loans with clear and defined weaknesses
such as highly leveraged positions, unfavorable financial ratios,
uncertain repayment sources or poor financial condition, which
may jeopardize recoverability of the loan. Loans classified as
"doubtful" are those loans that have characteristics similar to
substandard loans, but also have an increased risk that a loss
may occur or at least a portion of the loan may require a charge-
off if liquidated at present. Although loans classified as
substandard do not duplicate loans classified as doubtful, both
substandard and doubtful loans may include some loans that are
past due at least 90 days, are on nonaccrual status or have been
restructured. Loans classified as "loss" are those loans that are
in the process of being charged off. At December 31, 1998,
substandard loans totaled $880,000, of which $188,000 were loans
designated as nonaccrual, 90 days past due or restructured, there
was one $5,000 doubtful loan and one $10,000 loss loan. Both the
doubtful and loss loans were on nonaccrual.

     In addition to the internally classified loans, the Banks
also have a "watch list" of loans that further assists the Banks
in monitoring their respective loan portfolios. A loan is
included on the watch list if it demonstrates one or more
deficiencies requiring attention in the near term or if the
loan's ratios have weakened to a point where more frequent
monitoring is warranted. These loans do not have all the
characteristics of a classified loan (substandard, doubtful or
loss), but do have weakened elements as compared with those of a
satisfactory credit. Management of the Banks review these loans
to assist in assessing the adequacy of the allowance.
Substantially all of the loans on the watch list at December 31,
1998, were current and paying in accordance with loan terms. At
December 31, 1998, watch list loans totaled $2,198,000 (including
$197,000 of loans guaranteed by U.S. governmental agencies). At
such date, $214,000 (including $60,000 of loans guaranteed by
U.S. Governmental agencies) of loans on the watch list were
designated as nonaccural, 90 days past due or restructured loans.
In addition, at December 31, 1998, $129,000 of loans not
classified and not on the watch list were designated as 90 days
past due or restructured loans.

Other Real Estate and Other Repossessed Assets
- ----------------------------------------------

     Other real estate and other repossessed assets consist of
real property and other assets unrelated to banking premises or
facilities. Income derived from other real estate and other
repossessed assets, if any, is generally less than that which
would have been earned as interest at the original contract rates
on the related loans. At December 31, 1998 and 1997, other real
estate and other repossessed assets had an aggregate book value
of $630,000 and $739,000, respectively. Other real estate and
other repossessed assets decreased $109,000, or 14.7%, during
1998 even after the acquisition of Azle State. At the date of
acquisition, Azle State had a total of $162,000 in other real
estate and other repossessed assets. The reduction in 1998 was
primarily due to the sale of a parcel of real estate for
$357,000. This decrease was partially offset by an increase in
the number of repossessed automobiles held by the Company at
December 31, 1998. The December 31, 1998, balance of $630,000
included fifty repossessed automobiles ($416,000), three
commercial properties ($169,000) and two residential properties
($45,000). Of the December 31, 1997, balance, $391,000
represented three commercial properties, $302,000 represented
thirty-eight repossessed automobiles and $46,000 represented five
residential properties. 

Allowance for Possible Loan Losses
- ----------------------------------

     Implicit in the Company's lending activities is the fact
that loan losses will be experienced and that the risk of loss
will vary with the type of loan being made and the
creditworthiness of the borrower over the term of the loan. To

                              -44-

<PAGE>

reflect the currently perceived risk of loss associated with the
Company's loan portfolio, additions are made to the Company's
allowance for possible loan losses (the "allowance"). The
allowance is created by direct charges against income (the
"provision" for loan losses), and the allowance is available to
absorb possible loan losses. See "Results of Operations -
Provision for Loan Losses" above.

     The amount of the allowance equals the cumulative total of
the provisions made from time to time, reduced by loan charge-
offs and increased by recoveries of loans previously charged off.
The Company's allowance was $1,842,000, or 1.00% of loans, net of
unearned income, at December 31, 1998, compared to $1,173,000, or
0.83% of loans, net of unearned income, at December 31, 1997, and
$793,000, or 0.86% of loans, net of unearned income, at December
31, 1996. The increase in the balance of the allowance from
December 31, 1997, to December 31, 1998, was a result of the
acquisition of Azle State, which had an allowance of $726,000 at
the date of acquisition. The reduction in the ratio of the
allowance to total loans, net of unearned income during the past
several years, is primarily due to the improvement in the overall
credit quality of the Company's loan portfolio.

     Credit and loan decisions are made by management and the
boards of directors of the Banks in conformity with loan policies
established by the board of directors of the Company. The
Company's practice is to charge off any loan or portion of a loan
when the loan is determined by management to be uncollectible due
to the borrower's failure to meet repayment terms, the borrower's
deteriorating or deteriorated financial condition, the
depreciation of the underlying collateral, the loan's
classification as a loss by regulatory examiners or for other
reasons. The Company charged off $729,000 in loans during 1998.
Charge-offs for 1998 were concentrated in the following
categories: loans to individuals-$671,000, or 92.0%, real
estate-$40,000, or 5.5%, and commercial and industrial-$18,000,
or 2.5%. A charge-off on one real estate loan was $37,000, or
5.1%, of total charge-offs. All but $21,000 of the remaining
$692,000 in charge-offs were installment loans, of which $573,000
represented indirect loans secured by automobiles. Recoveries
during 1998 were $102,000 and were concentrated in the following
categories: loans to individuals-$45,000, or 44.1%, commercial
and industrial-$41,000, or 40.2%, and real estate-$16,000, or
15.7%. Recoveries of $27,000 on one commercial and industrial
loan, and $15,000 on one real estate loan accounted for 41.2% of
total recoveries during 1998.










                              -45-

<PAGE>

     The following table presents the provisions, loans charged
off and recoveries of loans previously charged off, the amount of
the allowance, average loans outstanding and certain pertinent
ratios for the last five years.

<TABLE>
<CAPTION>

                                                   1998(1)        1997(2)        1996(3)         1995           1994
                                                  --------       --------       --------       --------       --------
<S>                                               <C>            <C>            <C>            <C>            <C>
Analysis of allowance for possible loan losses:                               (Dollars in thousands)
Balance at January 1                              $  1,173       $    793       $    759       $    817       $    896
  Provision for loan losses                            570            250            201            206            147
  Acquisition of subsidiary                            726            395            149              0              0
                                                  --------       --------       --------       --------       --------
                                                     2,469          1,438          1,109          1,023          1,043
                                                  --------       --------       --------       --------       --------
Loans charged off:
  Loans to individuals                                 671            457            231            297            150
  Real estate loans                                     40              6            100             72            119
  Commercial and industrial loans                       18            107             58              7             32
  Other loans                                            0             11              0              0             77
                                                  --------       --------       --------       --------       --------
    Total charge-offs                                  729            581            389            376            378
                                                  --------       --------       --------       --------       --------

Recoveries of loans previously charged off:
  Loans to individuals                                  45             60             28              43            45
  Real estate loans                                     16             35             20               2             0
  Commercial and industrial loans                       41            220             25              52            48
  Other loans                                            0              1              0              15            59
                                                  --------       --------       --------       ---------      --------
    Total recoveries                                   102            316             73             112           152
                                                  --------       --------       --------       ---------      --------

      Net loans charged off                            627            265            316             264           226
                                                  --------       --------       --------       ---------      --------

        Balance at December 31                    $  1,842       $  1,173       $    793       $    759       $    817
                                                  ========       ========       ========       ========       ========

Average loans outstanding,
  net of unearned income                          $153,188       $132,891       $ 85,880       $ 82,302       $ 74,727
                                                  ========       ========       ========       ========       ========
Ratio of net loan charge-offs to average loans,
  net of unearned income                              0.41%          0.20%          0.37%          0.32%          0.30%
                                                      ====           ====           ====           ====           ====
Ratio of allowance for possible loan losses
  to total loans, net of unearned income, at
  December 31                                         1.00%          0.83%          0.86%          0.93%          1.00%
                                                      ====           ====           ====           ====           ====

______________________________
(1)  Average loans, net of unearned income, for 1998 include the
     average loans, net of unearned income, of Azle State from
     September 22 through December 31, 1998.
(2)  Average loans, net of unearned income, for 1997 include the
     average loans, net of unearned income, of Western National
     from January 28 through December 31, 1997.
(3)  Average loans, net of unearned income, for 1996 include the
     average loans, net of unearned income, of Peoples National
     from January 1 through December 31, 1996, and of Coastal
     Banc - San Angelo from May 27 through December 31, 1996.

</TABLE>

     Foreclosures on defaulted loans result in the Company
acquiring other real estate and other repossessed assets.
Accordingly, the Company incurs other expenses, specifically net
costs applicable to other real estate and other repossessed
assets, in maintaining, insuring and selling such assets. The
Banks attempt to convert nonperforming loans into interest-
earning assets, although usually at a lower dollar amount than
the face value of such loans, either through liquidation of the
collateral securing the loan or through intensified collection
efforts.

     As the economies of the Company's market areas recovered and
stabilized during the early 1990's, there was a steady reduction
in the amount of the provision, as a percentage of average loans
outstanding, necessary to maintain an adequate balance in the
allowance. The amount of the provision was fairly stable during
the mid-1990's. This reflected management's assessment of the
continued reduction of credit risks associated with the loan
portfolio. The Company increased the provision in 1998, however,
due to the higher amount of net charge-offs in the Company's
indirect installment loan portfolio, which declined significantly
during 1998.

                              -46-

<PAGE>


     The amount of the allowance is established by management
based upon estimated risks inherent in the existing loan
portfolio. Management reviews the loan portfolio on a continuing
basis to evaluate potential problems. This review encompasses
management's estimate of current economic conditions and the
potential impact on various industries, prior loan loss
experience and financial conditions of individual borrowers.
Loans that have been specifically identified as problem or
nonperforming loans are reviewed on at least a quarterly basis,
and management critically evaluates the prospect of the ultimate
losses arising from such loans, based on the borrower's financial
condition and the value of available collateral. When a risk can
be specifically quantified for a loan, that amount is
specifically allocated in the allowance. In addition, the Company
allocates the allowance based upon the historical loan loss
experience of the different types of loans. Despite such
allocation, both the allocated and unallocated portions of the
allowance are available for charge-offs of all loans.

     The following table shows the allocations in the allowance
and the respective percentages of each loan category to total
loans at year-end for each of the past five years.

<TABLE>
<CAPTION>

                                                                       December 31,
                                   --------------------------------------------------------------------------------------
                                              1998                         1997                          1996 
                                   --------------------------    ---------------------------   --------------------------
                                                  Percent of                    Percent of                    Percent of
                                   Amount of       Loans by      Amount of       Loans by      Amount of       Loans by 
                                   Allowance      Category to    Allowance      Category to    Allowance      Category to
                                   Allocated      Loans, Net     Allocated       Loans, Net    Allocated       Loans, Net
                                       to         of Unearned       to          of Unearned       to          of Unearned
                                    Category        Income       Category          Income       Category         Income
                                   ----------     -----------    ---------      ------------   ----------     -----------
                                                                  (Dollars in thousands)
Real estate loans                    $  106           39.0%        $   52          31.6%         $  128           28.5%
Loans to individuals                    577           30.2            570          46.8             323           48.6
Commercial and industrial loans         164           25.8            193          17.2              97           20.0
Other loans                               9            5.0             28           4.4              43            2.9
                                   ----------     ------------   ----------     ------------   ----------     -----------
  Total allocated                       856          100.0%           843         100.0%            591          100.0%
                                                  ============                  ============                  ===========
  Unallocated                           986                           330                           202
                                   ==========                    ==========                    ==========
    Total allowance for possible
      loan losses                    $1,842                        $1,173                        $  793
                                   ==========                    ==========                    ==========


                                                         December 31,
                                   ---------------------------------------------------------
                                              1995                         1997           
                                   --------------------------    ---------------------------
                                                  Percent of                    Percent of
                                   Amount of       Loans by      Amount of       Loans by 
                                   Allowance      Category to    Allowance      Category to
                                   Allocated      Loans, Net     Allocated       Loans, Net
                                       to         of Unearned       to          of Unearned
                                    Category        Income       Category          Income 
                                   ----------     -----------    ----------     ------------
                                                     (Dollars in thousands)
<S>                                  <C>             <C>           <C>            <C>
Real estate loans                    $  197           28.4%        $  165          28.0%
Loans to individuals                    136           47.4            207          47.8
Commercial and industrial loans          96           21.0            122          20.5
Other loans                              59            3.2             68           3.7
                                   ----------     ------------   ----------     -------------
  Total allocated                       488          100.0%           562         100.0%
                                   ==========     ============   ==========     =============
  Unallocated                           271                           255
                                   ----------                    ----------
    Total allowance for possible
      loan losses                    $  759                        $  817
                                   ==========                   ==========

</TABLE>


Intangible Assets
- -----------------

     Intangible assets increased $7,672,000, or 242.9%, from
$3,159,000 at December 31, 1997, to $10,831,000 at December 31,
1998, due to the acquisition of Azle State. A total of $8,014,000
of intangible assets were recorded as a result of this
acquisition, which was partially offset by $339,000 in
amortization expense during 1998.

Premises and Equipment
- ----------------------

     Premises and equipment increased $2,776,000, or 36.9%, from
$7,518,000 at December 31, 1997, to $10,294,000 at December 31,
1998. The increase was due to the purchase of Azle State, which
had $2,748,000 in net 


                              -47-

<PAGE>

premises and equipment at the date of acquisition, and the
opening of one additional supermarket branch banking facility
during 1998. These increases were partially offset by
depreciation expense of $623,000 recorded for 1998.

Accrued Interest Receivable
- ---------------------------

     Accrued interest receivable consists of interest that has
accrued on securities and loans, but is not yet payable under the
terms of the related agreements. The balance of accrued interest
receivable increased $1,046,000, or 47.4%, from $2,208,000 at
December 31, 1997, to $3,254,000 at December 31, 1998. The
increase during 1998 was primarily a result of the purchase of
Azle State, which had $856,000 in accrued interest receivable at
the date of acquisition. Of the total balance at December 31,
1998, $1,819,000, or 55.9%, was interest accrued on loans and
$1,435,000, or 44.1%, was interest accrued on securities.

Other Assets
- ------------

     The most significant component of other assets at December
31, 1998 and 1997, is a net deferred tax asset of $508,000 and
$1,282,000, respectively. The balance of other assets increased
$448,000, or 21.8%, to $2,506,000 at December 31, 1998, from
$2,058,000 at December 31, 1997 due to the acquisition of Azle
State, which has $255,000 in other assets at the date of
acquisition and an increase in other assets at the Company due to
the payment of a $520,000 underwriting fee related to the sale of
Independent Capital's Trust Preferred Securities in the 1998
Offering. These increases were partially offset by a decrease in
the Company's net deferred tax asset due principally to the
utilization of a portion of the Company's tax credit
carryforwards.

Deposits
- --------

     The Banks' lending and investing activities are funded
almost entirely by core deposits, 51.5% of which are demand,
savings and money market deposits at December 31, 1998. Total
deposits increased $88,003,000, or 36.2%, from $242,801,000 at
December 31, 1997, to $330,804,000 at December 31, 1998. The
increase is due primarily to the purchase of Azle State, which
had $80,955,000 in total deposits at the date of acquisition. The
Banks do not have any brokered deposits.

     The following table presents the average amounts of and the
average rate paid on deposits of the Company for each of the last
three years:

<TABLE>
<CAPTION>
                                                     Year Ended December 31,
                                   ---------------------------------------------------------
                                        1998(1)             1997(2)             1996(3)
                                   -----------------   -----------------   -----------------
                                   Average   Average   Average   Average   Average   Average
                                    Amount    Rate      Amount    Rate      Amount    Rate
                                   --------  -------   --------  -------   --------  -------
<S>                                <C>         <C>     <C>         <C>     <C>         <C>
                                                     (Dollars in thousands)
Noninterest-bearing
  demand deposits                  $ 46,887      --%   $ 40,328      --%   $ 30,093      --%
Interest-bearing demand, savings
  and money market deposits          86,428    2.55      75,833    2.69      57,847    2.41
Time deposits of less
  than $100,000                      91,087    5.31      84,267    5.36      64,112    5.42
Time deposits of $100,000
  or more                            41,567    5.35      36,951    5.54      27,953    5.39
                                   --------  -------   --------  -------   --------  -------

    Total deposits                 $265,959    3.48%   $237,379    3.62%   $180,005    3.55%
                                   ========  =======   ========  =======   ========  =======

______________________
(1)  The average amounts and average rates paid on deposits for
     the year ended December 31, 1998, include the averages of
     Azle State from September 22 through December 31, 1998.
(2)  The average amounts and average rates paid on deposits for
     the year ended December 31, 1997, include the averages of
     Western National from January 28 through December 31, 1997.
(3)  The average amounts and average rates paid on deposits for
     the year ended December 31, 1996, include the averages of
     Peoples National and Coastal Banc - San Angelo from January
     1 and May 27 (the respective dates of acquisition of such
     banks) through December 31, 1996.

</TABLE>

                              -48-

<PAGE>


     The maturity distribution of time deposits of $100,000 or
more at December 31, 1998, is presented below:

                                             December 31, 1998
                                             -----------------
                                               (In thousands)
     3 months or less                             $  17,515
     Over 3 through 6 months                         11,737
     Over 6 through 12 months                        16,173
     Over 12 months                                   4,249
                                                  ---------
        Total time deposits of $100,000 or more   $  49,674
                                                  =========

     The Banks experience relatively limited reliance on time
deposits of $100,000 or more. Time deposits of $100,000 or more
are a more volatile and costly source of funds than other
deposits and are most likely to affect the Company's future
earnings because of interest rate sensitivity. At December 31,
1998, time deposits of $100,000 or more represented 13.4% of the
Company's total assets, compared to 14.5% of the Company's total
assets at December 31, 1997.

Accrued Interest Payable
- ------------------------

     Accrued interest payable consists of interest that has
accrued on deposits and notes payable, but is not yet payable
under the terms of the related agreements. The balance of accrued
interest payable increased $216,000, or 22.8%, from $947,000 at
December 31, 1997, to $1,163,000 at December 31, 1998. The
increase was due to the acquisition of Azle State, which had
$308,000 in accrued interest payable at the date of acquisition. 
This increase was offset somewhat by a decrease in accrued
interest payable at First State due to overall lower interest
rates on deposits at December 31, 1998, when compared to December
31, 1997.

Notes Payable
- -------------

     The Company's notes payable decreased $56,000, or 98.2%,
from $57,000 at December 31, 1997, to $1,000 at December 31,
1998. The decrease was a result of the payoff of the one
remaining note payable to the current and former directors during
1998.

Other Liabilities
- -----------------

     The most significant components of other liabilities are
amounts accrued for various types of expenses. The balance of
other liabilities increased $463,000, or 191.3%, from $242,000 at
December 31, 1997, to $705,000 at December 31, 1998, due to the
acquisition of Azle State, which had $884,000 in other
liabilities at the date of acquisition and $342,000 at December
31, 1998, and an increase in other liabilities, primarily federal
income taxes payable at the Company at December 31, 1998.

                             -49-

<PAGE>

Selected Financial Ratios

     The following table presents selected financial ratios for
each of the last three fiscal years:

<TABLE>
<CAPTION>
                                                   Year Ended December 31,      
                                                  ---------------------------
                                                  1998(1)   1997(2)   1996(3)
                                                  -------   -------   -------
<S>                                                <C>       <C>      <C>
Net income to:
  Average assets                                    0.75%     0.82%     0.72%
  Average interest-earning assets                   0.84      0.90      0.79
  Average stockholders' equity                      9.89     10.95      9.89
Dividend payout (4) to:
  Net income                                       18.69     17.30     13.85
  Average stockholders' equity                      1.84      1.89      1.37
Average stockholders' equity to:
  Average total assets                              7.53      7.45      7.33
  Average loans (5)                                14.44     14.50     16.74
  Average total deposits                            8.31      8.12      7.99
Average interest-earning assets to:
  Average total assets                             88.91     90.36     91.87
  Average total deposits                           98.14     98.55    100.11
  Average total liabilities                        97.44     97.63     99.13
Ratio to total average deposits of:
  Average loans (5)                                57.60     55.98     47.71
  Average noninterest-bearing deposits             17.63     16.99     16.72
  Average interest-bearing deposits                82.37     83.01     83.28
Total interest expense to total interest income    45.39     47.25     47.51
Efficiency ratio (6)                               68.49     69.09     72.78

_________________________
(1)  Average balance sheet and income statement items for 1998
     include the averages for Azle State from September 22
     through December 31, 1998.
(2)  Average balance sheet and income statement items for 1997
     include the averages for Western National from January 28
     through December 31, 1997.
(3)  Average balance sheet and income statement items for 1996
     include the averages for Peoples National and Coastal Banc -
     San Angelo from January 1 and May 27 (the respective dates
     of acquisition of such banks) through December 31, 1996.
(4)  Dividends for Common Stock only.
(5)  Before allowance for possible loan losses.
(6)  Calculated as noninterest expense less amortization of
     intangibles and expenses related to other real estate and
     other repossessed assets divided by the sum of net interest
     income before provision for loan losses and total
     noninterest income, excluding securities gains and losses.

</TABLE>


LIQUIDITY

The Bank
- --------
     Liquidity with respect to a financial institution is the
ability to meet its short-term needs for cash without suffering
an unfavorable impact on its on-going operations. The need for
the Banks to maintain funds on hand arises principally from
maturities of short-term borrowings, deposit withdrawals,
customers' borrowing needs and the maintenance of reserve
requirements. Liquidity with respect to a financial institution
can be met from either assets or liabilities. On the asset side,
the primary sources of liquidity are cash and due from banks,
federal funds sold, maturities of securities and scheduled
repayments and maturities of loans. The Banks maintain adequate
levels of cash and near-cash investments to meet their day-to-day
needs. Cash and due from banks averaged $15,149,000 and
$11,051,000 during the years ended December 31, 1998 and 1997,
respectively. These amounts comprised 5.2% and 4.3% of average
total assets during the years ended December 31, 1998 and 1997,
respectively. The average level of securities and federal funds
sold was $107,835,000 and $101,035,000 during the years ended
December 31, 1998 and 1997, respectively. The increases from 1997
to 1998 were primarily due to the acquisition of Azle State on
September 22, 1998.


                              -50-

<PAGE>

     The Banks sold no securities during the year ended December
31, 1998. First State sold securities classified as available-
for-sale with a book value of $193,000 during the year ended
December 31, 1997. At December 31, 1998, $12,515,000, or 15.1%,
of the Company's securities portfolio, excluding mortgage-backed
securities, matured within one year and $60,921,000, or 73.3%,
excluding mortgage-backed securities, matured after one but
within five years. The Banks' commercial lending activities are
concentrated in loans with maturities of less than five years and
with both fixed and adjustable interest rates, while its
installment lending activities are concentrated in loans with
maturities of three to five years and with fixed interest rates.
The Banks' experience, however, has been that these installment
loans are paid off in an average of approximately thirty months.
At December 31, 1998, approximately $102,707,000, or 55.6%, of
the Company's loans, net of unearned income, matured within one
year and/or had adjustable interest rates. Approximately
$80,954,000, or 62.9%, of the Company's loans (excluding loans to
individuals) matured within one year and/or had adjustable
interest rates. See "Analysis of Financial Condition - Loan
Portfolio" above.

     On the liability side, the principal sources of liquidity
are deposits, borrowed funds and the accessibility to money and
capital markets. Customer deposits are by far the largest source
of funds. During the years ended December 31, 1998 and 1997, the
Company's average deposits were $265,959,000, or 90.6% of average
total assets, and $237,379,000, or 91.7% of average total assets,
respectively. The Company attracts its deposits primarily from
individuals and businesses located within the market areas served
by the Banks. See "Analysis of Financial Condition - Deposits"
above.

     The level of nonperforming assets has squeezed interest
margins and has resulted in noninterest expenses from net
operating costs and write-downs associated with nonperforming
assets, although the ratio of such nonperforming assets to total
assets has generally been decreasing over the past several years.
To improve liquidity, the Banks have implemented various cost-
cutting and revenue-generating measures and extended efforts to
reduce nonperforming assets.

The Company
- -----------

     The Company depends on the Banks for liquidity in the form
of cash flow, primarily to meet debt service and dividend
requirements and to cover other operating expenses. This cash
flow comes from three sources: (1) dividends resulting from
earnings of the Banks, (2) current tax liabilities generated by
the Banks and (3) management and service fees for services
performed for the Banks.

     The payment of dividends from the Banks is subject to
applicable law and the scrutiny of regulatory authorities.
Dividends paid by the Banks to Independent Financial in 1998
aggregated $5,250,000; in turn, Independent Financial paid
dividends to the Company totaling $5,250,000 during 1998.
Independent Capital, organized during the third quarter of 1998,
paid dividends totaling $9,000 to the Company during 1998.
Dividends paid by the Banks during 1998 include a $4,500,000
dividend paid by Azle State after the acquisition of such bank.
Proceeds from this dividend were used to pay off the borrowings
from the Fort Worth Bank. Dividends paid by First State to
Independent Financial and by Independent Financial to the Company
totaled $900,000 and $900,000, respectively, during 1997. At
December 31, 1998, there were approximately $4,254,000 in
dividends available for payment to Independent Financial by the
Banks without prior regulatory approval.

     The payment of current tax liabilities generated by the
Banks and management and service fees constituted approximately
21.5% and 2.1%, respectively, of the Company's cash flow from the
Banks during 1998. Pursuant to a tax-sharing agreement, the Banks
pay to the Company an amount equal to its individual tax
liability on the accrual method of federal income tax reporting.
The accrual method generates more timely payments of current tax
liabilities by the Banks to the Company, increasing the
regularity of cash flow and shifting the time value of such funds
to the Company. In the event that the Banks incur losses, the
Company may be required to refund tax liabilities previously
collected. Current tax liabilities totaling $1,480,000 were paid
by the Banks to the Company during 1998, compared to a total of
$1,266,000 in 1997. 

     From January 1, 1989, through December 31, 1995, the Company
collected federal income taxes from its subsidiaries based on an
effective tax rate of approximately 34% and paid taxes to the
federal government at the rate of approximately 2% as a result of
the utilization of the Company's net operating loss carryforwards
for both regular tax


                              -51-

<PAGE>

and alternative minimum tax purposes. At December 31, 1995, the
Company's net operating loss carryforwards for alternative tax
purposes had been fully utilized. As a result, the Company began
paying federal income taxes at the effective tax rate of
approximately 20% during the first quarter of 1996. The net
operating carryforwards available for regular federal income tax
purposes were fully utilized by the fourth quarter of 1997.

     The Banks pay management fees to the Company for services
performed. These services include, but are not limited to,
financial and accounting consultation, attendance at the Banks'
board meetings, audit and loan review services and related
expenses. The Banks paid a total of $147,000 in management fees
to the Company in 1998, compared to $150,000 in 1997. The
Company's fees must be reasonable in relation to the management
services rendered, and the Banks are prohibited from paying
management fees to the Company if the Banks would be
undercapitalized after any such distribution or payment.

     The Company has a revolving line of credit with the Fort
Worth Bank.  Proceeds of $4,300,000 under the $6,500,000 line of
credit were used to fund the purchase of Azle Bancorp on
September 22, 1998.  These borrowings were paid off on September
30, 1998, from the proceeds of a $4,500,000 dividend that was
paid to the Company by Azle State.  The amount available under
the line of credit was reduced to $1,500,000 on January 5, 1999,
and reduces further to $1,000,000 on October 5, 1999.  The line
of credit matures on October 1, 2000, bears interest at the
floating prime interest rate of the Fort Worth Bank and is
collateralized by 100% of the stock of Independent Financial and
First State. There was no balance outstanding under the line of
credit at December 31, 1998.

     The Company had a note payable to the Amarillo Bank. The
note, proceeds of which were used to help fund the purchase of
Crown Park, originated on January 23, 1997, in the amount of
$800,000. The balance was reduced to $200,000 by July 23, 1997.
The note bore interest at the Amarillo Bank's floating base rate
plus 1% and was collateralized by 100% of the stock of First
State. On December 31, 1997, the Company paid off the remaining
principal balance of the note.

     In addition, at December 31, 1997, the Company had a note
payable to one current director of the Company with a balance of
$50,000. The note had an original face amount of $152,000, but
was discounted upon issuance because it bore interest at a below-
market interest rate (6%). The note was payable in three equal
annual installments, plus accrued interest beginning March 1,
1996. The note was paid off on January 2, 1998. The note
represented a portion of the final settlement of certain
litigation. 

     At December 31, 1998, First State had a $1,000 note payable
to an individual which matures in March 1999. Principal, plus
interest at 7.5%, is payable monthly. The note is collateralized
by a two-story commercial building in Abilene, Texas.

CAPITAL RESOURCES

     At December 31, 1998, stockholders' equity totaled
$24,505,000, or 6.6% of total assets, compared to $20,527,000, or
7.8% of total assets, at December 31, 1997.

     Bank regulatory authorities in the United States have risk-
based capital standards by which all bank holding companies and
banks are evaluated in terms of capital adequacy. These
guidelines relate a banking company's capital to the risk profile
of its assets. The risk-based capital standards require all banks
to have Tier 1 capital of at least 4%, and total capital (Tier 1
and Tier 2 capital) of at least 8%, of risk-weighted assets, and
to be designated as well-capitalized, the banking company must
have Tier 1 and total capital ratios of 6% and 10%, respectively.
For the Company, Tier 1 capital includes common stockholders'
equity and qualifying Series C Cumulative Convertible Preferred
Stock (the "Series C Preferred Stock") and guaranteed preferred
beneficial interests in the Company's subordinated debentures,
reduced by intangible assets. Tier 2 capital for the Company is
comprised of the remainder of guaranteed preferred beneficial
interests in the Company's subordinated debentures not qualifying
as Tier 1 capital and all of the allowance for possible loan
losses.

     Banking regulators also have leverage ratio requirements.
The leverage ratio requirement is measured as the ratio of Tier 1
capital to adjusted quarterly average assets. The leverage ratio
standards require all banking companies to have a minimum
leverage ratio of 4%, and to be designated as well-capitalized,
the banking company must have a leverage ratio of at least 5%.
The following table provides a calculation of the Company's risk-
based capital and leverage ratios and a comparison of the
Company's and the Banks' risk-based capital ratios and leverage
ratios to the minimum regulatory and well-capitalized minimum
requirements at December 31, 1998:



                              -52-

<PAGE>

<TABLE>
<CAPTION>

     The Company                                                                                    December 31, 1998
     -----------                                                                                    -----------------
                                                                                                      (In thousands)
     <S>                                                                                               <C>
     Tier 1 capital:
       Common stockholders' equity, excluding unrealized
          gain on available-for-sale securities                                                        $   24,132
       Qualifying Series C Preferred Stock and guaranteed preferred beneficial interests
         in the Company's Subordinated Debentures (1)                                                       8,043
       Intangible assets                                                                                  (10,831)
                                                                                                       ----------
            Total Tier 1 capital                                                                           21,344
                                                                                                       ----------

     Tier 2 capital:
       Guaranteed preferred beneficial interests in the Company's Subordinated Debentures (1)               5,170
       Allowance for possible loan losses (2)                                                               1,842
                                                                                                       ----------
            Total Tier 2 capital                                                                            7,012
                                                                                                       ----------

               Total capital                                                                           $   28,356
                                                                                                       ==========

     Risk-weighted assets                                                                              $  205,971
                                                                                                       ==========

     Adjusted quarterly average assets                                                                 $  357,815
                                                                                                       ==========


_______________________________
(1)  Limited to 25% of total Tier 1 capital, with any remainder
     qualifying as Tier 2 capital.
(2)  Limited to 1.25% of risk-weighted assets.

</TABLE>

     The minimum regulatory capital ratios, minimum capital
ratios for well capitalized holding companies and the Company's
actual capital amounts and ratios at December 31, 1998 and 1997,
were as follows:

<TABLE>
<CAPTION>

                                                            December 31,             Minimum      Well
                                                       ------------------------      Capital   Capitalized
                                                         1998           1997          Ratios     Ratios
                                                       ---------      ---------      -------   -----------
     <S>                                               <C>            <C>              <C>       <C>
                                                                        (Dollars in thousands)
     Tier 1 capital                                    $  21,344      $  17,737

     Total capital                                        28,356         18,510

     Risk-weighted assets                                205,971        154,036

     Adjusted quarterly average assets                   357,815        258,496

     Capital ratios:

     Tier 1 capital to risk-weighted assets                10.36%         11.26%       4.00%      6.00%

     Total capital to risk-weighted assets                 13.77          12.02        8.00      10.00

     Tier 1 capital to adjusted quarterly average
       assets                                               5.97           6.71        4.00       5.00

</TABLE>


                              -53-

<PAGE>

     The minimum regulatory capital ratios, minimum capital
ratios for well capitalized banks and the Banks' actual capital
ratios at December 31, 1998, were as follows:

<TABLE>
<CAPTION>
                                         Regulatory Minimum       Minimum Ratio for            Actual Ratios at
                                          Ratio for Banks        Well Capitalized Banks        December 31, 1998
                                        -------------------      ----------------------        -----------------
<S>                                            <C>                    <C>                        <C>
Tier 1 capital to risk-weighted assets          4.00%                   6.00%                    11.46-12.04%

Total capital to risk-weighted assets           8.00                   10.00                     12.21-13.22

Tier 1 capital to adjusted quarterly
  average assets                                4.00                    5.00                      6.77-7.53

</TABLE>

     The Federal Deposit Insurance Corporation Improvement Act of
1991 ("FDICIA") requires each federal banking agency to revise
its risk-based capital standards to ensure that those standards
take adequate account of interest rate risk, concentration of
credit risk and the risks of non-traditional activities, as well
as reflect the actual performance and expected risk of loss on
multi-family mortgages. The law also requires each federal
banking agency to specify the levels at which an insured
institution would be considered "well capitalized," "adequately
capitalized," "undercapitalized," "significantly
undercapitalized" and "critically undercapitalized."  Under the
FDIC's regulations, the Company and the Banks were all "well
capitalized" at December 31, 1998.

     The Company's ability to generate capital internally through
retention of earnings and access to capital markets is essential
for satisfying the capital guidelines for bank holding companies
as prescribed by the Federal Reserve Board.

     The payment of dividends on the Common Stock and the Series
C Preferred Stock is determined by the Company's board of
directors in light of circumstances and conditions then existing,
including the earnings of the Company and the Banks, funding
requirements and financial condition, applicable loan covenants
and applicable laws and regulations. The Company's ability to pay
cash dividends is restricted by the requirement that it maintain
a certain level of capital as discussed above in accordance with
regulatory guidelines. Holders of the Series C Preferred Stock
are entitled to receive, if, as and when declared by the
Company's board of directors, out of funds legally available
therefor, quarterly cumulative cash dividends at the annual rate
of 10%. The Federal Reserve Board has promulgated a policy
prohibiting bank holding companies from paying dividends on
common stock unless such bank holding company can pay such
dividends from current earnings. The Federal Reserve Board has
asserted that this policy is also applicable to payment of
dividends on preferred stock. Such an interpretation may limit
the ability of the Company to pay dividends on the Series C
Preferred Stock.

     At December 31, 1998, retained earnings of the Banks
included approximately $4,254,000 that was available for payment
of dividends to the Company without prior approval of regulatory
authorities.

     The Company began paying quarterly cash dividends of $0.03
per share on its Common Stock during the second quarter of 1994.
The Company also paid 4-for-3 stock split, effected in the form
of a 33-1/3% stock dividend, on May 31, 1995. The Company's Board
of Directors increased the Company's quarterly Common Stock cash
dividend to $0.05 per share during the second quarter of 1996. In
addition, the Company paid a 5-for-4 stock split, effected in the
form of a 25% stock dividend, on May 30, 1997.

     In connection with the Company's acquisition of Crown Park,
the Company sold an aggregate of 395,312 shares of Common Stock
in the 1997 Offering at a price of $11.40 per share. This amount
included 51,562 shares covered by the underwriters' over-
allotment option. The Company received net proceeds of
approximately $3,978,000 from the 1997 Offering.

     In connection with the Company's acquisition of Azle
Bancorp, the Company sold an aggregate of 230,000 shares of
Common Stock and 1,300,000 Trust Preferred Securities in the 1998
Offering at a price of $11.50 and $10.00 per share or security,
respectively.  The Company received net proceeds of approximately
$14,547,000 from the 1998 Offering.


                              -54-

<PAGE>


YEAR 2000 READINESS DISCLOSURE

     The inability of computers, software and other equipment
utilizing microprocessors to recognize and properly process data
fields containing a four digit year is commonly referred to as
the Year 2000 Compliance issue. As the year 2000 approaches, such
systems may be unable to accurately process certain date-based
information. The Year 2000 will have a broad impact on the
business environment in which the Company operates due to the
possibility that many computerized systems across all industries
will be unable to process information containing the dates
beginning in the Year 2000.

     The Company believes it has identified all significant
applications that will require modification to ensure Year 2000
Compliance.  Internal and external resources are being used to
make the required modifications and test Year 2000 Compliance.
The Company leased virtually all of its computer hardware under
leases that expired during 1998.  The Company replaced this
hardware, as well as the software used for its main operating
system and major banking applications, during this same time
period. The modification process of all significant mission-
critical applications by outside hardware and software suppliers
is complete.  The testing process of all significant mission-
critical applications has been substantially completed and all
such hardware and software tested to date was found to be Year
2000 compliant. It is anticipated that the testing on the
remaining mission-critical applications will be completed by
March 31, 1999. Management currently anticipates that testing of
all nonmission-critical applications will take place by mid-1999.

     In addition, the Company has had formal communications with
other vendors with which it does significant business and with
significant loan and deposit customers to determine their Year
2000 readiness and the extent to which the Company appears
vulnerable to any third party Year 2000 issues. The Company will 
continue to seek information from nonresponsive vendors and
customers. There can be no assurance, however, that the systems
of other companies will be timely converted, or that a failure to
convert by another company, or a conversion that is incompatible
with the Company's systems, would not have a material adverse
effect on the Company.

     As a result of the timing of the replacement and upgrade of
the Company's hardware and software, the total cost to the
Company of Year 2000 Compliance activities has not been, and is
not anticipated to be, material to the Company's financial
position or results of operations in any given year.  Year 2000
compliance costs and the date on which the Company plans to
complete the Year 2000 modifications and testing processes are
based on management's best estimates, which were derived
utilizing numerous assumptions of future events, including the
continued availability of certain resources, third party
modification plans and other factors. There can be no assurance,
however, that these estimates will be achieved and actual results
could differ from those plans.

     The Company has developed a contingency plan and a business
resumption plan to address issues that may not be corrected in a
timely manner by implementation of the Company's own Year 2000
Compliance plan and to address the possibilities that third party
vendor or supplier systems may not be Year 2000 compliant.  The
Company has prepared alternate strategies where necessary if
significant exposures are identified.




                         -55-

<PAGE>

[Independent Bankshares, Inc. Logo]

P.O. Box 3296, Abilene, Texas 79604  (915) 677-5550




                                                               EXHIBIT 21.1
                                                                                
                                                                                
                                                                                
                                                                                
                                                                                
                         INDEPENDENT BANKSHARES, INC.
                              LIST OF SUBSIDIARIES
                                        
                                DECEMBER 31, 1998
                                        
                                        
                                                                  STATE OF
                                  NAME                          INCORPORATION
                         ----------------------------           -------------
                    
Parent:                  Independent Bankshares, Inc.              Texas

Non-banking
Subsidiaries:            Independent Financial Corp.               Delaware
                         Independent Capital Trust                 Delaware
Banking
Subsidiaries:            First State Bank, National Association    Texas
                         Azle State Bank                           Texas




               CONSENT OF INDEPENDENT ACCOUNTANTS


We consent to the incorporation by reference in the registration
statement of Independent Bankshares, Inc. on Form S-8 (File No.
33-83112 and 333-07567) of our report dated January 29, 1999, on
our audits of the consolidated financial statements of
Independent Bankshares, Inc. as of December 31, 1998 and 1997,
and for each of the three years in the period ended December 31,
1998, which report is incorporated by reference in this Annual
Report on Form 10-K.


/s/ PricewaterhouseCoopers LLP

Fort Worth, Texas
March 30, 1999


<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL EXTRACTED FROM THE AUDITED FINANCIAL
STATEMENTS FOR INDEPENDENT BANKSHARES, INC. AS OF AND FOR THE YEAR ENDED
DECEMBER 31, 1998 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
<CIK> 0000318870
<NAME> INDEPENDENT BANKSHARES, INC.
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                            DEC-31-1998
<PERIOD-START>                               JAN-01-1998
<PERIOD-END>                                 DEC-31-1998
<CASH>                                      22,562,000
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                            42,175,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                 30,370,000
<INVESTMENTS-CARRYING>                      95,208,000<F1>
<INVESTMENTS-MARKET>                        95,276,000<F1>
<LOANS>                                    184,560,000
<ALLOWANCE>                                  1,842,000    
<TOTAL-ASSETS>                             370,178,000
<DEPOSITS>                                 330,804,000
<SHORT-TERM>                                     1,000
<LIABILITIES-OTHER>                          1,868,000
<LONG-TERM>                                          0
                                0
                                     51,000
<COMMON>                                       554,000
<OTHER-SE>                                  23,900,000
<TOTAL-LIABILITIES-AND-EQUITY>             370,178,000
<INTEREST-LOAN>                             14,150,000
<INTEREST-INVEST>                            4,425,000
<INTEREST-OTHER>                             1,859,000
<INTEREST-TOTAL>                            20,434,000
<INTEREST-DEPOSIT>                           9,268,000
<INTEREST-EXPENSE>                           9,276,000
<INTEREST-INCOME-NET>                       11,158,000
<LOAN-LOSSES>                                  570,000      
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                              9,998,000
<INCOME-PRETAX>                              3,381,000
<INCOME-PRE-EXTRAORDINARY>                   3,381,000
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 2,188,000
<EPS-PRIMARY>                                     1.07
<EPS-DILUTED>                                     1.02
<YIELD-ACTUAL>                                    4.30
<LOANS-NON>                                    238,000
<LOANS-PAST>                                   198,000
<LOANS-TROUBLED>                               110,000
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                             1,173,000
<CHARGE-OFFS>                                  729,000
<RECOVERIES>                                   102,000
<ALLOWANCE-CLOSE>                            1,842,000<F3>
<ALLOWANCE-DOMESTIC>                         1,842,000
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                        986,000
<FN>
<F1> Includes investments held for sale.
<F2> Net of unearned incomeon installment loans of $1,766,000.
<F3> Includes unallocated portion of the allowance


        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission